NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2020
NOTE 1 – ORGANIZATION AND BUSINESS OPERATIONS
Cloudweb, Inc. (the “Company”) is a Florida corporation incorporated on May 25, 2014 as Formigli, Inc. In December, 2015 the Company changed its name to Data Backup, Inc., and on November 4, 2016, the Company changed its name to Data Backup Solutions Inc. On October 1, 2017, the Company changed its name to Cloudweb, Inc.
On November 27, 2019, a majority of stockholders of our company and our board of directors approved a reverse stock split of our issued and outstanding shares of common stock on a basis of up to one hundred and fifty (150) old shares for one (1) new share of common stock. The name change and reverse stock split have been reviewed by the Financial Industry Regulatory Authority (“FINRA”) and have been approved for filing with an effective date of December 19, 2019. Articles of Amendment to our Articles of Incorporation were filed on December 9, 2019 with the Florida Secretary of State in connection with the reverse split, with an effective date of December 18, 2019.
We are currently seeking new business opportunities with established business entities for merger with or acquisition of a target business.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited interim financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three months and six months ended June 30, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. Notes to the unaudited interim financial statements that would substantially duplicate the disclosures contained in the audited financial statements for fiscal year 2019 have been omitted. This report should be read in conjunction with the audited financial statements and the footnotes thereto for the fiscal year ended December 31, 2019 included in the Company’s Form 10-K as filed with the Securities and Exchange Commission on April 3, 2020.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States 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 the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Fair Value of Financial Instruments
ASC 820 “Fair Value Measurements and Disclosures” establishes a three-tier fair value hierarchy, which prioritizes the inputs in measuring fair value. The hierarchy prioritizes the inputs into three levels based on the extent to which inputs used in measuring fair value are observable in the market.
These tiers include:
Level 1: defined as observable inputs such as quoted prices in active markets;
Level 2: defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and
Level 3: defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
The carrying value of cash, prepayments and the Company’s loan from shareholder approximates its fair value due to their short-term maturity.
Share-based Expenses
ASC 718 “Compensation – Stock Compensation” prescribes accounting and reporting standards for all share-based payment transactions in which employee services and non-employee services are acquired. Transactions include incurring liabilities, or issuing or offering to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees and non-employees, including grants of employee stock options, are recognized as compensation expense in the financial statements based on their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period).
Basic and Diluted Income (Loss) Per Share
The Company computes income (loss) per share in accordance with FASB ASC 260, “Earnings per Share” which requires presentation of both basic and diluted earnings per share on the face of the statement of operations. Basic loss per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of outstanding common shares during the period. Diluted income (loss) per share gives effect to all dilutive potential common shares outstanding during the period. Dilutive loss per share excludes all potential common shares if their effect is anti-dilutive.
For the three months and six months ended June 30, 2020 and 2019, convertible notes were dilutive instruments and were not included in the calculation of diluted loss per share as their effect would be anti-dilutive.
For the three months and six months ended June 30, 2020 and 2019, respectively, the following convertible notes were excluded from the computation of diluted net loss per shares as the result of the computation was anti-dilutive:
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
(Shares)
|
|
|
(Shares)
|
|
Convertible notes payable
|
|
|
44,445,917
|
|
|
|
23,200,000
|
|
Commitment and contingencies
None
Recent accounting pronouncements
Management has considered all recent accounting pronouncements issued. The Company’s management believes that these recent pronouncements will not have a material effect on the Company’s financial statements.
NOTE 3 – GOING CONCERN
The Company believes that its existing capital resources may not be adequate to enable it to execute its business plan. These conditions raise substantial doubt as to the Company’s ability to continue as a going concern. The Company estimates that it will require additional cash resources during 2020 based on its current operating plan and condition. The accompanying financial statements do not include any adjustments that might be necessary should we be unable to continue as a going concern. If we fail to generate positive cash flow or obtain additional financing, when required, we may have to modify, delay, or abandon some or all of our business and expansion plans.
