Attached files
| file | filename |
|---|---|
| EX-32.1 - Image Chain Group Limited, Inc. | ex32-1.htm |
| EX-31.1 - Image Chain Group Limited, Inc. | ex31-1.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For Quarterly Period Ended March 31, 2016
or
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition period from _______________ to ______________
Commission File Number: 000-1554594
| IMAGE CHAIN GROUP LIMITED, INC. | |
| (Exact name of registrant as specified in its charter) | |
| NEVADA | 46-4333787 | |
| (State
or other jurisdiction of incorporation or organization) |
(I.R.S.
Employer Identification No.) |
Unit 07, 15F Convention Plaza Office Tower1 Harbour Rd., Wanchai, Hong Kong, China |
| (Address of principal executive offices) (Zip Code) |
| (852) 3188-2700 |
| Registrant’s telephone number, including area code |
| (Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the registrant (1) has 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 Web site, if any, every Interactive Data File required to be submitted and posted 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. (Check One).
| Large accelerated filer | [ ] | Accelerated filer | [ ] | |
Non-accelerated filer (Do not check if a smaller reporting company) |
[ ] | Smaller reporting company | [X] |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes [ ] No [X]
Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date.
As of June 13, 2016, the number of shares outstanding of the registrant’s class of common stock was 395,000,000.
TABLE OF CONTENTS
| 2 |
IMAGE CHAIN GROUP LIMITED, INC.
UNaudited Consolidated Financial statements
AS OF MARCH 31, 2016 AND December 31, 2015
(STATED IN U.S. DOLLARS)
| 3 |
IMAGE CHAIN GROUP LIMITED, INC.
| 4 |
REPORT OF REGISTERED INDEPENDENT PUBLIC ACCOUNTING FIRM
| To: | The Board of Directors and Stockholders of |
| Image Chain Group Limited, Inc. |
We have reviewed the accompanying interim consolidated balance sheets of Image Chain Group Limited, Inc. (the “Company”) as of March 31, 2016 and December 31, 2015, and the related statements of operations and comprehensive loss and the statements of cash flows for the three month periods ended March 31, 2016 and 2015. These interim consolidated financial statements are the responsibility of the Company’s management.
We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim consolidated financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the Company had incurred substantial losses in previous years and has a working capital deficit, which raises substantial doubt about its ability to continue as a going concern. Management’s plans in regards to these matters are also described in Note 3. These financial statements do not include any adjustments that might result from the outcome of this uncertainty.
| San Mateo, California | WWC, P.C. |
| June 15, 2016 | Certified Public Accountants |
| 5 |
IMAGE CHAIN GROUP LIMITED, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF DECEMBER 31, 2015 AND 2014
| March 31, 2016 | December 31, 2015 | |||||||
| UNAUDITED | AUDITED | |||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 62,673 | $ | 78,753 | ||||
| Accounts receivable, net | 21,801 | 10,389 | ||||||
| Advanced to suppliers | 494,612 | 680,178 | ||||||
| Inventories | 488,228 | 447,972 | ||||||
| Other deposits | 48,938 | 48,920 | ||||||
| Other receivables, net | 2,464,178 | 2,468,538 | ||||||
| Related party receivable | 217,104 | 250,303 | ||||||
| Prepaid tax | 56 | 55 | ||||||
| Total current assets | $ | 3,797,590 | $ | 3,985,108 | ||||
| Non-current assets | ||||||||
| Property, plant and equipment, net | 224,130 | 232,180 | ||||||
| TOTAL ASSETS | $ | 4,021,720 | $ | 4,217,288 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| COMMITMENTS AND CONTINGENCIES | ||||||||
| Current liabilities | ||||||||
| Accounts payable | 298,085 | 491,643 | ||||||
| Tax payable | 1,130 | 1,730 | ||||||
| Other payables | 363,906 | 372,374 | ||||||
| Accrued liabilities | 389,735 | 387,927 | ||||||
| Related party payable | 68,230 | 68,665 | ||||||
| Customer advance | 1,575,127 | 1,563,798 | ||||||
| TOTAL LIABILITIES | $ | 2,696,213 | $ | 2,886,137 | ||||
| STOCKHOLDERS’ EQUITY | ||||||||
| Preferred Stock, $0.001 par value, 5,000,000 shares authorized, issued and outstanding as of March 31, 2016 and December 31, 2015, respectively | 5,000 | 5,000 | ||||||
| Common stock, US$0.001 par value, 400,000,000 shares authorized, 395,000,000 and 70,000,000 shares issued and outstanding as of March 31, 2016 and December 31, 2015, respectively | 395,000 | 395,000 | ||||||
| Additional paid in capital | 67,036,674 | 67,036,674 | ||||||
| Subscription receivable | (59,464,013 | ) | (59,464,013 | ) | ||||
| Accumulated deficit | (6,780,224 | ) | (6,718,613 | ) | ||||
| Accumulated other comprehensive income | 133,071 | 77,103 | ||||||
| TOTAL STOCKHOLDERS’ EQUITY | 1,325,508 | 1,331,151 | ||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 4,021,720 | $ | 4,217,288 | ||||
See Notes to Financial Statements and Accountants’ Report
| 6 |
IMAGE CHAIN GROUP LIMITED, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE LOSS
FOR THE THREE MONTHS ENDED MARCH 31, 2016 AND 2015
| For the three month ended March 31, | ||||||||
| 2016 | 2015 | |||||||
| Sales, net | $ | 101,219 | $ | 109,021 | ||||
| Cost of sales | 33,280 | 54,402 | ||||||
| Gross profit | 67,939 | 54,619 | ||||||
| Operating expenses: | ||||||||
| Selling, general and administrative expenses | 129,547 | 89,554 | ||||||
| Total operating expenses | (61,608 | ) | (34,935 | ) | ||||
| Loss from operations | (61,608 | ) | (34,935 | ) | ||||
| Other income (expense): | ||||||||
| Interest income | 1 | 31 | ||||||
| 1 | 31 | |||||||
| Loss before income taxes | (61,607 | ) | (34,904 | ) | ||||
| Provision for income tax | 4 | - | ||||||
| Net loss | $ | (61,611 | ) | $ | (34,904 | ) | ||
| Other comprehensive income: | ||||||||
| Foreign currency translation adjustment gain (loss) | 55,968 | $ | (3,103 | ) | ||||
| Comprehensive loss | $ | (5,643 | ) | $ | (38,007 | ) | ||
| Net loss per share | ||||||||
| Basic | $ | 0.00 | $ | 0.00 | ||||
| Diluted | $ | 0.00 | $ | 0.00 | ||||
| Weighted average number of common shares outstanding | ||||||||
| Basic | 395,000,000 | 70,000,000 | ||||||
| Diluted | 395,000,000 | 70,000,000 | ||||||
See Notes to Financial Statements and Accountants’ Report
| 7 |
IMAGE CHAIN GROUP LIMITED, INC.
