NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE OF OPERATIONS
Muliang Viagoo Technology, Inc (“Muliang
Viagoo”), formerly known as M & A Holding Corporation., Mullan Agritech Inc. and Muliang Agritech Inc. was incorporated
under the laws of the State of Nevada on November 5, 2014. Muliang Viagoo’s core business activities of developing, manufacturing,
and selling organic fertilizers and bio-organic fertilizers for use in agricultural industry are conducted through several indirectly
owned subsidiaries in China.
On June 9, 2016, M & A Holding Corporation
filed a Certificate of Amendment to its Articles of Incorporation (the “Amendment”) with the Secretary of State of
the State of Nevada, changing its name from “M & A Holding Corporation,” to “Mullan Agritech, Inc.”
On July 11, 2016, the Financial Industry
Regulatory Authority (FINRA) effected in the marketplace the change of the corporate name from “M & A Holding Corporation,”
to “Mullan Agritech, Inc.”, and effective on such date.
On April 4, 2019, the Company changed
its corporate name from “Mullan Agritech Inc.” to “Muliang Agritech Inc.” The name change took effect
on May 7, 2019. In connection with the name change, our stock symbol changed to “MULG”.
On June 26, 2020, Muliang Agritech, Inc.
filed a Certificate of Amendment to its Articles of Incorporation with the Secretary of the State of the State of Nevada, changing
its name from “Muliang Agritech, Inc.” to “Muliang Viagoo Technology, Inc.”. The Company will trade under
the new name upon approval by FINRA.
History
Shanghai Muliang Industry Co., Ltd. (referred
to herein as “Muliang Industry”) was incorporated in PRC on December 7, 2006 as a limited liability company, owned
95% by Lirong Wang and 5% by Zongfang Wang. Muliang Industry through its own operations and its subsidiaries is engaged in the
business of developing, manufacturing and selling organic fertilizers and bio-organic fertilizers for use in the agricultural
industry.
On May 27, 2013, Muliang Industry entered
into and consummated an equity purchase agreement whereby it acquired 99% of the outstanding equity of Weihai Fukang Bio-Fertilizer
Co., Ltd. (“Fukang”), a corporation organized under the laws of the People’s Republic of China. Fukang was incorporated
in Weihai City, Shandong Province on January 6, 2009. Fukang is focused on the distribution of organic fertilizers and the development
of new bio-organic fertilizers. As a result of the completion of the transaction, Fukang became a 99% owned subsidiary of Muliang
Industry, with the remaining 1% equity interest owned by Mr. Hui Song.
On July 11, 2013, Muliang Industry established
a wholly owned subsidiary, Shanghai Muliang Viagoo Development Co., Ltd. (“Agritech Development”) in Shanghai, China.
On November 6, 2013, Muliang Industry sold 40% of the outstanding equity of Agritech Development to Mr. Jianping Zhang for consideration
of approximately $65,000 or RMB 400,000. Agritech Development does not currently conduct any operations.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE OF OPERATIONS (CONTINUED)
On July 17,
2013, Muliang Industry entered into an equity purchase agreement to acquire 100% of the outstanding equity of Shanghai Zongbao
Environmental Construction Co., Ltd. (“Shanghai Zongbao”) with consideration of approximately $3.2 million or RMB
20 million, effectively becoming the wholly-owned subsidiary of Muliang Industry. Shanghai Zongbao was incorporated in Shanghai
on January 25, 2008. Shanghai Zongbao processes and distributes organic fertilizers. Shanghai Zongbao wholly owns Shanghai Zongbao
Environmental Construction Co., Ltd. Cangzhou Branch (“Zongbao Cangzhou”).
On August 21, 2014, Muliang Agricultural
Limited (“Muliang HK”) was incorporated in Hong Kong as an investment holding company.
January 27, 2015, Muliang HK incorporated
a wholly foreign-owned enterprise, Shanghai Mufeng Investment Consulting Co., Ltd (“Shanghai Mufeng”), in China
On July 8, 2015, Muliang Viagoo entered into certain
stock purchase agreement with Muliang HK, pursuant to which Muliang Viagoo, for a consideration of $5,000, acquired 100%
interest in Muliang HK and its wholly-owned subsidiary Shanghai Mufeng. Both Muliang HK and Shanghai Mufeng are controlled by the Company’s
sole officer and director, Lirong Wang.
On July 23, 2015, Muliang Industry established
a wholly owned subsidiary, Shanghai Muliang Agricultural Sales Co., Ltd. (“Muliang Sales”) in Shanghai, China.
On September 3, 2015, Muliang Viagoo effected a split
of its outstanding common stock resulting in an aggregate of 150,525,000 shares outstanding of which 120,000,000 were owned by Chenxi
Shi, the founder of Muliang Viagoo and its sole officer and director. The remaining 30,525,000 were held by a total of 39 investors.
On January 11, 2016, Muliang Viagoo issued 129,475,000
shares of its common stock to Lirong Wang for an aggregate consideration of $64,737.50. On the same date, Chenxi Shi, the sole officer
and director of Muliang Viagoo on that date, transferred 120,000,000 shares of common stock of the Company held by him to Lirong Wang
for $800 pursuant to a transfer agreement.
On February 10, 2016, Shanghai Mufeng entered into
a set of contractual agreements known as Variable Interest Entity (“VIE”) Agreements, including (1) Exclusive Technical Consulting
and Service Agreement, (2) Equity Pledge Agreement, and (3) Call Option Cooperation Agreement, with Muliang Industry, and its Principal
Shareholders. As a result of the Stock Purchase Agreement and the set of VIE Agreements, Shanghai Muliang Industry Co., Ltd., along with
its consolidated subsidiaries, became entities controlled by Muliang Viagoo, whereby Muliang Viagoo would derive all substantial economic
benefit generated by Muliang Industry and its subsidiaries.
As a result, Muliang Viagoo has a direct wholly-owned
subsidiary, Muliang HK and an indirectly wholly owned subsidiary Shanghai Mufeng. Through its VIE Agreements, Muliang Viagoo exercises
control over Muliang Industry. Muliang Industry has two wholly-owned subsidiaries (Shanghai Zongbao and Muliang Sales), one 99% owned
subsidiary (Fukang), one 60% owned subsidiary (Agritech Development), and one indirectly wholly owned subsidiary Zongbao Cangzhou.
On June 6, 2016, Muliang Industry established
a wholly-owned subsidiary, namely, Muliang (Ningling) Bio-chemical Fertilizer Co. Ltd (“Ningling Fertilizer”) in Henan
Province, the central plain of China. Ningling Fertilizer is setup for a new production line of bio-chemical fertilizer and has
not begun any operation yet.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE OF OPERATIONS (CONTINUED)
On July 7, 2016, Muliang Industry established
a subsidiary, namely, Zhonglian Huinong (Beijing) Technology Co., Ltd (“Zhonglian”) in Beijing City, China. Muliang
Industry owns 65% shares of Zhonglian, and a third-party company, Zhongrui Huilian (Beijing) Technology Co., Ltd owns the other
35% shares. Zhonglian is to develop and operate an online agricultural products trading platform.
On October 27, 2016, Muliang Industry
established a subsidiary, namely, Yunnan Muliang Animal Husbandry Development Co., Ltd (“Yunnan Muliang”) in Yunnan
Province, China. Muliang Industry owns 55% shares of Yunnan Muliang, and a third-party company, Shuangbai County Development Investment
Co., Ltd. owns the other 45% shares. Yunnan Muliang was setup for the sales development of West China.
On October 12, 2017, the Company canceled
the registration of Ningling with the administration authorities for Industry and Commerce. Ningling has historically been reported
as a component of our operations and incurred $33,323 to loss before income taxes provisions for the year ended December 31, 2017.
The termination does not constitute a strategic shift that will have a major effect on our operations or financial results and
as such, the termination is not classified as discontinued operations in our consolidated financial statements.
On June 19, 2020, the Company entered into a Share
Exchange Agreement with Viagoo Pte Ltd. and all the shareholders of Viagoo for the acquisition of 100% equity interest of Viagoo.