NOTE 4 – RELATED PARTY TRANSACTIONS
On January 1, 2017, the Company entered into an agreement with an entity controlled by Mr. Liao, the Company’s executive officer and sole member of the Board of Directors, to issue a promissory note for $137,316 to replace the full amount of related party advances that had been provided to the Company between January 1, 2016 and December 31, 2016. The promissory note bears interest at 28% per annum, and is payable on December 31, 2019. On July 1, 2017, the holder of the promissory note entered into an Interest Purchase Agreement with four non-affiliated assignees whereby each assignee was assigned with a convertible promissory note at the principal amount of $34,000 and accrued interest of $4,806. The convertible notes bear interest at 4% per annum, have an expiry date of June 30, 2019 and are convertible at $0.005 per share for the Company common stock. On June 30, 2019, the maturity dates of the notes were extended for three years to June 30, 2022. The Company assessed the note amendment for a debt extinguishment or modification in accordance with ASC 470-50. As the change in fair value of the convertible notes from the note amendment fell below 10% of the carrying value of the original convertible notes, the note amendment is regarded as a note modification. As of June 30, 2020 and December 31, 2019, the convertible notes payable, net of note discount of $4,784 and $5,984, was $111,216 and $100,016, respectively.
On March 5, 2020, the Company issued 60,000,000 shares of restricted common stock valued at $93,000,000 based on stock trading price at $1.55 per share to Letterston Investments Limited, a BVI corporation controlled by the Company’s Chief Executive Officer, as compensation for the payment of the Chief Executive Officer’s salary for the years 2019 and 2020. During the three months and six months ended June 30, 2020, the Company has recognized $11,625,000 for the 2nd quarter portion of the year 2020 salary and $23,250,000 for the first half portion of the year 2020 salary as the services were provided, respectively. Unrecognized stock compensation of $23,250,000 will be recognized throughout 2020.
NOTE 5 – PROMISSORY NOTES
|
|
June 30,
|
|
|
December 31,
|
|
|
Expiry
|
|
Interest
|
|
Issuance Month
|
|
2020
|
|
|
2019
|
|
|
Date
|
|
Rate
|
|
November 2017
|
|
$
|
2,160
|
|
|
$
|
2,160
|
|
|
Due on demand
|
|
60% per annum
|
|
December 2017
|
|
|
-
|
|
|
|
17,033
|
|
|
Due on demand
|
|
60% per annum
|
|
March 2018
|
|
|
15,296
|
|
|
|
15,296
|
|
|
3/31/2028
|
|
30% per annum
|
|
June 2018
|
|
|
12,249
|
|
|
|
12,249
|
|
|
6/30/2028
|
|
30% per annum
|
|
September 2018
|
|
|
5,408
|
|
|
|
5,408
|
|
|
9/30/2028
|
|
30% per annum
|
|
December 2018
|
|
|
6,137
|
|
|
|
6,137
|
|
|
12/31/2028
|
|
30% per annum
|
|
March 2019
|
|
|
7,150
|
|
|
|
7,150
|
|
|
3/31/2029
|
|
30% per annum
|
|
June 2019
|
|
|
10,105
|
|
|
|
10,105
|
|
|
6/30/2029
|
|
30% per annum
|
|
September 2019
|
|
|
4,081
|
|
|
|
4,081
|
|
|
9/30/2029
|
|
30% per annum
|
|
December 2019
|
|
|
6,900
|
|
|
|
6,900
|
|
|
12/31/2029
|
|
30% per annum
|
|
|
|
|
69,486
|
|
|
|
86,519
|
|
|
|
|
|
|
|
|
|
(2,160
|
)
|
|
|
(19,193
|
)
|
|
|
|
|
|
|
|
$
|
67,326
|
|
|
$
|
67,326
|
|
|
|
|
|
|
As of June 30, 2020 and December 31, 2019, the accrued interest on the promissory notes was $34,895 and $44,752, respectively.
NOTE 6 – CONVERTIBLE NOTES
|
|
Expiry
Date
|
|
June 30,
2020
|
|
|
December 31,
2019
|
|
Convertible Notes - July 2017 – Related party
|
|
6/30/2022
|
|
$
|
116,000
|
|
|
$
|
116,000
|
|
Convertible Notes - January 2020
|
|
Due on demand
|
|
|
8,033
|
|
|
|
-
|
|
Convertible Notes - March 2020
|
|
Due on demand
|
|
|
4,768
|
|
|
|
-
|
|
Convertible Notes - June 2020
|
|
Due on demand
|
|
|
13,800
|
|
|
|
-
|
|
Less debt discount
|
|
|
|
|
(4,784
|
)
|
|
|
(5,984
|
)
|
|
|
|
|
|
137,817
|
|
|
|
110,016
|
|
Less current portion of convertible note payable
|
|
|
|
|
(26,601
|
)
|
|
|
-
|
|
Long-term convertible notes payable
|
|
|
|
$
|
111,216
|
|
|
$
|
110,016
|
|
Convertible Notes – July 2017
On July 1, 2017, the Company replaced the promissory notes held by the four non-affiliated assignees with convertible notes at principal amount of $34,000, for total note principal amount of $136,000. The convertible notes bear interest at 4% per annum, expire on June 30, 2019 and are convertible at $0.005 per share for the Company common stock.