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2016 AND 2015
| For the three month ended March 31, | ||||||||
| 2016 | 2015 | |||||||
| CASH FLOWS USED IN OPERATING ACTIVITIES | ||||||||
| Net loss | $ | (61,611 | ) | $ | (34,904 | ) | ||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation | 8,572 | 2,508 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Decrease/increase in accounts receivable | (11,412 | ) | 58,082 | |||||
| Decrease/(increase) advance to suppliers | 185,566 | (28,486 | ) | |||||
| Increased in inventories | (40,256 | ) | (109,618 | ) | ||||
| (Increase)/Decrease in other deposit | (18 | ) | - | |||||
| Decreased in other receivable | 4,360 | - | ||||||
| Decrease in related party receivable | 33,199 | - | ||||||
| (Increase)/Decrease in accounts payable, taxes and other payable | (202,626 | ) | 64,736 | |||||
| Increase in accrued liabilities | 1,808 | - | ||||||
| (Increase)/decrease in related party payable | (435 | ) | 186,913 | |||||
| Increase/(decrease) in customer advances | 11,329 | (2,324 | ) | |||||
| Net cash used in operating activities | (71,526 | ) | 136,907 | |||||
| CASH FLOWS USED IN INVESTING ACTIVITIES | ||||||||
| Purchase of property, plant and equipment | (522 | ) | (193,444 | ) | ||||
| Net cash used in investing activities | (522 | ) | (193,444 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Proceeds from stock issuance | - | - | ||||||
| Net cash provided by financing activities | - | - | ||||||
| Effect of exchange rate changes on cash and cash equivalents | 55,968 | (3,344 | ) | |||||
| Net increase in cash and cash equivalents | (16,080 | ) | (59,881 | ) | ||||
| Cash and cash equivalents, beginning balance | 78,753 | 69,960 | ||||||
| Cash and cash equivalents, ending balance | $ | 62,673 | $ | 10,079 | ||||
| SUPPLEMENTAL DISCLOSURES: | ||||||||
| Interest received | $ | 1 | $ | 31 | ||||
| Interest paid | $ | - | $ | - | ||||
| Income tax paid | $ | - | $ | - | ||||
See Notes to Financial Statements and Accountants’ Report
| 8 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| 1. | ORGANIZATION AND PRINCIPAL ACTIVITIES |
Business
Image Chain Group Limited, Inc. (formerly Have Gun Will Travel Entertainment, Inc.) (“ICGL” or the “Company”) was incorporated under the laws of Nevada on December 18, 2013. From inception through the date of the Share Exchange as defined below, the Company was an emerging forward-thinking full-service television pre-production company dedicated to the creation of original concepts and programming with a bold and innovative edge in the reality television space for sale, option and licensure to independent producers, cable television networks, syndication companies, and other entities. On June 11, 2015, the Company amended its Articles of Incorporation with the State of Nevada in order to change its name to Image Chain Group Limited, Inc. and to increase the authorized shares of common stock from 70,000,000 to 400,000,000 (the “Amendments”). The name change was undertaken in order to more closely align with the operations of the Company’s wholly-owned subsidiary, Fortune Delight Holdings Group Ltd (“FDHG”). The increase in authorized shares was undertaken to allow the Company to utilize the newly available shares to raise capital. The board of directors and the stockholders of the Company approved the Amendments on May 8, 2015.
FDHG, through its wholly-owned operating subsidiaries, is in the business of promoting and distributing its own branded teas that are grown, harvested, cured, and packaged in the People’s Republic of China (“PRC”). The Company’s headquarters is located in Guangzhou, Guangdong Province, PRC. Currently, the Company’s products are sold in the PRC for domestic consumption.
Share Exchange
On May 5, 2015, ICGL entered into a share exchange agreement (the “Exchange Agreement”) with FDHG and Wu Jun Rui, on behalf of himself and certain other individuals who were to receive shares of ICGL pursuant to the Exchange Agreement (the “Shareholders”). On the terms and subject to the conditions set forth in the Exchange Agreement, on May 5, 2015, Wu Jun Rui transferred all 50,000 shares of FDHG common stock, consisting of all of the issued and outstanding shares of FDHG, to ICGL in exchange for the issuance to the shareholders of 59,620,000 shares of the Company’s common stock, par value $.001 per share and 5,000,000 shares of the Company’s preferred stock, par value $.001 per share. The preferred stock is not convertible nor mandatorily redeemable; it does not pay dividends or carrying any voting rights but is entitled to liquidation preference.
As a result of the closing of the Exchange Agreement, FDHG became the Company’s wholly owned subsidiary. FDHG is an investment holding company incorporated and domiciled in the British Virgin Islands. FDHG wholly owns Silver Channel Industrial Limited, a limited company incorporated, registered, and domiciled in Hong Kong.
The securities purchase agreement transaction is referred to hereafter as the “reverse-merger transaction.” The share exchange transaction has been accounted for as a recapitalization of ICGL where ICGL (the legal acquirer) is considered the accounting acquiree and FDGH (the legal acquiree) is considered the accounting acquirer. As a result of this transaction, ICGL is deemed to be a continuation of the business of FDDG.
Accordingly, the accompanying consolidated financial statements are those of the accounting acquirer, FDGH. The historical stockholders’ equity of the accounting acquirer prior to the share exchange has been retroactively restated as if the share exchange transaction occurred as of the beginning of the first period presented.
Organization History of Silver Channel Industrial Limited and its subsidiaries
On January 28, 2011, Silver Channel incorporated Heyuan Image Equipment Import Export Co., Ltd. (“Heyuan Image”) as a wholly foreign owned enterprise (“WFOE”) registered in Heyuan City, Guangdong Province, PRC. Heyuan Image was dormant for the three months ended and year ended March 31, 2016 and December 31, 2015. Heyuan Image is wholly owned by Silver Channel. Heyuan Image has a registered capital of HKD 4,000,000 of which HKD 3,380,000 has been paid up.
| 9 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On August 18, 2014, the Company, through its subsidiary Heyuan Image, acquired 100% equity of Guangzhou Image Agricultural Technology Co., Ltd. (“Guangzhou Image”). Guangzhou Image is a limited liability company registered in Guangzhou City, Guangdong Province, PRC. Guangzhou Image has not yet engaged in operating activities since its incorporation. Guangzhou Image is wholly owned by Heyuan Image. Guangzhou Image has a registered capital of RMB 10 million of which is still outstanding.