Pursuant to the SEA, Muliang shall purchase from Viagoo Shareholders all of Viagoo Shareholder’s right, title and interest in and
to the Viagoo’s capital stock. The aggregate purchase price for the Shares was US$2,830,800, paid in 1,011,000 shares of the Company’s
restricted common stock, valued at $2.80 per share.
Muliang HK, Shanghai Mufeng, Muliang Industry,
Shanghai Zongbao, Zongbao Cangzhou, Muliang Sales, Fukang, Agritech Development, Yunnan Muliang, Zhonglian, and Viagoo are referred
to as subsidiaries. The Company and its consolidated subsidiaries are collectively referred to herein as the “Company”,
“we” and “us”, unless specific reference is made to an entity.
On April 4, 2019, the Company’s
Board of Directors and majority shareholder approved a 5 to 1 reverse stock split of all of the issued and outstanding shares
of the Company’s common stock, the change of corporate name from “Mullan Agritech Inc.” to “Muliang Viagoo
Inc.”, and the creation of one hundred million (100,000,000) shares of Blank Check Preferred Stock.
On April 5, 2019, we filed a Certificate
of Amendment to our Articles of Incorporation with the Secretary of State of the State of Nevada to reflect the Name Change and
to authorize the creation of Blank Check Preferred Stock. As a result, the capital stock of the Company consists of 500,000,000
shares of common stock, $0.0001 par value, and 100,000,000 shares of blank check preferred stock, $0.0001 par value. To the fullest
extent permitted by the laws of the State of Nevada, as the same now exists or may hereafter be amended or supplemented, the Board
of Directors may fix and determine the designations, rights, preferences or other variations of each class or series within each
class of preferred stock of the Company. The Company may issue the shares of stock for such consideration as may be fixed by the
Board of Directors.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE OF OPERATIONS (CONTINUED)
On April 16, 2019, we filed a Certificate
of Change to our Articles of Incorporation with the Secretary of State of the State of Nevada to reflect the reverse stock split.
Any fractional shares are to be rounded up to whole shares. The reverse stock split does not affect the par value or the number
of authorized shares of common stock of the Company.
The reverse stock split and the name change
took effect on May 7, 2019.
On June 19, 2020, Muliang Agritech Inc.
entered into a Share Exchange Agreement with Viagoo Pte Ltd. (“Viagoo”) and all the shareholders of Viagoo for the
acquisition of 100% equity interest of Viagoo.
On June 26, 2020, the Company filed a
Certificate of Amendment to its Articles of Incorporation with the Secretary of the State of the State of Nevada, changing its
name from “Muliang Agritech, Inc.” to “Muliang Viagoo Technology, Inc.”. In connection with the name
change, our stock symbol changed to “MULG”.
Viagoo is a Singapore-based logistics
sharing platform that enables shippers and carriers to share and optimize resources to lower cost and increase efficiency. From
last mile delivery to cross border transportation, the platform provides digital transaction contracts for customers to source
for service providers to deliver goods and services in a convenient manner. Viagoo partners with various Singapore agencies to
promote the platform to support urban logistics need in Singapore, such as Enterprise Singapore, a government agency to support
Singapore small and medium businesses, and Singapore Logistics Association.
Pursuant to the SEA, Muliang shall purchase from Viagoo
Shareholders all of Viagoo Shareholder’s right, title and interest in and to the Viagoo’s capital stock. The aggregate purchase
price for the Shares was US$2,830,800, paid in 1,011,000 shares of the Company’s restricted common stock, valued at $2.80 per share.
The Company recognized $673,278 in goodwill as result of this transaction.
Management determined that the results
of operations of Viagoo from June 19, 2020 to June 30, 2020 were not material to the Company’s consolidated results of operations,
and as a result has excluded them from the Company’s consolidated results of operations and cash flows for the year end
December 31, 2020.
Muliang Agritech, Muliang HK, Shanghai
Mufeng, Muliang Industry, Shanghai Zongbao, Zongbao Cangzhou, Muliang Sales, Fukang, Agritech Development, Yunnan Muliang, Zhonglian,
and Viagoo are referred to as subsidiaries. The Company and its consolidated subsidiaries are collectively referred to herein
as the “Company”, “we” and “us”, unless specific reference is made to an entity.
The consolidated financial statements
were prepared assuming that the Company has controlled Muliang HK and its intermediary holding companies, operating subsidiaries,
and variable interest entities: Shanghai Mufeng, Muliang Industry, Shanghai Zongbao, Zongbao Cangzhou, Muliang Sales, Fukang,
Heilongjiang, and Agritech Development, from the first period presented. The transactions detailed above have been accounted for
as reverse takeover transaction and a recapitalization of the Company; accordingly, the Company (the legal acquirer) is considered
the accounting acquiree and Muliang HK (the legal acquiree) is considered the accounting acquirer. No goodwill has been recorded
for these transactions. As a result of this transaction, the Company is deemed to be a continuation of the business of Muliang
HK, Shanghai Mufeng, and Muliang Industry.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE OF OPERATIONS (CONTINUED)
Liquidity and Going Concern
As reflected in the accompanying consolidated
financial statements, we had net accumulated deficit of $8,596,332 and $9,571,836 as of December 31, 2020 and December 31, 2019,
respectively. Our cash balances as of December 31, 2020 and December 31, 2019 were $348,834 and $103,868, respectively. We had
current liabilities of $21,161,217 and $14,688,418 as of December 31, 2020 and December 31, 2019, which would be due within the
next 12 months. In addition, we had a working capital of $4,001,073 and working capital deficit of $6,213,140 as of December 31,
2020 and December 31, 2019, respectively.
In August, 2020, the land use right and
building of this factory was listed on Taobao’s online auction platform for sale by the Shanghai Jinshan People’s
Court. While the sale has not closed due to COVID-caused court backlog, the court provided a distribution plan of sale proceeds
to all involved parties on March 15, 2021. The buyer’s full purchase amount has been escrowed with the court since August
2020. The court has indicated to the Company that it is expected to complete the sale by April 2021, subject to administrative
clearance from various departments within the court. The assets are to be sold to the highest bidder for RMB 74.52 Million (US$11.42
million), and the buyer’s funds have been placed in escrow administered by the court.
Based on the distribution plan provided by the
court, after deducting related court expenses, ABC shall be entitled to RMB 36 Million (full principal amount and accrued interest of
the loan), Shanghai Zhongta Construction Engineering Co., Ltd. Shall be entitled to RMB 27.6 Million (as amount due for the construction
of the production facility) and Zongbao shall receive the remaining RMB 5.2 Million. The sale of the assets will improve the company’s
liquidity but at the same time have no impact on Company’s operation as the facility has not been in use as our production plant.
As a result of the improved liquidity since last fiscal year, the Company has resolved the going concern issue.
The assets are expected to be sold to
Yigang (Shanghai) Technology Development Co., Ltd. We had no prior relationship with the company. They were the highest bidder
in the court sale.
The assets (land and building) have been
appraised for RMB 97.64 Million (US$14.96 million), more than the sale price of RMB 74.52 Million (US$11.42 million).
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Basis of Presentation
The accompanying consolidated financial
statements have been prepared in conformity with US GAAP. The basis of accounting differs from that used in the statutory accounts
of the Company, which are prepared in accordance with the accounting principles of the PRC (“PRC GAAP”). The differences
between US GAAP and PRC GAAP have been adjusted in these consolidated financial statements. The Company’s functional currency
is the Chinese Renminbi (“RMB”); however, the accompanying consolidated financial statements have been translated
and presented in United States Dollars (“USD”).
Use of Estimates
The preparation of these financial statements
in conformity with generally accepted accounting principles requires the Company to make estimates and assumptions that affect
the reported amounts of assets and liabilities and the related disclosure of contingent assets and liabilities at the date of
these financial statements and the reported amounts of revenues and expenses during the reporting period. The Company bases its
estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances.
Accordingly, actual results may differ from these estimates. Significant estimates include the useful lives of property and equipment,
land use rights, assumptions used in assessing collectability of receivables and impairment for long-term assets.