The Company assessed the note amendment for a debt extinguishment or modification in accordance with ASC 470-50. The addition of a substantive conversion feature that is not bifurcated indicates the note amendment is regarded as a note extinguishment. As a result of note extinguishment, we recognized $73,140 and $11,896 as discount on note from beneficial conversion feature and fair value difference and gain on extinguishment of debt, respectively, for the year ended December 31, 2017.
On January 2, 2018, the four non-affiliated holders of the convertible notes at principal amount of $34,000 issued on July 1 2017 elected to convert $5,000 principal portion of their notes for 1,000,000 shares of common stock at $0.005 per share. An aggregate $20,000 principal amount of the four convertible notes were converted for 4,000,000 common shares.
Convertible Note – January 2020
On January 2, 2020, the Company replaced a promissory note of $17,033 originally issued to an unaffiliated party on December 31, 2017 with a convertible note of $17,033. The convertible note is due on demand, bear interest at 10% per annum and is convertible at $0.003 per share. The discount on convertible note from beneficial conversion feature of $17,033 was fully amortized during the six months ended June 30, 2020.
Convertible Note – March 2020
On March 4, 2020, the convertible note comprising of principal amount of $17,033 and accrued interest of $21,073 was sold to another unaffiliated party. On March 23, 2020, the principal amount of the convertible note of $9,000 was converted into 3,000,000 shares of common stock. (see note 7)
On March 31, 2020, the Company issued to an unaffiliated party a convertible note at $4,768 for paying operating expenses on behalf of the Company. The convertible note is due on demand, bears interest at 30% per annum and is convertible at $0.001 per share. The discount on convertible note from beneficial conversion feature of $4,768 was fully amortized during the six months ended June 30, 2020.
Convertible Note – June 2020
On June 30, 2020, the Company issued to an unaffiliated party a convertible note at $13,800 for paying operating expenses on behalf of the Company. The convertible note is due on demand, bears interest at 30% per annum and is convertible at $0.001 per share. The discount on convertible note from beneficial conversion feature of $13,800 was fully amortized during the six months ended June 30, 2020.
During the six months ended June 30, 2020 and 2019, the Company recognized amortization of debt discount and beneficial conversion feature of $36,800 and $8,400, respectively.
During the three months ended June 30, 2020 and 2019, the Company recognized amortization of debt discount and beneficial conversion feature of $13,800 and $600, respectively.
As of June 30, 2020 and December 31, 2019, the convertible notes payable was $137,817 and $110,016, net of note discount of $4,784 and $5,984, and accrued interest payable was $55,659 and $31,403, respectively.
NOTE 7 - EQUITY
Authorized Stock
The Company’s authorized common stock consists of 500,000,000 shares with no par value. Transactions described herein reflect the impact of the reverse acquisition and re-capitalization completed on January 28, 2016.
Common Shares
On November 27, 2019, a majority of stockholders of our company and our board of directors approved a reverse stock split of our issued and outstanding shares of common stock on a basis of up to one hundred and fifty (150) old shares for one (1) new share of common stock. The name change and reverse stock split have been reviewed by the Financial Industry Regulatory Authority (“FINRA”) and have been approved for filing with an effective date of December 19, 2019. Articles of Amendment to our Articles of Incorporation were filed on December 9, 2019 with the Florida Secretary of State in connection with the reverse split, with an effective date of December 18, 2019.
On March 5, 2020, the Company issued 60,000,000 shares of restricted common stock valued at $93,000,000 to a corporation controlled by the Company’s CEO. (see note 4)
On March 23, 2020, principal amount of $9,000 from a convertible note was converted for 3,000,000 shares of common stock at stock trading price of $1.25 per share. (see note 6)
As at June 30, 2020 and December 31, 2019, we had a total of 63,140,557 and 140,557 shares issued and outstanding.
NOTE 8 – SUBSEQUENT EVENTS
The World Health Organization declared the rapidly spreading coronavirus disease (COVID-19) outbreak a pandemic. This pandemic has resulted in governments worldwide enacting emergency measures to combat the spread of the virus. The Company is monitoring the potential impact of this pandemic on the operations of the Company. While the disruption is currently expected to be temporary, there is uncertainty on its duration. As of the time of authorization of these financial statements, it is not possible to estimate the length and severity of these developments and its impact on the financial results and operations of the Company.