On February 16, 2015, Guangzhou Image entered into an equity transfer agreement with all the shareholders of Yunnan Image Tea Industry Co., Ltd. (“Yunnan Image”). Guangzhou Image paid RMB 3,000,000 to all the shareholders of Yunnan Image for 100% equity interest in Yunnan Image. Yunnan Image is a limited liability company registered in Xishuangbanna, Yunnan Province PRC. Yunnan Image was incorporated on August 23, 2013. Yunnan Image is the primary operating entity to carry out the Company’s core business activities of selling and marketing its own branded teas. Yunnan Image is wholly-owned by Guangzhou Image. Yunnan Image has a registered capital of RMB 3 million. The capital has been paid up in its entirety.
| 2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
| (a) | Method of Accounting |
The Company maintains its general ledger and journals with the accrual method of accounting for financial reporting purposes. The financial statements and notes are representations of management. Accounting policies adopted by the Company conform to generally accepted accounting principles in the United States of America and have been consistently applied in the presentation of financial statements.
| (b) | Basis of Presentation |
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“US GAAP”).
| (c) | Principles of Consolidation |
The consolidated financial statements include the accounts of the Company, its subsidiaries for which the Company is the primary beneficiary. All significant inter-company accounts and transactions have been eliminated. The consolidated financial statements include 100% of assets, liabilities, and net income or loss of those wholly-owned subsidiaries.
As of March 31, 2016, the detailed identities of the consolidating subsidiaries are as follows:
| Name of company | Place of incorporation | Attributable equity interest% | Registered capital | |||||||
| Fortune Delight Holdings Group Limited | British Virgin Islands | 100 | % | $ | 50,000 | |||||
| Silver Channel Industrial Limited | Hong Kong | 100 | % | - | ||||||
| Heyuan Image Equipment Import Export Co., Ltd. | P.R.C. | 100 | % | 515,849 | ||||||
| Guangzhou Image Agricultural Technology Co., Ltd. | P.R.C. | 100 | % | 1,636,902 | ||||||
| Yunnan Image Tea Industry Co., Ltd. | P.R.C. | 100 | % | 491,071 | ||||||
| (d) | Economic and Political Risks |
The Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These include risks associated with, among others, the political, economic, legal environment and foreign currency exchange. The Company’s results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, restriction on international remittances, and rates and methods of taxation, among other things.
| 10 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| (e) | Use of Estimates |
In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the financial statements, as well as the reported amounts of revenues and expenses during the reporting years. These accounts and estimates include, but are not limited to, the estimation on useful lives of property, plant and equipment. Actual results could differ from those estimates.
| (f) | Cash and Cash Equivalents |
Cash and cash equivalents include cash in hand and cash in time deposits, certificates of deposit and all highly liquid debt instruments with original maturities of three months or less. As of December 31, 2015, cash and cash equivalents were mainly denominated in RMB and were placed with banks in the PRC. These cash and cash equivalents may not be freely convertible into foreign currencies and the remittance of these funds out of the PRC may be subjected to exchange control restrictions imposed by the PRC government.
| (g) | Accounts Receivable |
The Company maintains allowances for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these allowances. Terms of sales vary. Allowances are recorded primarily on a specific identification basis.
As of March 31, 2016, no provision for allowance for doubtful accounts was provided.
| (h) | Other receivables |
Other receivables are recognized and carried at the original invoice amount less allowance for any uncollectible amounts. An allowance for doubtful accounts is made when recovery of the full amount is doubtful.
| (i) | Inventories |
Inventories are stated at the lower of cost or market value. Cost is computed using the first-in, first-out method and includes all costs of purchase and other costs incurred in bringing the inventories to their present location and condition. Market value is determined by reference to the sales proceeds of items sold in the ordinary course of business or estimates based on prevailing market conditions.
| (j) | Property, plant and equipment |
Property and equipment are stated at cost. Expenditures for maintenance and repairs are charged to earnings as incurred; additions, renewals and betterments are capitalized. When property and equipment are retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the respective accounts, and any gain or loss is included in operations. Depreciation of property and equipment is provided using the straight-line method for substantially all assets with estimated lives of:
| Building | 20 years |
| Computer | 3 years |
| Motor vehicles | 4 years |
| 11 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| (k) | Accounting for Impairment of Long-Lived Assets |
The Company adopts Accounting Standards Codification (“ASC”) 360, “Accounting for the Impairment or Disposal of Long-Live Assets”, which addresses financial accounting and reporting for the impairment or disposal of long-lived assets. The Company periodically evaluates the carrying value of long-lived assets to be held and used in accordance with ASC 360 which requires impairment losses to be recorded on long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets’ carrying amounts. In that event, a loss is recognized based on the amount by which the carrying amount exceeds the fair market value of the long-lived assets.
The long-lived assets held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of assets may not be recoverable. It is reasonably possible that these assets could become impaired as a result of technology or other industry changes. Recoverability of assets to be held and used is determined by comparing the carrying amount of an asset to future net undiscounted cash flows to be generated by the assets.
If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or fair value less costs to sell. During the reporting periods, there was no impairment loss.
| (l) | Customer advance |
Customer advance was received from customers in connection with orders of products to be delivered in future periods.
| (m) | Revenue Recognition |
The Company’s revenue recognition policies are in compliance with Staff Accounting Bulletin (“SAB”) 104, included in the Codification as ASC 605, Revenue Recognition. Sales revenue is recognized at the date of shipment to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, no other significant obligations of the Company exist and collectability is reasonably assured. Payments received before all of the relevant criteria for revenue recognition are satisfied are recorded as unearned revenue.
The Company does not allow its customers to return products. The Company’s customers can exchange products only if they are damaged in transportation.