Principles of Consolidation
Muliang Viagoo consolidates the following
entities, including wholly-owned subsidiaries, Muliang HK, Shanghai Mufeng, Viagoo, and its wholly controlled variable interest
entities, Muliang Industry, and Zhongbao, 60% controlled Agritech Development, 99% controlled Fukang, 65% controlled Zhonglian,
80% controlled Yunnan Muliang and 51% controlled Heilongjiang. The 40% equity interest holder of Agritech Development, 1% equity
interest holders in Fukang, 35% equity interest holders in Zhonglian, 20% interest in Yunnan Muliang and 49% equity interest in
Heilongjiang are accounted as non-controlling interest in the Company’s consolidated financial statements.
The variable interest entities consolidated
for which the Company is deemed the primary beneficiary. All significant inter-company accounts and transactions have been eliminated
in consolidation.
Control by Principal Stockholders
The Company’s directors and executive
officers and their affiliates or related parties own, beneficially and in the aggregate, the majority of the voting power of the
outstanding shares of our common stock. Accordingly, if our directors and executive officers and their affiliates or related parties
vote their shares uniformly, they would have the ability to control the approval of most corporate actions, including increasing
our authorized capital stock and the dissolution or merger of our company or the sale of our assets.
Cash and Cash Equivalents
For purposes of the statements of cash
flows, the Company considers all highly liquid instruments purchased with a maturity of three months or less and money market
accounts to be cash equivalents. The Company maintains cash with various financial institutions.
Accounts Receivable
Accounts receivable are presented net
of an allowance for doubtful accounts. The Company maintains allowances for doubtful accounts for estimated losses. The Company
reviews the accounts receivable on a periodic basis and makes general and specific allowances when there is doubt as to the collectability
of individual balances. In evaluating the collectability of individual receivable balances, the Company considers many factors,
including the age of the balance, a customer’s historical payment history, its current credit-worthiness and current economic
trends. Accounts are written off after exhaustive efforts at collection.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
Inventories
Inventories, consisting of raw materials,
work in process, and finished goods related to the Company’s products are stated at the lower of cost or market utilizing
the weighted average method.
Property, Plant and Equipment
Plant and equipment are carried at cost
and are depreciated on a straight-line basis over the estimated useful lives of the assets. The cost of repairs and maintenance
is expensed as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of, the cost
and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in income in the year
of disposition. The Company examines the possibility of decreases in the value of fixed assets when events or changes in circumstances
reflect the fact that their recorded value may not be recoverable.
Included in property and equipment is
construction-in-progress which consisted of factory improvements and machinery pending installation and includes the costs of
construction, machinery and equipment, and any interest charges arising from borrowings used to finance these assets during the
period of construction or installation of the assets. No provision for depreciation is made on construction-in-progress until
such time as the relevant assets are completed and ready for their intended use.
Estimated useful lives of the Company’s
assets are as follows:
|
|
Useful
Life
|
Building
|
|
20 years
|
Operating equipment
|
|
5-10 years
|
Vehicle
|
|
3-5 years
|
Electronic equipment
|
|
3-20 years
|
Office equipment
|
|
3-20 years
|
Apple orchard
|
|
10 years
|
The apple orchard includes rental for
an apple farm, labor cost, fertilizers, apple seeds, apple seedlings and others. The costs to purchase and cultivate apple trees
and the expenditures related to labor and materials to plant apple trees until they become commercially productive are capitalized,
which require a two-year period. The estimated production life for apple tree is ten years, and the costs are depreciated without
a residual value. Expenses incurred maintaining apple trees during the growth cycle until seedling apple trees or grafted varieties
are fruited are capitalized into inventory and included in Work In Process—apple orchard, a component of inventories.
Depreciation expenses pertaining to apple
trees will be included in inventory costs for those apples to be sold and ultimately become a component of cost of goods sold.
Similar to other assets, the failure of our apple trees to be serviceable over the entirety of their anticipated useful lives
or to be sold at their anticipated residual value will negatively impact our operating results.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
Intangible Assets
Included in the intangible assets are
land use rights and non-patented technology. According to the laws of the PRC, the government owns all the land in the PRC. Companies
or individuals are authorized to possess and use the land only through land use rights granted by the Chinese government. Useful
life for non-patented technology refers to the period during which economic benefits can be generated. Intangible assets are being
amortized using the straight-line method over their lease terms or estimated useful life.
Estimated useful lives of the Company’s
intangible assets are as follows:
|
|
Useful
Life
|
Land use rights
|
|
50 years
|
Non-patented technology
|
|
10 years
|
The Company carries intangible assets
at cost less accumulated amortization. In accordance with US GAAP, the Company examines the possibility of decreases in the value
of intangible assets when events or changes in circumstances reflect the fact that their recorded value may not be recoverable.
The Company computes amortization using the straight-line method over estimated useful life of 50 years for the land use rights.
Impairment of Long-lived Assets
In accordance with ASC Topic 360, the
Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount
of the assets may not be fully recoverable, or at least annually. The Company recognizes an impairment loss when the sum of expected
undiscounted future cash flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference
between the asset’s estimated fair value and its book value. The Company recorded no impairment charge for the years ended
December 31, 2020 and 2019.
Advances from Customers
Advances from customers consist of prepayments
from customers for merchandise that had not yet been shipped. The Company will recognize the deposits as revenue as customers
take delivery of the goods and title to the assets is transferred to customers in accordance with the Company’s revenue
recognition policy.
Non-controlling Interest
Non-controlling interests in the Company’s
subsidiaries are recorded in accordance with the provisions of ASC 810 and are reported as a component of equity, separate from
the parent’s equity. Purchase or sale of equity interests that do not result in a change of control are accounted for as
equity transactions. Results of operations attributable to the non-controlling interest are included in our consolidated results
of operations and, upon loss of control, the interest sold, as well as interest retained, if any, will be reported at fair value
with any gain or loss recognized in earnings.
Revenue Recognition
On January 1, 2018, the Company adopted
ASC 606 using the modified retrospective method. Results for the reporting period beginning after January 1, 2018 are presented
under ASC 606, while prior period amounts have not been adjusted and continue to be reported in accordance with the Company’s
historic accounting under Topic 605.
Management has determined that the adoption
of ASC 606 did not impact the Company’s previously reported financial statements in any prior period nor did it result in
a cumulative effect adjustment to opening retained earnings.
Revenue for sale of products is derived
from contracts with customers, which primarily include the sale of fertilizer products and environmental protection equipment.
The Company’s sales arrangements do not contain variable consideration. The Company recognizes revenue at a point in time
based on management’s evaluation of when performance obligations under the terms of a contract with the customer are satisfied
and control of the products has been transferred to the customer. For vast majority of the Company’s product sales, the
performance obligations and control of the products transfer to the customer when products are delivered, and customer acceptance
is made.
Revenue for logistics-related service is derived from Viagoo subsidiaries.
Through an online service platform, the company provides the operation management service to support customers. For VTM service, revenue
is charged to carriers based on certain percentage of the freight charges. For VES service, revenue is recognized based on monthly subscription
by vehicles and by users. For system integration service, revenue is recognized over time based on the progress of project and annual
maintenance service.
Pursuant to the guidance of ASC Topic
840, rent shall be reported as income by lessors over the lease term as it becomes receivable. The Company currently
leased part of the building of the Shanghai new plant to third parties as warehouse. The Company recognizes building leasing revenue
over the beneficial period described by the agreement, as the revenue is realized or realizable and earned.
The Company recognized rental income from
leasing a portion of its manufacturing facility located in Shanghai to third parties. For the years ended December 31, 2020 and
2019, rental income of $54,277 and $194,663 were recognized as other income.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
Cost of Sales
Cost of goods sold consists primarily
of raw materials, utility and supply costs consumed in the manufacturing process, manufacturing labor, depreciation expense and
direct overhead expenses necessary to manufacture finished goods as well as warehousing and distribution costs such as inbound
freight charges, shipping and handling costs, purchasing and receiving costs.
