Exhibit 99.1

 

PERFECULAR, INC.

 

Table of Contents

 

  Page
Independent Auditors’ Report  
   
Financial Statements  
   
Balance Sheets 2
   
Statements of Operations 3
   
Statements of Stockholders’ Equity / (Deficit) 4
   
Statements of Cash Flows 5
   
Notes to Financial Statements 6

 

 

 

 

 

 

 

 

 

   
 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Board of Directors and

Shareholders of Perfecular Inc.

 

We have audited the accompanying balance sheets of Perfecular, Inc. as of December 31, 2015 and 2014, and the related statements of operations, stockholders’ equity (deficit) and cash flows for each of the years in the two-year period ended December 31, 2015. Perfecular Inc.’s management is responsible for these financial statements. Our responsibility is to express an opinion on these financial statements based on our audits.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial positions of Perfecular Inc. as of December 31, 2015 and 2014, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2015, in conformity with accounting principles generally accepted in the United States of America.

 

 

/S/ DYH & Company

 

Irvine, California

June 23, 2016

 

 

 1 
 

 

PERFECULAR, INC.

 

BALANCE SHEETS

AS OF DECEMBER 31, 2015 AND 2014

 

   2015   2014 
ASSETS          
           
CURRENT ASSETS:          
Cash and cash equivalents  $826,332   $43,257 
Accounts receivable, net of allowance for doubtful accounts of $0 and $3,239 as of December 31, 2015 and 2014, respectively   106,889    40,281 
Inventories   51,574    42,105 
Due from affiliate   177,749     
Due from shareholder       394,872 
Prepaid rent       1,048 
Total current assets   1,162,544    521,563 
           
OTHER ASSETS:          
Deposit       1,590 
           
Total assets  $1,162,544   $523,153 
           
           
           
LIABILITIES AND SHAREHOLDERS' EQUITY          
           
CURRENT LIABILITIES:          
Accounts payable  $265,535   $265,508 
Accrued expenses   4,645    14,309 
Due to related party   63,369    344,658 
Customer deposits   140,029    35,663 
Loan from shareholders   19,533     
Total current liabilities   493,111    660,138 
           
SHAREHOLDERS' EQUITY          
Common stock, par value $1 per share, 100,000,000 shares authorized; 587,712 shares and 300,000 shares issued and outstanding as of December 31, 2015 and 2014, respectively   587,712    300,000 
Additional paid-in-capital   740,100     
Accumulated deficit   (658,379)   (436,985)
Total shareholders' equity (deficit)   669,433    (136,985)
           
Total Liabilities and shareholders' equity  $1,162,544   $523,153 

 

See independent auditors’ report and accompanying notes to financial statements

 

 

 

 

 2 

 

 

PERFECULAR, INC.

 

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31, 2015 AND 2014

 

    2015    2014 
           
REVENUE  $412,669   $368,575 
           
COST OF SALES   134,682    168,494 
           
GROSS PROFIT   277,987    200,081 
           
OPERATING EXPENSE:          
General and administrative   178,182    173,993 
Professional fees   20,128    –  
Research and development   360,926    219,940 
Total operating expenses   559,236    393,933 
           
LOSS FROM OPERATIONS   (281,249)   (193,852)
           
OTHER INCOME (EXPENSE):          
Interest expense, net   (9,660)   (6,858)
Other income   72,687     
Other expense   (2,372)    
Total other income (expense), net   60,655    (6,858)
           
LOSS BEFORE INCOME TAX PROVISION   (220,594)   (200,710)
           
PROVISION FOR INCOME TAXES   800    800 
           
NET LOSS  $(221,394)  $(201,510)

 

See independent auditors’ report and accompanying notes to financial statements

 

 

 

 

 3 

 

 

PERFECULAR, INC.

 

STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT)

FOR THE YEARS ENDED DECEMBER 31, 2015 AND 2014

 

    Common Stock    Additional    Accumulated    Total 
    Shares    Amount    Paid-in-Capital     Deficit    Shareholders Equity (Deficit) 
                          
Balance, December 31, 2013   100,000   $100,000   $   $(235,475)  $(135,475)
                          
New shares issued   200,000    200,000             200,000 
                          
Net loss               (201,510)   (201,510)
                          
Balance, December 31, 2014   300,000    300,000        (436,985)   (136,985)
                          
New shares issued   287,712    287,712    740,100         1,027,812 
                          
Net loss               (221,394)   (221,394)
                          
Balance, December 31, 2015   587,712   $587,712   $740,100   $(658,379)  $669,433 

 

See independent auditors’ report and accompanying notes to financial statements

 

 

 

 

 4 

 

 

PERFECULAR, INC.