Revenue reported is net of value added tax.
| (n) | Cost of Sales |
The Company’s cost of sales is comprised of the inbound acquisition cost of packaged finished goods for resale, inbound shipping, value added tax and business taxes recognized upon sales of goods.
| (o) | Selling Expenses |
Selling expenses are comprised of salaries for the sales force, client entertainment, commissions, advertising, and travel and lodging expenses.
| (p) | General & Administrative Expenses |
General and administrative expenses include executive compensation, general overhead such as the finance department and administrative staff, depreciation, office rental and utilities.
| 12 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| (q) | Foreign Currency Translation |
The Company maintains its financial statements in the functional currencies on Chinese Renminbi (RMB) and Hong Kong Dollars (“HKD”). Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency at rates of exchange prevailing at the balance sheet dates. Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchanges rates prevailing at the dates of the transaction. Exchange gains or losses arising from foreign currency transactions are included in the determination of net income for the respective periods.
For financial reporting purposes, the financial statements of the Company, which are prepared using the functional currency, have been translated into United States dollars. Assets and liabilities are translated at the exchange rates at the balance sheet dates and revenue and expenses are translated at the average exchange rates and stockholders’ equity is translated at historical exchange rates. Translation adjustments are not included in determining net loss but are included in foreign exchange adjustment to other comprehensive loss, a component of stockholders’ equity.
| Exchange Rates | 3/31/2016 | 12/31/2015 | 3/31/2015 | |||||||||
| Period/Year end RMB : US$ exchange rate | 6.4479 | 6.4907 | 6.1091 | |||||||||
| Average period/year RMB : US$ exchange rate | 6.5395 | 6.2175 | 6.1358 | |||||||||
| Period/Year end HKD : US$ exchange rate | 7.7544 | 7.7504 | 7.7542 | |||||||||
| Average period/year HKD : US$ exchange rate | 7.7734 | 7.7521 | 7.7553 | |||||||||
RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made that the RMB amounts could have been, or could be, converted into US$ at the rates used in translation. The HKD is freely convertible into other foreign currencies.
| (r) | Income Taxes |
The Company adopts SFAS No. 109, Accounting for Income Taxes, included in the Codification as ASC 740, Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
On January 1, 2007, The Company adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes (“FIN 48”), included in the Codification as ASC 740, Income Taxes. The topic 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 ASC 740, 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 likelihood of being realized upon ultimate settlement. ASC 740 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures.
| 13 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| (s) | Statutory Reserve |
Statutory reserve refers to the amount appropriated from the net income in accordance with PRC laws or regulations, which can be used to recover losses and increase capital, as approved, and, are to be used to expand production or operations. PRC laws prescribe that an enterprise operating at a profit, must appropriate, on an annual basis, from its earnings, an amount to the statutory reserve to be used for future company development. Such an appropriation is made until the reserve reaches a maximum equal to 50% of the enterprise’s registered capital.
| (t) | Fair Value of Financial Instruments |
For certain of the Company’s financial instruments, including cash and equivalents, accounts and other receivables, accounts and other payables, accrued liabilities and short-term debt, the carrying amounts approximate their fair values due to their short maturities. ASC Topic 820, “Fair Value Measurements and Disclosures,” requires disclosure of the fair value of financial instruments held by the Company. ASC Topic 825, “Financial Instruments,” defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure requirements for fair value measures. The carrying amounts reported in the balance sheets for receivables and current liabilities each qualify as financial instruments and are a reasonable estimate of their fair values because of the short period of time between the origination of such instruments and their expected realization and their current market rate of interest. The three levels of valuation hierarchy are defined as follows:
| ● | Level 1 inputs to the valuation methodology are quoted prices for identical assets or liabilities in active markets. | |
| ● | Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. | |
| ● | Level 3 inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
The Company analyzes all financial instruments with features of both liabilities and equity under ASC 480, “Distinguishing Liabilities from Equity,” and ASC 815.
The Company’s financial instruments include cash and equivalents, accounts receivable, and accounts payable. Cash and cash equivalents consist deposits financial institutions with original maturities of three months or less. Management estimates the carrying amounts of the non-related party financial instruments approximate their fair values due to their short-term nature.
The following is table of the Company’s financial instruments:
As of March 31, 2016:
| Carrying amount | ||||||||||||||||
| Level 1 | Level 2 | Level 3 | Estimated fair value | |||||||||||||
| Financial assets | ||||||||||||||||
| Carried at (amortized) cost: | ||||||||||||||||
| Cash and cash equivalents | $ | 62,673 | $ | - | $ | - | $ | 62,673 | ||||||||
| 14 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2015:
| Carrying amount | ||||||||||||||||
| Level 1 | Level 2 | Level 3 | Estimated fair value | |||||||||||||
| Financial assets | ||||||||||||||||
| Carried at (amortized) cost: | ||||||||||||||||
| Cash and cash equivalents | $ | 78,753 | $ | - | $ | - | $ | 78,753 | ||||||||
| (u) | Other Comprehensive Income |
The Company’s functional currency is the Renminbi (“RMB”). For financial reporting purposes, RMB were translated into United States Dollars (“USD” or “$”) as the reporting currency. Assets and liabilities are translated at the exchange rate in effect at the balance sheet date. Revenues and expenses are translated at the average rate of exchange prevailing during the reporting period. Translation adjustments arising from the use of different exchange rates from period to period are included as a component of stockholders’ equity as “Accumulated other comprehensive income”. Gains and losses resulting from foreign currency transactions are included in income.
The Company uses FASB ASC Topic 220, “Reporting Comprehensive Income”. Comprehensive loss is comprised of net loss and all changes to the statements of stockholders’ equity, except for changes in paid-in capital and distributions to stockholders due to investments by stockholders.
| (v) | Business combination |
Business combinations are accounted for under the acquisition method of accounting in accordance with ASC 805, Business Combinations. Under the acquisition method the acquiring entity in a business combination recognizes 100 percent of the acquired assets and assumed liabilities, regardless of the percentage owned, at their estimated fair values as of the date of acquisition. Any excess of the purchase price over the fair value of net assets and other identifiable intangible assets acquired is recorded as goodwill. To the extent the fair value of net assets acquired, including other identifiable assets, exceed the purchase price, a bargain purchase gain is recognized. Assets acquired and liabilities assumed from contingencies must also be recognized at fair value, if the fair value can be determined during the measurement period. Results of operations of an acquired business are included in the statement of earnings from the date of acquisition. Acquisition-related costs, including conversion and restructuring charges, are expensed as incurred.
| (w) | Recent Accounting Pronouncements |
On January 5, 2016, the FASB issued ASU 2016-01 “Financial Instruments—Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities”, which amends the guidance in U.S. GAAP on the classification and measurement of financial instruments. Although the ASU retains many current requirements, it significantly revises an entity’s accounting related to (1) the classification and measurement of investments in equity securities and (2) the presentation of certain fair value changes for financial liabilities measured at fair value. The ASU also amends certain disclosure requirements associated with the fair value of financial instruments. The new standard is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2017.