Income Taxes
The Company accounts for income taxes
under the provisions of Section 740-10-30 of the FASB Accounting Standards Codification, which is an asset and liability approach
that requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have
been recognized in its financial statements or tax returns.
The Company is subject to the Enterprise
Income Tax law (“EIT”) of the People’s Republic of China. The Company’s operations in producing and selling
fertilizers are subject to the 25% enterprise income tax.
Related Parties
Parties are considered to be related to
the Company if the parties, directly or indirectly, through one or more intermediaries, control, are controlled by, or are under
common control with the Company. Related parties also include principal owners of the Company, its management, members of the
immediate families of principal owners of the Company and its management and other parties with which the Company may deal if
one party controls or can significantly influence the management or operating policies of the other to an extent that one of the
transacting parties might be prevented from fully pursuing its own separate interests. The Company discloses all related party
transactions.
Accumulated Other Comprehensive Income
(Loss)
Comprehensive income (loss) comprised
of net income (loss) and all changes to the statements of stockholders’ equity, except those due to investments by stockholders,
changes in paid-in capital and distributions to stockholders. The Company’s comprehensive income (loss) consist of net income
(loss) and unrealized gains from foreign currency translation adjustments.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
Foreign Currency Translation
The Company’s functional currency
is the Chinese Renminbi (“RMB”); however, the accompanying consolidated financial statements have been translated
and presented in United States Dollars (“USD”). Results of operations and cash flows are translated at average exchange
rates during the period, assets and liabilities are translated at the unified exchange rate at the end of the period, and equity
is translated at historical exchange rates. As a result, amounts relating to assets and liabilities reported on the statements
of cash flows may not necessarily agree with the changes in the corresponding balances on the balance sheets. Translation adjustments
resulting from the process of translating the local currency financial statements into U.S. dollars are included in determining
comprehensive income/loss. The translation adjustment for the years ended December 31, 2020 and 2019 was gain of $909,436
and loss of $111,336, respectively. Transactions denominated in foreign currencies are translated into the functional currency
at the exchange rates prevailing on the transaction dates. Assets and liabilities denominated in foreign currencies are translated
into the functional currency at the exchange rates prevailing at the balance sheet date with any transaction gains and losses
that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included
in the results of operations as incurred.
All of the Company’s revenue transactions
are transacted in the functional currency. The Company does not enter into any material transaction in foreign currencies. Transaction
gains or losses have not had, and are not expected to have, a material effect on the results of operations of the Company.
For business in China, asset and liability accounts at December
31, 2020 and 2019 were translated at 6.5277 RMB to $1 USD and 6.9499 RMB to $1 USD, respectively, which were the exchange rates
on the balance sheet dates. The average translation rates applied to the statements of income for the years ended December 31,
2020 and 2019 were 6.9001 RMB and 6.9053 RMB to $1 USD, respectively.
For business in Singapore, asset and liability accounts at December
31, 2020 was translated at 1.3217 SGD to $1 USD. The average translation rates applied to the statements of income for the years ended
December 31, 2020 was 1.3792 SGD to $1 USD.
Earnings (Loss) per Share
Basic earnings per share is computed by
dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period,
excluding the effects of any potentially dilutive securities. Diluted earnings per share gives effect to all dilutive potential
of shares of common stock outstanding during the period including stock options or warrants, using the treasury stock method (by
using the average stock price for the period to determine the number of shares assumed to be purchased from the exercise of stock
options or warrants), and convertible debt or convertible preferred stock, using the if-converted method. Earnings per share excludes
all potential dilutive shares of common stock if their effect is anti-dilutive. There were no potential dilutive securities at
December 31, 2020 and 2019.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
Fair Value of Financial Instruments
The Company adopted the guidance of ASC
Topic 820 for fair value measurements which clarifies the definition of fair value, prescribes methods for measuring fair value,
and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows:
Level 1-Inputs are unadjusted quoted prices
in active markets for identical assets or liabilities available at the measurement date.
Level 2-Inputs are unadjusted quoted prices
for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets
that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable
market data.
Level 3-Inputs are unobservable inputs
which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the
asset or liability based on the best available information.
The carrying amounts reported in the balance
sheets for cash and cash equivalents, accounts receivable, inventories, advances to suppliers, prepaid expenses, short-term loans,
accounts payable, accrued expenses, advances from customers, VAT and service taxes payable and income taxes payable approximate
their fair market value based on the short-term maturity of these instruments.
ASC Topic 825-10 “Financial Instruments”
allows entities to voluntarily choose to measure certain financial assets and liabilities at fair value (fair value option). The
fair value option may be elected on an instrument-by-instrument basis and is irrevocable, unless a new election date occurs. If
the fair value option is elected for an instrument, unrealized gains and losses for that instrument should be reported in earnings
at each subsequent reporting date. The Company did not elect to apply the fair value option to any outstanding instruments.
The following table summarizes the carrying values of the Company’s
financial instruments:
|
|
December 31,
2020
|
|
|
December 31,
2019
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term loan
|
|
$
|
4,571,452
|
|
|
$
|
5,373,859
|
|
Long-term loan
|
|
|
1,425,475
|
|
|
|
1,855,294
|
|
|
|
$
|
5,996,927
|
|
|
$
|
7,229,153
|
|
Government Contribution Plan
Pursuant to the laws applicable to PRC
law, the Company is required to participate in a government-mandated multi-employer defined contribution plan pursuant to which
certain retirement, medical and other welfare benefits are provided to employees. Chinese labor regulations require the Company
to pay to the local labor bureau a monthly contribution at a stated contribution rate based on the monthly basic compensation
of qualified employees. The relevant local labor bureau is responsible for meeting all retirement benefit obligations; the Company
has no further commitments beyond its monthly contribution.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
Statutory Reserve
Pursuant to the laws applicable to the
PRC, the Company must make appropriations from after-tax profit to the non-distributable “statutory surplus reserve fund”.
Subject to certain cumulative limits, the “statutory surplus reserve fund” requires annual appropriations of 10% of
after-tax profit until the aggregated appropriations reach 50% of the registered capital (as determined under accounting principles
generally accepted in the PRC (“PRC GAAP”) at each year-end). For foreign invested enterprises and joint ventures
in the PRC, annual appropriations should be made to the “reserve fund”. For foreign invested enterprises, the annual
appropriation for the “reserve fund” cannot be less than 10% of after-tax profits until the aggregated appropriations
reach 50% of the registered capital (as determined under PRC GAAP at each year-end). If the Company has accumulated loss from
prior periods, the Company is able to use the current period net income after tax to offset against the accumulate loss.
Segment Information
The standard, “Disclosures about
Segments of an Enterprise and Related Information,” codified with ASC-280, requires certain financial and supplementary
information to be disclosed on an annual and interim basis for each reportable segment of an enterprise. The Company believes
that it operates in two business segments and in one geographical segment (China), as all of the Company’s current operations
are carried in China.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
Recent Accounting Pronouncement
In February 2016, the FASB issued Accounting
Standards Update No. 2016-02 (ASU 2016-02) “Leases (Topic 842)”. ASU 2016-02 requires a lessee to recognize in the
statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing
its right to use the underlying asset for the lease term. ASU 2016-02 is effective for interim and annual reporting periods beginning
after December 15, 2018. Early adoption is permitted. For finance leases, a lessee is required to do the following:
|
●
|
Recognize a right-of-use asset and a lease liability,
initially measured at the present value of the lease payments, in the statement of financial position
|
|
|
|
|
●
|
Recognize interest on the lease liability separately
from amortization of the right-of-use asset in the statement of comprehensive income
|
|
|
|
|
●
|
Classify repayments of the principal portion of
the lease liability within financing activities and payments of interest on the lease liability and variable lease payments
within operating activities in the statement of cash flows.
|
For operating leases, a lessee is required
to do the following:
|
●
|
Recognize a right-of-use asset and a lease liability,
initially measured at the present value of the lease payments, in the statement of financial position
|
|
|
|
|
●
|
Recognize a single lease cost, calculated so that
the cost of the lease is allocated over the lease term on a generally straight-line basis
|
|
|
|
|
●
|
Classify all cash payments within operating activities
in the statement of cash flows.
|
In July 2018, the FASB issued Accounting
Standards Update No. 2018-11 (ASU 2018-11), which amends ASC 842 so that entities may elect not to recast their comparative periods
in transition (the “Comparatives Under 840 Option”). ASU 2018-11 allows entities to change their date of initial application
to the beginning of the period of adoption. In doing so, entities would:
|
●
|
Apply ASC 840 in the comparative periods.
|
|
|
|
|
●
|
Provide the disclosures required by ASC 840 for
all periods that continue to be presented in accordance with ASC 840.
|
|
|
|
|
●
|
Recognize the effects of applying ASC 842 as a cumulative-effect
adjustment to retained earnings for the period of adoption.
|
In addition, the FASB also issued a series
of amendments to ASU 2016-02 that address the transition methods available and clarify the guidance for lessor costs and other
aspects of the new lease standard.