 

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2015 AND 2014

 

    2015    2014 
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net loss  $(221,394)  $(201,510)
Changes in operating assets and liabilities:          
Accounts receivable   (66,608)   (22,348)
Inventories   (9,469)   7,919 
Prepaid rent   1,048    (1,048)
Deposit   1,590     
Accounts payable   27    3,856 
Accrued expenses   (9,664)   4,706 
Payroll taxes payable       (2,314)
Customer deposit   104,366    35,663 
Deferred rent       (1,073)
Net cash flows used in operative activities   (200,104)   (176,149)
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Advances to affiliate   (177,749)   (352,849)
Collections of loans to shareholder   394,872     
Net cash flows provided by (used in) operative activities   217,123    (352,849)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from shareholders loans   19,533     
Payments on related party loan   (281,289)    
Proceeds from related party borrowing       264,934 
Proceeds from issuance of common stock       200,000 
Proceeds from issuance of common stock   1,027,812     
Net cash flows provided by financing activities   766,056    464,934 
           
NET CHANGE IN CASH AND CASH EQUIVALENTS   783,075    (64,064)
           
CASH AND CASH EQUIVALENTS, beginning of the year   43,257    107,321 
           
CASH AND CASH EQUIVALENTS, end of the year  $826,332   $43,257 
           
SUPPLEMENTAL CASH FLOW INFORMATION:          
Interest paid  $   $ 
           
Income taxes paid  $800   $800 

 

See independent auditors’ report and accompanying notes to financial statements

 

 

 

 

 5 

 

 

PERFECULAR, INC.

 

NOTES TO THE FINANCIAL STATEMENTS

 

Note 1 – Business operations

 

Perfecular, Inc. (the “Company”) was founded in September 2009 and is headquartered in City of Industry, California, and is engaged in designing certain electronic products and sales of broad selection of garden equipment in North America and Europe. Prior to November 2014, the Company was fully owned by a related party, Tianjin Guanglee Technologies Co., Ltd (Tianjin Guanglee), a China based manufacturer of commercial-used filter, tent and other electronic products.

 

Changes in control

 

On November 28, 2014, Desheng Wang, secretary and chief financial officer of the Company acquired the entire 100,000 shares of the Company’s Common Stock from Tianjin Guanglee in addition to his contribution of capital for $200,000 for additional 200,000 shares of the company’s common stock. Mr. Wang became the sole shareholder of the Company.

 

During 2015, the Company entered separate convertible note agreements with seven individuals and one entity, totaled $1,103,000. Prior to the merger with Focus Universal Inc. as discussed in the following paragraph, all aforementioned individuals and entity elected to exercise their rights to convert a total of $1,027,812 of the combined notes to 287,712 shares of common stock of the Company and forgave approximately total $72,687 of loan balance. A remaining balance of $2,501 was paid off subsequently.

 

On December 30, 2015, the Company entered into a merger and equity exchange agreement with a related party, Focus Universal, Inc. (“Focus”). The entire common shares of the Company were exchanged for common shares of Focus at a ratio of 1:47.6333. Upon execution of the merger and equity exchange agreement, Perfecular became a wholly owned subsidiary of Focus.

 

Note 2 – Summary of significant accounting policies

 

Basis of presentation

 

The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

 

Revenue recognition

 

The Company applies paragraph 605-10-S99-1 of the FASB Accounting Standards Codification for revenue recognition for its sales to Vitashower, an entity related by certain common management and control. The Company recognizes revenue when it is realized or realizable and earned. The Company considers revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the products have been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable, and (iv) collectability is reasonably assured.

 

The Company reports net revenue for its sales to third parties in accordance to the Financial Accounting Standard Board Accounting Standards Codification 605-45, because its primary business functions are marketing and sales of Tianjin Guanglee’s products. It does not carry any inventory. While Tianjin Guanglee determines the products specifications and the sales prices, and bears physical loss risks during shipping. During the years ended December 31, 2015 and 2014, the Company facilitated approximately $1,045,441 and $917,363 in purchase orders from customers and earned commission revenue of $230,679 and $132,360, respectively. The Company collects full amount of accounts receivable from customers through direct wire transfers or letters of credit and remits payments to Tianjin Guanglee for the intercompany invoices with amounts net of the sales commissions. Commission revenue is recognized when the sales booked by the Company is recognized.