On February 25, 2016, the FASB issued ASU 2016-02 “Leases (Topic 842)”, its new standard on accounting for leases. ASU 2016-02 introduces a lessee model that brings most leases on the balance sheet. The new standard also aligns many of the underlying principles of the new lessor model with those in ASC 606, the FASB’s new revenue recognition standard (e.g., those related to evaluating when profit can be recognized).
| 15 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Furthermore, the ASU addresses other concerns related to the current leases model. For example, the ASU eliminates the requirement in current U.S. GAAP for an entity to use bright-line tests in determining lease classification. The standard also requires lessors to increase the transparency of their exposure to changes in value of their residual assets and how they manage that exposure. The new model represents a wholesale change to lease accounting. As a result, entities will face significant implementation challenges during the transition period and beyond, such as those related to:
| ● | Applying judgment and estimating. | |
| ● | Managing the complexities of data collection, storage, and maintenance. | |
| ● | Enhancing information technology systems to ensure their ability to perform the calculations necessary for compliance with reporting requirements. | |
| ● | Refining internal controls and other business processes related to leases. | |
| ● | Determining whether debt covenants are likely to be affected and, if so, working with lenders to avoid violations. | |
| ● | Addressing any income tax implications. |
The new guidance will be effective for public business entities for annual periods beginning after December 15, 2018 (e.g., calendar periods beginning on January 1, 2019), and interim periods therein.
On March 15, 2016, the FASB issued ASU 2016-07 “Investments—Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting”, which simplifies the equity method of accounting by eliminating the requirement to retrospectively apply the equity method to an investment that subsequently qualifies for such accounting as a result of an increase in the level of ownership interest or degree of influence. Consequently, when an investment qualifies for the equity method (as a result of an increase in the level of ownership interest or degree of influence), the cost of acquiring the additional interest in the investee would be added to the current basis of the investor’s previously held interest and the equity method would be applied subsequently from the date on which the investor obtains the ability to exercise significant influence over the investee. The ASU further requires that unrealized holding gains or losses in accumulated other comprehensive income related to an available-for-sale security that becomes eligible for the equity method be recognized in earnings as of the date on which the investment qualifies for the equity method.
The guidance in the ASU is effective for all entities for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years; early adoption is permitted for all entities. Entities are required to apply the guidance prospectively to increases in the level of ownership interest or degree of influence occurring after the ASU’s effective date. Additional transition disclosures are not required upon adoption.
On March 17, 2016, the FASB issued ASU 2016-08 “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)”, which amends the principal-versus-agent implementation guidance and illustrations in the Board’s new revenue standard (ASU 2014-09). The FASB issued the ASU in response to concerns identified by stakeholders, including those related to (1) determining the appropriate unit of account under the revenue standard’s principal-versus-agent guidance and (2) applying the indicators of whether an entity is a principal or an agent in accordance with the revenue standard’s control principle. Among other things, the ASU clarifies that an entity should evaluate whether it is the principal or the agent for each specified good or service promised in a contract with a customer. As defined in the ASU, a specified good or service is “a distinct good or service (or a distinct bundle of goods or services) to be provided to the customer.” Therefore, for contracts involving more than one specified good or service, the entity may be the principal for one or more specified goods or services and the agent for others.
The ASU has the same effective date as the new revenue standard (as amended by the one-year deferral and the early adoption provisions in ASU 2015-14). In addition, entities are required to adopt the ASU by using the same transition method they used to adopt the new revenue standard.
On March 30, 2016, the FASB issued ASU 2016-09 “Compensation—Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting”, which simplifies several aspects of the accounting for employee share-based payment transactions for both public and nonpublic entities, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows.
| 16 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The ASU is effective for annual reporting periods beginning after December 15, 2016, including interim periods within those annual reporting periods.
As of March 31, 2016, there are no other recently issued accounting standards not yet adopted that would or could have a material effect on the Company’s consolidated financial statements.
| (x) | 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’s management 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’s management 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.
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 Company’s consolidated financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material would be disclosed.
Loss contingencies considered to be remote by management are generally not disclosed unless they involve guarantees, in which case the guarantee would be disclosed.
| 3. | GOING CONCERN UNCERTAINTIES |
These financial statements have been prepared assuming that Company will continue as a going concern, which contemplates the realization of assets and the discharge of liabilities in the normal course of business for the foreseeable future.
As of March 31, 2016, the Company had accumulated deficits of $6,780,224 due to the substantial losses in operation in the current year. Management’s plan to support the Company in operations and to maintain its business strategy is to raise funds through public and private offerings and to rely on officers and directors to perform essential functions with minimal compensation. If we do not raise all of the money we need from public or private offerings, we will have to find alternative sources, such as loans or advances from our officers, directors or others. Such additional financing may not become available on acceptable terms and there can be no assurance that any additional financing that the Company does obtain will be sufficient to meet its needs in the long term. Even if the Company is able to obtain additional financing, it may contain undue restrictions on our operations, in the case of debt financing, or cause substantial dilution for our stockholders, in the case of equity financing. If we require additional cash and cannot raise it, we will either have to suspend operations or cease business entirely.
The accompanying financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classifications of liabilities that might be necessary should the Company be unable to continue as a going concern.
| 17 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| 4. | GOODWILL |
Goodwill represents the excess of the purchase price over the fair value of the net tangible and identifiable assets acquired in a business combination. In accordance with FASB ASC Topic 350, “Goodwill and Other Intangible Assets”, goodwill is no longer subject to amortization. Rather, goodwill is subject to at least an annual assessment for impairment, applying a fair-value based test. Fair value is generally determined using a discounted cash flow analysis.