The management has reviewed the accounting
pronouncements and adopted the new standard on January 1, 2019 using the modified retrospective method of adoption.
In December 2019, the FASB issued ASU
2019-12 - Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This ASU provides an exception to the general
methodology for calculating income taxes in an interim period when a year-to-date loss exceeds the anticipated loss for the year.
This update also (1) requires an entity to recognize a franchise tax (or similar tax) that is partially based on income as an
income-based tax and account for any incremental amount incurred as a non-income-based tax, (2) requires an entity to evaluate
when a step-up in the tax basis of goodwill should be considered part of the business combination in which goodwill was originally
recognized for accounting purposes and when it should be considered a separate transaction, and (3) requires that an entity reflect
the effect of an enacted change in tax laws or rates in the annual effective tax rate computation in the interim period that includes
the enactment date. The standard is effective for the Company for fiscal years beginning after December 15, 2020, with early adoption
permitted. The Company is currently in the process of evaluating the impact of the adoption on its consolidated financial statements.
In August 2018, the FASB issued ASU 2018-13, “Fair
Value Measurement (Topic 820), – Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement,”
which makes a number of changes meant to add, modify or remove certain disclosure requirements associated with the movement amongst
or hierarchy associated with Level 1, Level 2 and Level 3 fair value measurements. The amendments in this Update modify the disclosure
requirements on fair value measurements based on the concepts in FASB Concepts Statement, Conceptual Framework for Financial Reporting—Chapter
8: Notes to Financial Statements, including the consideration of costs and benefits. The amendments on changes in unrealized gains
and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements,
and the narrative description of measurement uncertainty should be applied prospectively for only the most recent interim or annual
period presented in the initial fiscal year of adoption. All other amendments should be applied retrospectively to all periods
presented upon their effective date. The amendments are effective for all entities for fiscal years beginning after December 15,
2019, and interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating the potential
impacts of ASU 2018-13 on its consolidated financial statements.
The Company believes that there were no
other accounting standards recently issued that had or are expected to have a material impact on our financial position or results
of operations.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – ACCOUNTS RECEIVABLE
Accounts receivable consisted of the following:
|
|
December 31,
2020
|
|
|
December 31,
2019
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
$
|
14,763,516
|
|
|
$
|
8,047,929
|
|
Less: Allowance for doubtful accounts
|
|
|
(1,307,965
|
)
|
|
|
(341,667
|
)
|
Total, net
|
|
$
|
13,455,551
|
|
|
$
|
7,706,262
|
|
The Company reviews the accounts receivable
on a periodic basis and makes general and specific allowances when there is doubt as to the collectability of individual balances.
After evaluating the collectability of individual receivable balances, the Company recognized bad debt allowance of $1,307,965
and $341,667 for the years ended December 31, 2020 and 2019.
The novel coronavirus epidemic that began in the PRC at the
beginning of 2020 has significantly impacted the operation of customers, resulting in delays in collecting outstanding receivables
as of December 31, 2020. As of the date of this report, a majority of the Company’s customers have resumed normal operations.
As of the filing date, a balance of $6,158,418 account receivable
out of the total balance as of December 31, 2020 has been collected
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 – INVENTORIES
Inventories consisted of the following:
|
|
December 31,
2020
|
|
|
December 31,
2019
|
|
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$
|
48,524
|
|
|
$
|
116,907
|
|
Finished goods
|
|
|
111,547
|
|
|
|
157,798
|
|
Allowance
|
|
|
(12,800
|
)
|
|
|
(12,023
|
)
|
Total, net
|
|
$
|
147,271
|
|
|
$
|
262,682
|
|
NOTE 5 – PREPAYMENT
The prepayment balance of $513,491 as
of December 31, 2020 represents the advances paid to suppliers for the purchase of raw materials to be delivered in the next operating
period.
NOTE 6 – PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment at December 31, 2020 and 2019
consisted of:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Building
|
|
$
|
2,949,493
|
|
|
$
|
12,715,941
|
|
Operating equipment
|
|
|
2,758,704
|
|
|
|
2,785,557
|
|
Vehicle
|
|
|
86,828
|
|
|
|
81,552
|
|
Office equipment
|
|
|
26,783
|
|
|
|
20,762
|
|
Apple Orchard
|
|
|
1,041,377
|
|
|
|
789,344
|
|
Construction in progress
|
|
|
1,829,057
|
|
|
|
1,709,144
|
|
|
|
|
8,692,242
|
|
|
|
18,102,300
|
|
Less: Accumulated depreciation
|
|
|
(2,425,499
|
)
|
|
|
(3,008,220
|
)
|
|
|
$
|
6,266,743
|
|
|
$
|
15,094,080
|
|
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 6 – PROPERTY, PLANT AND EQUIPMENT (CONTINUED)
For the years ended December 31, 2020
and 2019, depreciation expense amounted to $785,893 and $991,408, respectively. Depreciation is not taken during the period of
construction or equipment installation. Upon completion of the installation of manufacturing equipment or any construction in
progress, construction in progress balances will be classified to their respective property and equipment category.
The construction in progress of $1,829,057
represents the investment of a black goat processing plant located in Shuangbai County, Chuxiong City, Yunnan Province, PRC.
NOTE 7 – RIGHT OF USE ASSETS
The total cost of $1,413,598 as of December
31, 2020 represents the two industrial land use rights located in Weihai City, Shandong Province, and Chuxiong City, Yunnan Province.
The total cost of $3,099,564 as of December
31, 2019 represents the three industrial land use rights located in Shanghai city, Weihai City, Shandong Province, and Chuxiong
City, Yunnan Province.
The land use right located in
Shanghai city, with a book net value of $1,808,882, and the related building are to be sold to the highest bidder for RMB
74.52 Million (US$11.42 million), and the funds from Yigang (Shanghai) Technology Development Co., Ltd., the buyer, have been
placed in escrow administered by the court. Please refer to Note 9.
NOTE 8 – DEFERRED TAX ASSETS, NET
The components of the deferred tax assets
are as follows:
|
|
December 31,
|
|
|
December 31,
|
|
Deferred tax assets, non-current
|
|
2020
|
|
|
2019
|
|
Deficit carried-forward
|
|
$
|
20,600
|
|
|
$
|
19,348
|
|
Allowance
|
|
|
434,248
|
|
|
|
-
|
|
Deferred tax assets
|
|
|
454,848
|
|
|
|
19,348
|
|
Less: valuation allowance
|
|
|
-
|
|
|
|
-
|
|
Deferred tax assets, non-current
|
|
$
|
454,848
|
|
|
$
|
19,348
|
|
Deferred taxation is calculated under
the liability method in respect of taxation effect arising from all timing differences, which are expected with reasonable probability
to realize in the foreseeable future. The Company’s subsidiary registered in the PRC is subject to income taxes within the
PRC at the applicable tax rate.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 9 – LOANS
As of December 31, 2020, current portion of long-term
loans refers to $4,571,452 due to Agricultural Bank of China (“ABC”), which is collateralized with land use rights and guaranteed
by Mr. Lirong Wang, the CEO.