 

 

 

 6 

 

 

Note 2 Summary of significant accounting policies (continued)

 

Cash and cash equivalents

 

The Company considers all highly liquid investments with a maturity of three months or less to be cash and cash equivalents.

 

Allowance for doubtful accounts

 

The Company provides an allowance for doubtful accounts equal to the estimated uncollectible amounts. The Company's estimate is based on historical collection experience and a review of the current status of trade accounts receivable. It is reasonably possible that the Company's estimate of the allowance for doubtful accounts will change. Accounts receivable is presented net of an allowance for doubtful accounts of $0 and $3,239 at December 31, 2015 and 2014, respectively.

 

Inventories

 

Inventories consist primarily of electronic components, and are valued at the lower of cost or market.

 

Property, plant and equipment

 

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives ranging from three to seven years for all categories of depreciable assets. Leasehold improvements are stated at cost and depreciation is computed on the straight-line method over the shorter of the lease term or the estimated lives of the assets. Software is stated at cost and is amortized on the straight-line method over the estimated lives ranging from one to five years.

 

The cost and accumulated depreciation of assets sold or retired are removed from the respective accounts and any gain or loss is included in earnings. Maintenance and repairs are expensed currently while major renewals and betterments are capitalized.

 

Research and development

 

Research and development costs are expensed as incurred. Research and development costs primarily consist of efforts to refine existing product models and develop new product models. Research and development expenses included in operating expenses for the years ended December 31, 2015 and 2014 amounted to $360,926 and $219,940, respectively.

 

Income taxes

 

The Company uses the asset and liability method, which requires the recognition of deferred tax liabilities and assets for the expected future tax consequences of temporary differences between tax bases and financial reporting bases of assets and liabilities. A valuation allowance is required if, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized.

 

Use of estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Management believes that the estimates utilized in preparing its financial statements are reasonable and prudent. Actual results could differ from these estimates.

 

Recent Accounting Pronouncements

 

In November 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update (“ASU”) 2015-17, Balance Sheet Classification of Deferred Taxes, which will require entities to present deferred tax assets (DTAs) and deferred tax liabilities (DTLs) as noncurrent in a classified balance sheet. The ASU simplifies the current guidance, which requires entities to separately present DTAs and DTLs as current and noncurrent in a classified balance sheet. ASU 2015-17 is effective for financial statements issued for annual periods beginning after December 15, 2016, and interim periods within those annual periods. The adoption of this guidance will eliminate the need to present DTAs as long-term and DTLs as current liabilities.

 

 

 

 7 

 

 

Note 2 Summary of significant accounting policies (continued)

 

Recent Accounting Pronouncements (continued)

 

In February 2016, the Financial Accounting Standards Board ("FASB”) issued Accounting Standards Update ("ASU") ASU 2016-02 – Leases. The new standard establishes a right-of-use (“ROU”) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement. The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. The Company is evaluating the effect, if any, on its financial statements.

 

In March 2016, the FASB issued ASU 2016-08, Revenue from Contracts with Customers: Principal versus Agent Considerations (Reporting Revenue Gross versus Net). ASU 2016-08 clarifies the implementation guidance on principal versus agent considerations under the new revenue recognition standard. The guidance includes indicators to assist an entity in determining whether it controls a specified good or service before it is transferred to the customers. The Company is in the process of evaluating the impact of the provision of ASU 2016-08 on its financial statements.

 

There were other updates recently issued. The Company does not believe that other than disclosed above, the recently issued, but not yet adopted, accounting pronouncements will have a material impact on its financial position, results of operations or cash flows.

 

Note 3 Related party transaction

 

Prior to the merger, the shareholder borrows funds from the Company occasionally. At December 31, 2014, the Company had loans and accrued interest due from the shareholder totaled $394,872. Interest accrued at 5 percent annual rate. In 2015, the shareholder has repaid the entire loan balance.

 

The Company granted advances to or from Focus, Inc. from time to time, and the advances are non-interest bearing. Total advances to Focus amounted to $177,749 as of December 31, 2015.