On February 16, 2015, the Company, through Guangzhou Image, entered into an equity transfer agreement to acquire 100% of Yunnan Image. As of December 31, 2014, the net assets of Yunnan Image were USD 166,022. The purchase consideration was USD 489,515 (equivalent to RMB 3,000,000), which resulted in goodwill of USD 323,493.
| March 31, 2016 | December 31, 2015 | |||||||
| Yunnan Image | $ | - | $ | 323,493 | ||||
| Less: Impairment loss | - | (323,493 | ) | |||||
| Total goodwill | $ | - | $ | - | ||||
The Company reviews the carrying value of the goodwill for impairment regularly. For the year ended December 31, 2015, the Company reviewed the carrying value of its goodwill and provided an impairment for such goodwill since the acquisition of Yunnan Image has not generated positive cash flow.
| 5. | OTHER RECEIVABLES |
| March 31, 2016 | December 31, 2015 | |||||||
| Other receivables | $ | 2,907,001 | $ | 2,911,361 | ||||
| Less: Allowance for doubtful accounts | (442,823 | ) | (442,823 | ) | ||||
| Other receivables, net | $ | 2,464,178 | $ | 2,468,538 | ||||
| 6. | INVENTORIES |
| March 31, 2016 | December 31, 2015 | |||||||
| Raw materials | $ | 170,522 | $ | 169,397 | ||||
| Packing materials | 14,440 | 14,344 | ||||||
| Finished goods | 303,266 | 264,231 | ||||||
| $ | 488,228 | $ | 447,972 | |||||
| 18 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| 7. | PROPERTY, PLANT AND EQUIPMENT |
Property, plant and equipment consisted of the following:
| March 31, 2016 | December 31, 2015 | |||||||
| Building | $ | 19,691 | $ | 19,561 | ||||
| Motor vehicle | 230,461 | 230,188 | ||||||
| Plant and equipment | $ | 18,008 | $ | 17,890 | ||||
| 268,161 | 267,649 | |||||||
| Less: Accumulated depreciation | (44,031 | ) | (35,459 | ) | ||||
| $ | 224,130 | $ | 232,180 | |||||
Depreciation expense for the three months ended March 31, 2016 and 2015 was $8,572 and $2,508, respectively.
| 8. | INCOME TAX |
The Company is subject to US Income taxes.
The Company’s subsidiary Fortune Delight Holdings Group Limited was incorporated in the British Virgin Islands. The British Virgin Islands is an income tax free jurisdiction.
Silver Channel was incorporated in Hong Kong and is subject to the Inland Revenue Ordinance of Hong Kong. Hong Kong adopted a uniform tax rate of 16.5% for all enterprises.
The Company’s subsidiaries that were incorporated in the PRC and are governed by the Income Tax Law of the PRC and various local income tax laws. Effective January 1, 2008, China adopted a uniform tax rate of 25% for all enterprises including foreign-invested enterprises.
The Company did not recognize any deferred tax assets during the years ended December 31, 2015 and 2014 and the Company has not yet determined when it would be able to make use of such potential assets.
The following tables provide the reconciliation of the differences between the statutory and effective tax expenses for three months ended March 31, 2016 and 2015:
| 3/31/2016 | 3/31/2015 | |||||||
| Loss attributed to PRC & Hong Kong | $ | (30,777 | ) | $ | 402,226 | |||
| Loss attributed to US | (30,820 | ) | - | |||||
| Income before tax | (61,607 | ) | 402,226 | |||||
| PRC Statutory Tax at 25% Rate | - | - | ||||||
| Effect of tax exemption granted | - | - | ||||||
| Income tax | $ | 4 | $ | - | ||||
| Per Share Effect of Tax Exemption | 3/31/2016 | 3/31/2015 | ||||||
| Effect of tax exemption granted | $ | - | $ | - | ||||
| Weighted-Average Shares Outstanding Basic | 395,000,000 | 70,000,000 | ||||||
| Per share effect | $ | - | $ | - | ||||
| 19 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The difference between the U.S. federal statutory income tax rate and the Company’s effective tax rate was as follows for three months ended March 31, 2016 and 2015:
| 3/31/2016 | 3/31/2015 | |||||||
| U.S. federal statutory income tax rate | 35 | % | 35 | % | ||||
| Lower rates in PRC, net | -10 | -10 | ||||||
| Tax holiday for foreign investments | -25 | % | -25 | % | ||||
| The Company’s effective tax rate | 0 | % | 0 | % | ||||
| 9. | LOSS PER SHARE |
The following table sets forth the computation of basic and diluted earnings per share of common stock:
| For the three months ended March 31, | ||||||||
| 2016 | 2015 | |||||||
| Basic loss per share: | ||||||||
| Numerator: | ||||||||
| Net loss used in computing basic earnings per share | $ | (61,611 | ) | $ | (34,904 | ) | ||
| Denominator: | ||||||||
| Weighted average common shares outstanding | 395,000,000 | 70,000,000 | ||||||
| Basic loss per share | $ | (0.00 | ) | $ | (0.00 | ) | ||
| Diluted earnings per share: | ||||||||
| Numerator: | ||||||||
| Net loss used in computing diluted earnings per share | $ | (61,611 | ) | $ | (34,904 | ) | ||
| Denominator: | ||||||||
| Weighted average common shares outstanding | 395,000,000 | 70,000,000 | ||||||
| Diluted loss per share | $ | (0.00 | ) | $ | (0.00 | ) | ||
Dilutive securities having an anti-dilutive effect on diluted (loss) earnings per share are excluded from the calculation.
| 10. | OTHER COMPREHENSIVE INCOME |
Accumulated other comprehensive income included in stockholders’ equity as of March 31,2016 and December 31, 2015 was as follows:
| March 31, 2016 | December 31, 2015 | |||||||
| Accumulated other comprehensive income, beginning of period | $ | 77,103 | $ | 41,131 | ||||
| Change in cumulative translation adjustment | 55,968 | 35,972 | ||||||
| Accumulated other comprehensive income, end of period | $ | 133,071 | $ | 77,103 | ||||
| 20 |
IMAGE CHAIN GROUP LIMITED, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| 11. | RELATED PARTY TRANSACTION |
Related party receivable consisted of the following:
| March 31, 2016 | December 31, 2015 | |||||||
| Image Industrial Development Limited, same management personnel | $ | 8,395 | $ | 8,392 | ||||
| Wu Junrui, former director | 14,846 | 49,328 | ||||||
| Lin Qi Shui, chairman of Yunnan Image | 193,863 | 192,583 | ||||||
| $ | 217,104 | $ | 250,503 | |||||
The amounts are unsecured, interest-free and due on demand.