The Company has been in “default”
with the loan payable to ABC. The bank has taken legal action against the Company and on April 26, 2020, the bank has been awarded a judgment
by the PRC courts for $4,359,925 (RMB 30,301,044). This amount is expected to be fully settled in April 2021 upon completion of the auction
sale of the collateralized land use right and related building in Shanghai city.
The loan agreement was entered into between Agricultural
Bank of China (“ABC”) and one of our VIEs Shanghai Zongbao Environment Company Engineering Co., Ltd. (“Zongbao”)
on October 29, 2014 (the “Loan Agreement”) for a total loan amount of RMB 45 Million (approximately US$6.43 million) at a
floating interest rate of 20% premium to the base rate published by the People’s Bank of China for loans of the same tenure and
same loan grade per annum (the “Loan”). The loan was given as part of a project financing for the construction of production
facility and the development of our fertilizer business. Pursuant to the Loan Agreement, Zongbao was obligated to make repayments based
on the following schedule:
|
●
|
RMB 2 million on August 25, 2016,
|
|
●
|
RMB 3 million on February 25, 2017,
|
|
●
|
RMB 5 million on August 25, 2017,
|
|
●
|
RMB 5 million on February 25, 2018,
|
|
●
|
RMB 8 million on August 25, 2018,
|
|
●
|
RMB 10 million on February 25, 2019,
|
|
●
|
RMB 12 million on September 25, 2019.
|
Zongbo repaid the loan as scheduled through September
30, 2017 (total RMB 10 Million). However, a local government policy was later implemented in the Industrial Park where the Company’s
then newly-built facility is located. Because the Industrial Park shifted its focus to concentrate on businesses relating to food production,
machinery and renewable energy, Company’s organic fertilizer business was not permitted. It is very common for China and large cities
such as Shanghai to implement such sudden policy change to promote the development of industrial park characteristics. Because of this
regulatory change and Company’s inability to satisfy the use of proceeds based on the new policy, Agricultural Bank of China initiated
on the “default” of the Loan Agreement and commenced legal action against Zongbao and its guarantors on January 18, 2018 to
demand early repayment of the remaining RMB 35 Million. In addition, as a condition of the loan, if the borrower fails to repay the principal
of the loan within the time limit specified in the contract, the interest on the overdue loan will rise by 50%. If the borrower’s
default causes the creditor to resort to litigation and other methods to realize the creditor’s rights, the lender’s attorney
fees, travel expenses, and other enforcement fees shall be borne by the borrower.
The land and production facility of Zongbao was
collateralized to secure the loan. In addition, the Loan Agreement was guaranteed personally by Mr. Lirong Wang (as the legal representative)
and affiliated entities, Shanghai Muliang Industrial Co., Ltd., and Weihai Fukang Biological Fertilizer Co., Ltd. (“Weihai Fukang”).
It is a common practice in China for the banks to demand a personal guarantee for these types of financing. See
Note 16 for further information.
As of December 31, 2020, the amount of
$281,112 represents the long-term loan owed to Ms. Hui Song. The amount owed to Ms. Hui Song is non-interest bearing, unsecured,
and due after December 31, 2020.
Long-term loan and current portion of
long-term loan consisted of the following:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Loan payable to Agricultural Bank of China, annual interest rate ranges from 6% to 7.2%
|
|
$
|
4,571,452
|
|
|
$
|
4,294,707
|
|
Loan payable to Rushan City Rural Credit Union, annual interest 8.7875%, due by July 18, 2022.
|
|
|
1,144,363
|
|
|
|
1,079,152
|
|
Long-term loans and interest payable to individuals and entities without interest
|
|
|
281,112
|
|
|
|
1,855,294
|
|
|
|
|
5,996,927
|
|
|
|
7,229,153
|
|
Less: Current portion of long-term loans payable
|
|
|
4,571,452
|
|
|
|
5,373,859
|
|
Total, net
|
|
$
|
1,425,475
|
|
|
$
|
1,855,294
|
|
As of December 31, 2020, the Company’s
future loan obligations according to the terms of the loan agreement are as follows:
Year 1
|
|
$
|
4,571,452
|
|
Year 2
|
|
|
1,425,475
|
|
Total
|
|
$
|
5,996,927
|
|
The Company recognized interest expenses
of $700,030 and $452,470 for the years ended December 31, 2020 and 2019, respectively.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 10 – STOCKHOLDERS EQUITY
Authorized Stock
The Company has authorized 500,000,000
common shares with a par value of $0.0001 per share. Each common share entitles the holder to one vote, in person or proxy, on
any matter on which action of the stockholders of the corporation is sought.
On April 5, 2019, the Company filed a
Certificate of Amendment to our Articles of Incorporation with the Secretary of State of the State of Nevada to reflect the creation
of Blank Check Preferred Stock. As a result, the capital stock of the Company consisted of 500,000,000 shares of common stock,
$0.0001 par value, and 100,000,000 shares of blank check preferred stock after the filling.
On October 30, 2019, 30,000,000 shares
were designated to be Series A Preferred Stock out of the 100,000,000 shares of blank check preferred stock.
Common Share Issuances
On June 29, 2018, the outstanding amount
$326,348 due to Mr. Wang, CEO and Chairman of the Company, were converted into 43,200 shares of Common Shares at $ 7.55 per share.
On June 29, 2018 the Company issued 298,518
common shares of the Company at $7.55 for proceeds of $2,255,111 to Mr. Wang, CEO and Chairman of the Company.
On April 4, 2019, the Company’s
Board of Directors and majority shareholder approved a 5 to 1 reverse stock split of all of the issued and outstanding shares
of the Company’s common stock (the “Reverse Stock Split”). No fractional shares of Common Stock will be issued
as a result of the reverse stock split. The Stock Split does not affect the par value or the number of authorized shares of common
stock of the Company.
On April 16, 2019, the Company filed a
Certificate of Change to our Articles of Incorporation with the Secretary of State of the State of Nevada to reflect the Reverse
stock Split. The reverse stock split took effect on May 7, 2019 The common shares outstanding have been retroactively restated
to reflect the reverse stock split.
On October 10, 2019 and November 1, 2019,
the Company issued a total of 19,000,000 shares of Series A Preferred Stock to Mr. Wang, the CEO and Chairman of the Company,
in exchange for 19,000,000 shares of common stock beneficially owned by him. Following the transaction, 19,000,000 shares of common
stock were cancelled and returned to treasury.
On June 19, 2020, Muliang Viagoo Technology
Inc. entered into a Share Exchange Agreement with Viagoo Pte Ltd. (“Viagoo”) and all the shareholders of Viagoo for
the acquisition of 100% equity interest of Viagoo.
Pursuant to the Share Exchange Agreement, Muliang
shall purchase from Viagoo Shareholders all of Viagoo Shareholder’s right, title and interest in and to the Viagoo’s capital
stock. The aggregate purchase price for the Shares was US$2,830,800, paid in 1,011,000 shares of the Company’s restricted common
stock, valued at $2.80 per share.
On June 28, 2020, the Company issued 50,000
of restricted common stock as the compensation for Shaw Cheng “David” Chong, the new Chief Financial Officer of the
Company.
On December 29, 2020, the Company issued 100,000 of
restricted common stock to two investors for US$280,000 valued at $2.80 per share.
As of the date of this report, there were 38,502,954
shares of common stock outstanding.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 10 – STOCKHOLDERS EQUITY (CONTINUED)
Blank Check
Preferred Stock
On April 4, 2019, the Company’s
Board of Directors and majority shareholder approved creation of one hundred million (100,000,000) shares of Blank Check Preferred
Stock, $0.0001 par value. To the fullest extent permitted by the laws of the State of Nevada, as the same now exists or may hereafter
be amended or supplemented, the Board of Directors may fix and determine the designations, rights, preferences or other variations
of each class or series within each class of preferred stock of the Company. The Company may issue the shares of stock for such
consideration as may be fixed by the Board of Directors.
On April 5, 2019, the Company filed a
Certificate of Amendment to the Articles of Incorporation with the Secretary of State of the State of Nevada to authorize the
creation of Blank Check Preferred Stock.
