Docoh
Loading...

ADGS ADGS Advisory

Filed: 3 May 21, 1:19pm

 

 

  

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended February 28, 2015

 

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from______to ______

 

Commission file number 001-34274

 

ADGS ADVISORY, INC.

(Exact name of Registrant as Specified in its Charter)

 

Delaware 42-1743717

(State or other jurisdiction of

 incorporation or Identification No.)

 

(I.R.S. Employer

organization)

   

Units 2611-13A, 26/F

113 Argyle Street, Mongkok

Kowloon, Hong Kong, SAR

 N/A
 (Address of principal  executive offices)  (Zip Code)

 

(852) 2374-0002

(Registrant’s Telephone Number, Including Area Code)

 

Not applicable

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Trading Symbol(s) Name of each exchange on which registered
N/A N/A N/A

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒    No ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒    No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filerAccelerated filer
Non-accelerated filerSmaller reporting company
  Emerging growth company☐ 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act). Yes ☐    No ☒

 

State the number of shares outstanding of each of the Issuer’s classes of common stock, as of the latest practicable date: Common, $.0001 par value per share; 1,484,843,869 outstanding as of April 22, 2021.

 

 

 

 

 

 

ADGS ADVISORY, INC.

 

TABLE OF CONTENTS

 

  Pages
PART I - FINANCIAL INFORMATION 
   
Item 1.Financial Statements.1
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations.2
Item 3.Quantitative and Qualitative Disclosures About Market Risk.10
Item 4.Controls and Procedures.10
   
PART II - OTHER INFORMATION 
   
Item 1.Legal Proceedings.11
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds.11
Item 3.Default upon Senior Securities.11
Item 4.Mine Safety Disclosures.11
Item 5.Other Information.11
Item 6.Exhibits.12
   
SIGNATURES 13

 

i

 

 

PART I - FINANCIAL INFORMATION

 

Item 1.   Financial Statements

 

ADGS ADVISORY, INC.

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE PERIOD ENDED FEBRUARY 28, 2015 (UNAUDITED)

 

CONTENTS Pages
   
Condensed Consolidated Balance Sheets as of February 28, 2015 (Unaudited) and August 31, 2014 F-1
   
Condensed Consolidated Statements of Operations for the Three and Six Months Ended February 28, 2015 and 2014 (Unaudited) F-2
   
Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Six Months Ended February 28, 2015 (Unaudited) F-3
   
Condensed Consolidated Statements of Cash Flows for the Six Months Ended February 28, 2015 and 2014 (Unaudited) F-4
   
Notes to Condensed Consolidated Financial Statements (Unaudited) F-7 - F-31

 

 

 

ADGS ADVISORY INC.

BALANCE SHEETS

(Unaudited)

  February 28,  August 31, 
  2015  2014 
ASSETS        
Current assets        
Cash $-  $95,811 
Restricted cash  -   258,968 
Accounts receivable  -   1,461,876 
Advance to third parties  -   841,803 
Other receivables and prepaid expenses  -   290,617 
Total current assets  -   2,949,075 
Non-current assets        
Property and equipment, net  -   1,999,545 
Equity-method investment  -   357,870 
Intangible assets  -   1,048,160 
Other investment  -   1,935,459 
Goodwill  -   153,128 
Deposit paid for acquisition of a client list  -   258,061 
Utility and other deposits  -   93,264 
Total non-current assets  -   5,845,487 
Total assets $-  $8,794,562 
         
LIABILITIES & STOCKHOLDERS’ DEFICIT        
Current liabilities        
Bank overdraft $253,738  $253,738 
Assets held under capital lease  10,843   10,843 
Accrued liabilities and other payables  411,044   411,044 
Due to a related party  663,011   663,011 
Deposit received  43,942   43,942 
Deferred revenue  145,159   145,159 
Income tax payable  586,111   586,111 
Bank loans - current portion  569,425   569,425 
Total current liabilities  2,683,273   2,683,273 
         
Non-current liabilities        
Assets held under capital lease, net of current portion  20,987   20,987 
Deferred revenue, net of current portion  290,319   290,319 
Bank loans, net of current portion  3,557,314   3,557,314 
Loan from a related party  645,268   645,268 
Total non-current liabilities  4,513,888   4,513,888 
Total liabilities  7,197,161   7,197,161 
         
Commitments and contingencies  -   - 
Stockholders’ equity        
authorized, none issued and outstanding  Common stock, $0.0001 par value per share, 50,000,000 shares authorized, 35,337,805 shares issued and outstanding as of August 31, 2014 and 25,000,000 shares issued and outstanding as of August 31, 2013  3,534   3,534 
Subscription receivable  -   (3,092,458)
Additional paid in capital  3,454,057   3,454,057 
Retained earnings (deficit)  (10,654,752)  1,399,062 
Accumulated other comprehensive loss  -   (10,126)
Total ADGS Advisory, Inc. stockholders’ equity  (7,197,161)  1,754,069 
Non-controlling interest  -   (156,668)
Total equity  (7,197,161)  1,597,401 
Total liabilities and stockholders’ equity $-  $8,794,562 

 

The accompanying notes are an integral part of these financial statements.