Related party payable consisted of the following:
| March 31, 2016 | December 31, 2015 | |||||||
| Wu Ping, director of Yunnan Image | 68,230 | 68,665 | ||||||
| $ | 68,230 | $ | 68,665 | |||||
The amounts are unsecured, interest-free and due on demand.
| 12. | RISKS CONCENTRATION |
As of December 31, 2015, the Company had one supplier in procuring tea. Payment in form of advances were paid to the supplier as part of its procurement process. This is due in part to the Company’s development of its product portfolio specifically for Pu’er tea, which is grown and harvested in Yunnan Province, PRC. As the Company expands its product portfolio to incorporate other teas, it expects to source different teas from different suppliers in different geographic areas in the PRC.
| A. | Major Customers and Accounts Receivable |
The Company had certain customers whose revenue individually represented 10% or more of the Company’s total revenue, or whose accounts receivable balances individually represented 10% or more of the Company’s total accounts receivable. For the three months ended March 31, 2016, one customers accounted for 65% and one customer accounted for 19% of revenue, respectively.
As of March 31, 2016, three customers accounted for 16%, 23%, and 42% of accounts receivable.
| B. | Major Vendors and Accounts Payable |
The Company had certain vendors who represented 10% or more of the Company’s total cost of sales or expenses, or whose accounts payable balances individually represented 10% or more of the Company’s total accounts payable. For the three months ended March 31, 2016, one vendor accounted for 100% of accounts payable.
| 13. | LEASE COMMITMENT |
The Company leased an office located in Hong Kong as its registered office commencing on May 16, 2015 and expiring on May 15, 2016.
The estimated future lease commitment expenses as of March 31, 2016 are as follows:
| Year | Amount | |||
| Year 1 | 21,881 | |||
| Year 2 | - | |||
| 21 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Cautionary Statements
This Quarterly Report on Form 10-Q (“Form 10-Q”) may contain “forward-looking statements,” as that term is used in federal securities laws, about Image Chain Group Limited, Inc. and its financial condition, results of operations and business. These statements include, among others:
| ● | statements concerning the potential benefits that Image Chain Group Limited, Inc. (“ICGL,” “we,” “our,” “us,” the “Company,” “management”) may experience from its business activities and certain transactions it contemplates or has completed; and | |
| ● | statements of ICGL’s expectations, beliefs, future plans and strategies, anticipated developments and other matters that are not historical facts. These statements may be made expressly in this Form 10-Q. You can find many of these statements by looking for words such as “believes,” “expects,” “anticipates,” “estimates,” “opines,” or similar expressions used in this Form 10-Q. These forward-looking statements are subject to numerous assumptions, risks and uncertainties that may cause ICGL’s actual results to be materially different from any future results expressed or implied by ICGL in those statements. The most important facts that could prevent ICGL from achieving its stated goals include, but are not limited to, the following: |
| (a) | volatility or decline of ICGL’s stock price; | |
| (b) | potential fluctuation of quarterly results; | |
| (c) | failure of ICGL to earn revenues or profits; | |
| (d) | inadequate capital to continue or expand its business, and inability to raise additional capital or financing to implement its business plans; | |
| (e) | decline in demand for ICGL’s products and services; | |
| (f) | rapid adverse changes in markets; | |
| (g) | litigation with or legal claims and allegations by outside parties against ICGL, including but not limited to challenges to ICGL’s intellectual property rights; and | |
| (h) | insufficient revenues to cover operating costs; |
There is no assurance that ICGL will be profitable, be able to successfully develop, manage or market its products and services, be able to attract or retain qualified executives and personnel, be able to obtain customers for its products or services, additional dilution in outstanding stock ownership may be incurred due to the issuance of more shares, warrants and stock options, or the exercise of outstanding warrants and stock options, and other risks inherent in ICGL’s businesses.
Because the statements are subject to risks and uncertainties, actual results may differ materially from those expressed or implied by the forward-looking statements. ICGL cautions you not to place undue reliance on the statements, which speak only as of the date of this Form 10-Q. The cautionary statements contained or referred to in this section should be considered in connection with any subsequent written or oral forward-looking statements that ICGL or persons acting on its behalf may issue. ICGL does not undertake any obligation to review or confirm analysts’ expectations or estimates or to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date of this Form 10-Q, or to reflect the occurrence of unanticipated events.
Overview
Image Chain Group Limited, Inc. (formerly Have Gun Will Travel Entertainment, Inc.) (“ICGL” or the “Company”) was incorporated under the laws of Nevada on December 18, 2013. From inception through the date of the Exchange Agreement as defined below, the Company was an emerging forward-thinking full-service television pre-production company dedicated to the creation of original concepts and programming with a bold and innovative edge in the reality television space for sale, option and licensure to independent producers, cable television networks, syndication companies, and other entities.
On May 5, 2015, ICGL entered into a share exchange agreement (the “Exchange Agreement”) with Fortune Delight Holdings Group Ltd., a British Virgin Islands corporation (“FDHG”) and Wu Jun Rui, on behalf of himself and certain other individuals who are to receive shares of ICGL (“Shareholders”) pursuant to the Exchange Agreement. On the terms and subject to the conditions set forth in the Exchange Agreement, on May 5, 2015, Wu Jun Rui transferred all 50,000 shares of FDHG common stock, consisting of all of the issued and outstanding shares of FDHG to ICGL. In exchange for the transfer of such securities by Wu Jun Rui, ICGL issued, to the Shareholders, 59,620,000 shares of the Company’s common stock, par value $.001 per share and 5,000,000 shares of the Company’s preferred stock, par value $.001 per share.
| 22 |
As a result of the closing of the Exchange Agreement, FDHG became the Company’s wholly owned subsidiary. FDHG is the parent company of Silver Channel Industrial Ltd., a Hong Kong company, which, in turn, holds 100% equity interest of Heyuan Image Machinery Import and Export Co., Ltd., a PRC corporation (“Heyuan Image”). Heyuan Image, through Guangzhou Image Agricultural Technology Ltd., a PRC corporation, owns 100% of Yunnan Image Tea Industrial Ltd. (“YITIL”). ICGL, through its wholly-owned operating subsidiaries, is in the business of promoting and distributing its owned branded teas that are grown, harvested, cured, and packaged in the People’s Republic of China (“PRC”).
The Company’s headquarters is located in Guangzhou, Guangdong Province, PRC. Currently, the Company’s products are sold in the PRC for domestic consumption.
On June 11, 2015, the Company changed its name to Image Chain Group Limited, Inc. in order to more closely align it with the company’s current business.