On October 30, 2019, 30,000,000 shares
were designated to be Series A Preferred Stock out of the 100,000,000 shares of blank check preferred stock.
Series A Preferred Stock
On October 30, 2019, the Company’s
Board of Directors and majority shareholder approved to designate 30,000,000 shares as Series A Preferred Stock out of the 100,000,000
shares of blank check preferred stock, which the preferences and relative and other rights, and the qualifications, limitations
or restrictions thereof, shall be set forth in the discussion below under the “Series A Preferred Stock”. A certificate
of designation for the Series A Preferred Stock was filed with the Secretary of the State of the State of Nevada on October 30,
2019.
The holders of Series A Preferred Stock
shall not be entitled to receive dividends of any kind.
The Series A Preferred Stock shall not
be subject to conversion into Common Stock or other equity authorized to be issued by the Corporation.
The holders of the issued and outstanding
shares of Series A Preferred Stock shall have voting rights equal to ten (10) shares of Common Stock for each share of Series
A Preferred Stock.
On November 1, 2019, the Company issued
a total of 19,000,000 shares of Series A Preferred Stock to Mr. Wang, the CEO and Chairman of the Company, in exchange for 19,000,000
shares of common stock beneficially owned by him. Following the transaction, 19,000,000 shares of common stock were cancelled
and returned to treasury.
As of the filling date, there were 19,000,000
shares of Series A Preferred Stock issued outstanding.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 11 – RELATED PARTY TRANSACTIONS
*Due from related parties
The
due from related parties balance of $1,155,429 represents the receivable from Mr. Lirong Wang, the CEO and Chairman of
the Company, which includes payable balance of $445,661 and receivable balance of $1,601,090.
The
payable balance of $445,661 represents the amount paid to the Company by Mr. Lirong Wang. For the year ended December 31,
2020, the Company borrowed $2,748,129 from Mr. Lirong Wang, and repaid $3,164,170.
The receivable balance of $1,601,090
related to the sold Land use right and Fixed assets for the repayment of debts to Agricultural Bank of China. The Company has
not received the repayment amount as of December 31, 2020, and recorded as receivable from Mr. Lirong Wang.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 11 – RELATED PARTY TRANSACTIONS
(CONTINUED)
*Due to related parties
Outstanding balance due to Ms. Xueying Sheng and Mr. Guohua
Lin below are advances to the Company as working capital. These advances are due on demand, non-interest bearing, and unsecured,
unless further disclosed.
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
2020
|
|
|
2019
|
|
|
Relationship
|
Mr. Lirong Wang
|
|
|
-
|
|
|
|
861,702
|
|
|
The CEO and Chairman / Actual controlling person
|
Ms. Xueying Sheng
|
|
|
97,587
|
|
|
|
73,474
|
|
|
Controller/Accounting Manager of the Company
|
Mr. Guohua Lin
|
|
|
55,783
|
|
|
|
74,149
|
|
|
Senior management / One of the Company’s shareholders
|
Total
|
|
|
153,370
|
|
|
|
1,009,325
|
|
|
|
For the year ended December 31, 2019,
the Company borrowed $3,950,414 from Mr. Lirong Wang, and repaid $4,272,035.
For the year ended December 31, 2020,
the Company borrowed $53,694 from Mr. Guohua Lin, and repaid $29,581. For the year ended December 31, 2019, the Company
borrowed $237,041 from Mr. Guohua Lin, and repaid $165,455.
For the year ended December 31, 2020,
the Company borrowed $71,158 from Ms. Xueying Sheng and repaid $89,524. For the year ended December 31, 2019, the Company borrowed
$49,070 from Ms. Xueying Sheng and repaid $115,316.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 – CONCENTRATIONS
Customers Concentrations
The following table sets forth information
as to each customer that accounted for 10% or more of the Company’s revenues for the years ended December 31, 2020 and 2019.
|
|
For the year ended
|
|
|
|
December 31,
|
|
Customer
|
|
2020
|
|
|
2019
|
|
|
|
Amount
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
Guangzhou Lvxing Organic Agricultural Products Co., Ltd
|
|
|
4,053,136
|
|
|
|
38
|
%
|
|
|
3,026,072
|
|
|
|
23
|
%
|
Huizhou Siji Green Agricultural Products Co., Ltd
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
2,297,573
|
|
|
|
18
|
%
|
Guangzhou Xianshangge Trading Co., Ltd
|
|
|
4,255,503
|
|
|
|
40
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
Suppliers Concentrations
The following table sets forth information
as to each supplier that accounted for 10% or more of the Company’s purchase for the years ended December 31, 2020 and 2019.
|
|
For the year ended
|
|
|
|
December 31,
|
|
Suppliers
|
|
2020
|
|
|
2019
|
|
|
|
Amount
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
A
|
|
|
2,618,036
|
|
|
|
35
|
%
|
|
|
3,357,250
|
|
|
|
54
|
%
|
B
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
1,649,276
|
|
|
|
26
|
%
|
C
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
616,587
|
|
|
|
10
|
%
|
D
|
|
|
725,566
|
|
|
|
10
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 – CONCENTRATIONS (CONTINUED)
Credit Risks
The Company’s operations are carried
out in the PRC. Accordingly, the Company’s business, financial condition and results of operations may be influenced by
the political, economic and legal environment in the PRC, and by the general state of the PRC’s economy. The Company’s
operations in the PRC are subject to specific considerations and significant risks not typically associated with companies in
North America. The Company’s results may be adversely affected by changes in governmental policies with respect to laws
and regulations, anti-inflationary measures, currency conversion and remittance abroad, and rates and methods of taxation, among
other things.
Financial instruments which potentially
subject the Company to concentrations of credit risk consist principally of cash and trade accounts receivable. Substantially
all of the Company’s cash is maintained with state-owned banks within the PRC, and none of these deposits are covered by
insurance. The Company has not experienced any losses in such accounts and believes it is not exposed to any risks on its cash
in bank accounts. A significant portion of the Company’s sales are credit sales which are primarily to customers whose ability
to pay is dependent upon the industry economics prevailing in these areas; however, concentrations of credit risk with respect
to trade accounts receivables is limited due to generally short payment terms. The Company also performs ongoing credit evaluations
of its customers to help further reduce credit risk. At December 31, 2020 and 2019, the Company’s cash balances by geographic
area were as follows:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
United States
|
|
$
|
|
|
|
|
|
|
|
$
|
-
|
|
|
|
0
|
%
|
China
|
|
|
340,381
|
|
|
|
98
|
%
|
|
|
103,868
|
|
|
|
100
|
%
|
Singapore
|
|
|
8,453
|
|
|
|
2
|
%
|
|
|
|
|
|
|
|
|
Total cash and cash equivalents
|
|
$
|
348,834
|
|
|
|
100
|
%
|
|
$
|
103,868
|
|
|
|
100
|
%
|
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13 – INCOME TAXES
United States
Muliang Viagoo is established in the State
of Nevada in the United States and is subject to Nevada State and US Federal tax laws. Muliang Viagoo has approximately $102,000
of unused net operating losses (“NOLs”) available for carrying forward to future years for U.S. federal income tax
reporting purposes. The benefit from the carry forward of such NOLs will begin expiring during the year ended December 31, 2034.
Because United States tax laws limit the time during which NOL carry forwards may be applied against future taxable income, the
Company may be unable to take full advantage of its NOLs for federal income tax purposes should the Company generate taxable income.
Further, the benefit from utilization of NOL carry forwards could be subject to limitations due to material ownership changes
that could occur in the Company as it continues to raise additional capital. Based on such limitations, the Company has significant
NOLs for which realization of tax benefits is uncertain.
On December 22, 2017, the United States
enacted the Tax Cuts and Jobs Act (the “Act”) resulting in significant modifications to existing law. The Company
has considered the accounting impact of the effects of the Act during the year ended December 31, 2018 including a reduction in
the corporate tax rate from 34% to 21% among other changes.