 

The Company had borrowed short-term loans from shareholders of the Company. At December 31, 2015, the Company has short-term loans payable totaled approximately $19,533. These loans are due upon the demand of the lenders and were unsecured with annual interest rate of 0.55%. Subsequently to year-end, the entire balance of these loans was paid off with accrued interest.

 

The Company from time to time borrows from a related party entity, Vitashower Corp., which is under common ownership and management. At December 31, 2015 and 2014, the outstanding loan and accrued interest payable to Vitashower totaled $63,369 and $344,658, respectively. This loan also bears annual interest rate of 5 percent. This loan was paid off subsequent to year-end.

 

The Company also sells certain products to Vitashower. The total revenue generated from Vitashower was $54,331 and $209,067 for the years ended December 31, 2015 and 2014, respectively.

 

The Company purchases majority of its products from Tianjin Guanglee.

 

Note 4Business concentrations and risks

 

Uninsured cash

 

The Company maintains cash in bank accounts, which may exceed federally insured limits. The Company has not experienced any losses in such accounts. The Company believes it is not exposed to any significant risks on cash in bank accounts.

 

Major customers

 

The Company had sales to two customers representing 100% of sales in 2015 and 2014. One customer accounted for 100% of the total accounts receivable at December 2015 and 2014.

 

Major vendors

 

One vendor accounted for approximately 93% and 88% of the Company’s purchases as of December 31, 2015 and 2014, respectively. One vendor accounted for 100% of the total accounts payable at December 31, 2015 and 2014.

 

 

 

 

 8 

 

 

Note 5Lease commitment

 

On December 20, 2012, the Company entered into an operating lease agreement for its office space located at 13111 Brooks Drive, Baldwin Park, California with a third party. The lease expires on February 2015. Lease expense related to this office location amounted to $7,926 and $18,615 for years ended December 31, 2015 and 2014.

 

On Aril 25, 2015, the Company entered a sublease agreement with Focus Universal, Inc., a related party to share office facility and warehouse located in City of Industry, California, for a monthly rent of $5,000. The sublease expires on April 30, 2017. Lease expense related to this location amounted to $40,000. Future minimum lease commitments are as follows:

 

December 31,   Expense 
 2016   $60,000 
 2017   $20,000 
 Thereafter     

 

Note 6 – Income taxes

 

The Company has implemented accounting standards related to income tax positions. In examining its tax positions under the new standards, the Company will assume the positions that will be examined by the appropriate taxing authority, and the taxing authority will have full knowledge of all relevant information. The technical merits of the Company’s tax positions are derived from sources of authorities in the tax law (legislation and statutes, legislative intent, regulations, rulings, and case law) and their applicability to the facts and circumstances of the tax positions. As of December 31, 2015, the Company’s returns are subject to examination by federal and state taxing authorities, generally for three years and four years, respectively, after they are filed. An uncertain income tax position will not be recognized if it has been a 50% likelihood of being sustained. There were no unrecognized tax benefits as of December 31, 2015 and 2014.

 

The Company’s practice is to recognize interest and/or penalties related to income tax matters in income tax expense. The Company had no accrual for interest or penalties on the Company’s balance sheets at December 31, 2015 or December 31, 2014, and has not recognized interest and/or penalties in the statements of operations for the years ended December 31, 2015 and 2014.

 

The Company has not completed a formal Section 382 analysis regarding the limitation of net operating loss carryforwards. As such, the Company’s net operating loss carryforwards may be limited if an ownership change occurred. The Company plans to perform a formal Section 382 analysis if there is sufficient taxable income in the future years to begin utilizing its net operating loss carryforwards.

 

As of December 31, 2015, the cumulative federal and state net operating loss carryforwards of approximately $637,000 and $634,000, respectively. As of December 31, 2014, the cumulative federal and state net operating loss carryforwards of approximately $416,000 and $413,000, respectively. The cumulative operating loss carryforwards begin to expire in 2034.

 

Note 7 – Subsequent event

 

On February 29, 2016, the Company repaid $63,369 of loan and any accrued interest back to Vitashower.

 

On February 29, 2016, the Company also repaid $19,533 of loans and any accrued interest back to shareholders.

 

The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The Management of the Company determined that other than as disclosed above, there were no reportable subsequent events to be disclosed.

 

 

 

 9