Results of Operations
Three Months Ended March 31, 2016 Compared to Three Months Ended March 31, 2015
The Company recognized $101,219 in sales revenues for the three months ended March 31, 2016, as compared to $109,021 for the three months ended March 31, 2015, representing a decrease of 7%. The change in the amount of sales revenue is a result of weak overall Chinese economy.
For the three months ended March 31, 2016, the Company recognized cost of sales of $33,280 as compared to $54,402 for the same period in 2015, representing a 38% decrease. The principal reason for this decrease was due to the decrease in sales.
For the three months ended March 31, 2016, the Company recorded operating expenses totaling $129,547, an approximately 45% increase comparing to operating $89,554 for the three months ended March 31, 2015. This increase in operating expenses is primarily due to increase in employee salary.
As a result of the factors discussed above, the Company’s net loss was $61,611 for the three months ended March 31, 2016, as compared to net loss of 34,904 during the three months ended March 31, 2015. The reason for the change is primary due to the weak overall Chinese economy.
Liquidity and Capital Resources
The Company’s cash and cash equivalents were $62,673 at March 31, 2016, as compared to $78,753 at December 31, 2015. As of March 31, 2016, the Company had current assets of $3,797,590 and current liabilities of $2,696,213 respectively, compared to $3,985,108 and $2,886,137 as of December 31, 2015. Net working capital was $1,101,377 at March 31, 2016 as compared to net working capital of $1,098,971 at December 31, 2015.
Net cash used in operating activities amounted to $71,526 for the three months ended March 31, 2016, as compared to net cash used from operating activities $136,907 for the three months ended March 31, 2015.
There was net cash of $#522 used in investing activities for the three months ended March 31, 2016 and $193,444 of net cash used in investing activities in the three months ended March 31, 2015.
On an on-going basis, we may take steps to identify and plan our needs for liquidity and capital resources, to fund our operations and day to day business operations. Our future capital expenditures will include, among others, expanding our product portfolio, large scale long term marketing campaigns, and making acquisitions as deemed appropriate.
Based on our current plans for the next 12 months, we anticipate that the sales of the Company’s tea products will be the primary organic source of funds for future operating activities in 2016. However, to fund continued expansion of our operation and extend our reach to broader markets, and to acquire additional entities, as we may deem appropriate, we may raise capital through public or private offerings. There is no assurance that we will be able to obtain such funding on acceptable terms, if at all.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires our management to make assumptions, estimates and judgments that affect the amounts reported in the financial statements, including the notes thereto, and related disclosures of commitments and contingencies, if any. We consider our critical accounting policies to be those that require the more significant judgments and estimates in the preparation of financial statements, including the following:
| 23 |
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Fair Value of Financial Instruments
The Company’s financial instruments consist of cash and cash equivalents, trade receivables, prepaid expenses, payables and accrued expenses, Fair value estimates are made at a specific point in time, based on relevant market information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. We consider the carrying values of our financial instruments in the consolidated financial statements to approximate fair value, due to their short-term nature.
Property and Equipment
Property and equipment are recorded at cost, less accumulated depreciation. Depreciation is provided for using straight-line methods over the estimated useful lives of the respective assets, usually three to seven years.
Valuation of Long-Lived Assets
We periodically evaluate long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable. If the estimated future cash flows (undiscounted and without interest charges) from the use of an asset were less than the carrying value, a write-down would be recorded to reduce the related asset to its estimated fair value. We do not believe that there has been any impairment to long-lived assets as of March 31, 2016 and 2015.
Recent Accounting Pronouncements
(See “Recent Accounting Pronouncements” in Note 2 (w) of Notes to the Financial Statements.)
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements.
Item 3. Quantitative and Qualitative Disclosures about Market Risk.
Not Applicable.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
The Company is currently developing a set of disclosure controls and procedures designed to ensure that information required to be disclosed by the Company in the reports filed under the Securities Exchange Act, is recorded, processed, summarized and reported within the time periods specified by the SEC’s rules and forms. Disclosure controls are also designed with the objective of ensuring that this information is accumulated and communicated to the Company’s management, including the Company’s chief executive officer, as appropriate, to allow timely decisions regarding required disclosure.
Pursuant to Rule 13a-15(b) under the Exchange Act, the Company carried out an evaluation with the participation of the Company’s management, including the Company’s chief executive officer, of the effectiveness of the Company’s disclosure controls and procedures (as defined under Rule 13a-15(e) under the Exchange Act) as of the quarter ended March 31, 2016. Based upon that evaluation, the Company’s chief executive officer concluded that the Company’s disclosure controls and procedures were ineffective; however, the Company is taking steps to remediate the deficiency. As noted above the Company is currently developing a set of disclosure controls and procedures and considering engaging outside service providers to provide expertise on this matter.
| 24 |
Changes in Internal Control over Financial Reporting
We will begin to regularly review our system of internal control over financial reporting and make changes to our processes and systems to improve controls and increase efficiency, while ensuring that we maintain an effective internal control environment. Changes may include such activities as implementing new, more efficient systems, consolidating activities, migrating processes, and consulting with outside experts.
There have been no changes in our internal control over financial reporting during the quarter ended March 31, 2016 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Inherent Limitations over Internal Controls
ICGL’s management does not expect that its disclosure controls or its internal control over financial reporting will prevent or detect all error and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within ICGL have been detected. These inherent limitations include the realities that judgments in decision making can be faulty and that breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or management override of the controls. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of controls effectiveness to future periods are subject to risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.
We are not a party to any material or legal proceeding and, to our knowledge, none is contemplated or threatened.
Not applicable.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
.
There have been no defaults upon senior securities.
Item 4. Mine Safety Disclosures.
Not applicable.
None.
Exhibit No. |
Description | |
| 31.1 | Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* | |
| 32.1 | Certification of the Principal Executive Officer and Principal Financial Officer pursuant to 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 Calculation Linkbase Document* | |
| 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document* | |
| 101.LAB | XBRL Taxonomy Label Linkbase Document* | |
| 101.PRE | XBRL Taxonomy Presentation Linkbase Document* |
*Filed herewith.
**Furnished herewith.
| 25 |
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Dated: June 15, 2016
| By: | /s/ Wenchang Gu | |
Wenchang Gu Chief Executive Officer, Chief Financial Officer, President, and Chairman (Principal Executive Officer, Principal Accounting and Financial Officer) |
| 26 |