Hong Kong
Muliang HK is established in Hong Kong
and its income is subject to a 16.5% profit tax rate for income sourced within the Special Administrative Region. For the years
ended December 31, 2020 and 2019, Muliang HK did not earn any income derived in Hong Kong, and therefore was not subject to Hong
Kong Profits Tax.
Singapore
Viagoo is incorporated in Singapore where
tax is levied on profits at rate of 17.0%. Singapore uses a territorial tax system. Post-tax profit distributions (i.e. dividends)
to shareholders are tax-free. Singapore does not tax on capital gains.
China, PRC
Shanghai Mufeng and its subsidiaries Muliang Industry,
Zongbao, Zongbao Cangzhou, Muliang Sales, Fukang, Agritech Development, Zhonglian, Heilongjiang and Yunnan Muliang are established in
China and its income is subject to income tax rate of 25%.
The reconciliation of effective income tax rate as follows:
|
|
For the Years Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
US Statutory income tax rate
|
|
|
21.00
|
%
|
|
|
21.00
|
%
|
PRC income tax adjustment
|
|
|
4.00
|
%
|
|
|
4.00
|
%
|
Valuation allowance
|
|
|
(73.38
|
)%
|
|
|
0.00
|
%
|
Effect of expenses not deductible for tax purpose
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
Effect of income tax exemptions and reliefs
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
Others
|
|
|
(19.14
|
)%
|
|
|
(6.35
|
%
|
Total
|
|
|
(67.53
|
)%
|
|
|
18.65
|
%
|
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13 – INCOME TAXES (CONTINUED)
The provision for income taxes consists of the following:
|
|
For the Years Ended
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Current
|
|
$
|
34,253
|
|
|
$
|
72,082
|
|
Deferred
|
|
|
(429,232
|
)
|
|
|
433,374
|
|
Total
|
|
$
|
(394,979
|
)
|
|
$
|
505,456
|
|
Accounting for Uncertainty in Income Taxes
The tax authority of the PRC government
conducts periodic and ad hoc tax filing reviews on business enterprises operating in the PRC after those enterprises complete
their relevant tax filings. Therefore, the Company’s PRC entities’ tax filings results are subject to change. It is
therefore uncertain as to whether the PRC tax authority may take different views about the Company’s PRC entities’
tax filings, which may lead to additional tax liabilities.
ASC 740 requires recognition and measurement
of uncertain income tax positions using a “more-likely-than-not” approach. The management evaluated the Company’s
tax positions and concluded that no provision for uncertainty in income taxes was necessary as of December 31, 2020 and 2019.
MULIANG VIAGOO TECHNOLOGY INC. AND SUBSIDIARIES
NOTES OF CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – BUSINESS SEGMENTS
The revenues and cost of goods sold from operation consist
of the following:
|
|
Revenues
|
|
|
Cost of Sales
|
|
|
|
For the Years Ended
|
|
|
For the Years Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
Fertilizer
|
|
$
|
10,548,324
|
|
|
$
|
12,178,231
|
|
|
$
|
5,994,087
|
|
|
$
|
6,742,300
|
|
Logistic
|
|
|
378,853
|
|
|
|
-
|
|
|
|
133,905
|
|
|
|
-
|
|
Agricultural products (food) sales
|
|
|
81,355
|
|
|
|
704,019
|
|
|
|
120,765
|
|
|
|
803,880
|
|
Total
|
|
$
|
11,008,532
|
|
|
$
|
12,882,250
|
|
|
$
|
6,248,757
|
|
|
$
|
7,546,180
|
|
NOTE 15 – COMMITMENTS AND CONTINGENCIES
Shanghai Aoke Chemicals Co., Ltd., an entity commonly controlled by
the Company’s CEO, Mr. Lirong Wang, (“Shanghai Aoke”) placed with Shanghai Nai Sheng Kalan Industrial Co., Ltd. (“Shanghai
Nai Sheng”) an equipment procurement order of RMB 25 million (approximately US$3.84M) in 2013. Due to a product defect issue at
the fault of Shanghai Nai Sheng, Shanghai Aoke suspended payments to Shanghai Nai Sheng, and RMB 2.94 million remains to be paid to Shanghai
Nai Sheng as of September 2017, guaranteed by Shanghai Zongbao, a subsidiary of the Company. In August 2020, Shanghai Nai Sheng commenced
a legal proceeding against Shanghai Aoke in the Jinshan District People’s Court for the payment of the balance of the purchase order,
concurrently enjoining Zongbao as the guarantor. When Shanghai Nai Sheng eventually brought the legal action against Shanghai Aoke, the
total amount owed had been reduced from RMB 2.94 million to RMB 1.21 Million (approximately US$184,000) based on payments made between
September 2017 and August 2020. The reduced figure was confirmed by all parties in a court mediation on December 3, 2020, and a settlement
was reached pursuant to which all amounts due shall be paid by June 30, 2021. As of the date this report is available for issue, the balance
remained to be payable, for which Shanghai Zongbao is a guarantor, amounts to $184,599.
NOTE 16 – SUBSEQUENT EVENTS
As our factory area in Jinshan District,
Shanghai City is too close to the urban area to produce straw organic fertilizer, some factory buildings, office buildings and
spare land in Jinshan District, Shanghai City, have been leased to third parties. We expect to sell our industrial land and office
space in Shanghai through an administratively organized private sale by the end of the fiscal year ended December 31, 2020. Through
the sale, we expect to clear all liens and legal claims attached to our subsidiary Zongbao and improve our cash position.
Currently, we have two civil proceedings,
including: (1) default over a loan agreement between Shanghai Zongbao and Agricultural Bank of China Jinshan Sub-branch, the
judgment for which has become effective since January 14th, 2019; and (2) default over a construction contract between Shanghai
Zongbao and Shanghai Zhongta Construction and Engineering Co., Ltd., as to which both parties reached a mediation agreement through
the mediation procedure held by the court. The cause for both cases is that the established project of organic fertilizer production
could not be continued due to the change of business focus of the industrial park in which the company is located to food, machinery
and new energy industries. This caused defaults with both aforementioned parties. The relevant land and production building were
mortgaged under to Agricultural Bank of China, and Shanghai Zongbao and Shanghai Zhongta Construction and Engineering Co., Ltd .,
with the understanding that the value of the assets will be sufficient to cover the debts under these two cases. We expect the
outstanding defaults will be satisfied by a disposition of the mortgaged asset. Both the Agriculture Bank of China
(“ABC”) and Shanghai Zongbao agreed to allow Shanghai Jinshan People’s Court to list the asset on Taobao’s
online auction platform for sale. On August 5, 2020, the sale price achieved after competitive biddings was RMB74,515,000
(approximately $10.8 million). The net proceedings from this auction after deducting administrative costs and tax is approximately
RMB69,554,095 (approximately $10.6 million). This amount has been included under other receivable as of December 31, 2020.
Subsequently, we have entered into a settlement agreement with ABC for the settlement of the remaining loan balance in the amount of
RMB29,900,000 (approximately $4.3 million). We plan to repay ABC and amount owed to the contractor (RMB24,800,000) with the sales
proceeds and expect to receive the remaining balance of RMB19,815,000 (approximately $3 million).
The assets are undergoing a court-arranged sale
since August 2020. While the transaction has yet to complete due to COVID-caused court backlog, the court provided a distribution plan
of sale proceeds to all involved parties on March 15, 2021. The buyer’s full purchase amount has been escrowed with the court since
August 2020. The court has indicated to the Company that it is expected to complete the sale by April 2021, subject to administrative
clearance from various departments within the court.
The assets are expected to be sold to Yigang (Shanghai)
Technology Development Co., Ltd. (“Yigang”). The Company had no prior relationship with Yigang. Yigang was the highest bidder
in the court sale.
The Company has evaluated subsequent events that have occurred after
the balance sheet date but before the financial statements are issued. Based on this evaluation, the Company concluded that subsequent
to December 31, 2020 but prior to April 15, 2021, the date the financial statements were available to be issued, there was no subsequent
event that would require disclosure to or adjustment to the financial statements other than the ones disclosed above.