 

F-1 

 

 

ADGS ADVISORY INC.

STATEMENTS OF OPERATIONS

(Unaudited)

 

  Three Months  Three Months  Six Months  Six Months 
  Ended  Ended  Ended  Ended 
  February  February  February  February 
  2015  2014  2015  2014 
             
Revenue $-  $1,441,268  $-  $2,601,278 
                 
Operating Expenses:                
Direct cost of revenue      586,401       1,131,827 
Administrative expenses  -   388,920   -   601,734 
Total operating expenses  -   975,321   -   1,733,561 
Income (loss) from operations  -   465,947   -   867,717 
Other (income) expense                
Other income      (327)      (1,869)
Loss on disposal of assets          12,053,814   - 
Interest expense  -   26,913   -   55,197 
Other (income) expense, net  -   26,586   12,053,814   53,328 
Income (loss) before provision for income taxes  -   439,361   (12,053,814)  814,389 
Tax Provision  -   71,631   -   84,980 
Net Income (Loss) $-   367,730  $(12,053,814) $729,409 
                 
Basic and diluted earnings(loss) per common share $-  $0.01  $(0.48) $0.03 
                 
Weighted average number of shares outstanding  25,000,000   25,000,000   25,000,000   25,000,000 

 

The accompanying notes are an integral part of these financial statements.

 

F-2 

 

 

ADGS ADVISORY INC.

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(unaudited)

 

              Subcriptions  Total 
  Common Stock  Paid in  Retained Receivable,  Stockholders’ 
  Shares  Value  Capital  Earnings  net  Equity 
Balance, August 31, 2013  25,000,000  $2,500  $(2,500) $(72,926) $        -  $(72,926)
                         
Net loss              361,679       361,679 
                         
Balance, November 30, 2013  25,000,000  $2,500  $(2,500) $288,753  $-  $288,753 
                         
Net profit              363,078       363,078 
                         
Balance, February 28, 2014  25,000,000  $2,500  $(2,500) $651,831  $-  $651,831 

 

  Common Stock  Paid in  Retained  Subcriptions
Receivable,
  Total
Stockholders’
 
  Shares  Value  Capital  Earnings  net  Equity 
Balance, August 31, 2014  35,337,805  $3,534  $3,454,057  $1,399,062  $(3,259,252) $1,597,401 
                         
Change in subscription receivable                  3,259,252   3,259,252 
                         
Net loss              (12,053,814)      (12,053,814)
                         
Balance, November 30, 2014  35,337,805  $3,534  $3,454,057  $(10,654,752) $-  $(7,197,161)
                         
Net loss              -         
                         
Balance, February 28, 2015  35,337,805  $3,534  $3,454,057  $(10,654,752) $-  $(7,197,161)

 

F-3 

 

 

ADGS ADVISORY INC.

STATEMENTS OF CASH FLOWS

(Unaudited)

 

  Six Months  Six Months 
  Ended  Ended 
  February 28  February 28 
  2015  2014 
       
Cash flows from operating activities:        
Net profit/(loss) $         -  $729,409 
   -   729,409 
Adjustments to reconcile net profit/(loss) to net cash provided by operating activities:        
Depreciation of property and equipment  -   53,431 
Equity in loss of equity-method investment  -   5,455 
Amortization of intangible assets  -   98,003 
Changes in assets and liabilities:        
Utility and other deposits  -   (32,315)
Accounts receivable  -   (49,038)
Other receivables  -   93,945 
Prepaid expenses  -   64,051 
Deposit received  -   2,870 
Income tax payable  -   110,440 
Accrued liabilities  -   (20,677)
Deferred revenue  -   (72,534)
Net cash provided by operating activities  -   983,040 
         
Cash flows from investing activities:        
Acquisition of an intangible asset, net of cash acquired  -   (116,104)
Acquisition of subsidiary, net of cash acquired  -   (475,605)
Cash paid for property and equipment  -   (18,066)
Net cash used in investing activities  -   (609,775)
         
Cash flows from financing activities:        
         
Repayment of advances made and expenses paid on behalf of a related party  -   387,159 
Receipt for shares issuable  -   154,988 
Bank fixed deposit  -   (292)
Proceeds from bank loans  -   86,132 
Repayment of bank loans  -   (75,325)
Repayment of capital lease  -   (11,754)
Net increase in bank overdraft  -   34,582 
Repayment of capital lease obligations  -     
Net cash provided by / (used in) financing activities      575,490 
         
Net increase in cash  -   948,755 
Effect on change of exchange rates on cash  -   (407)
Cash as of the beginning of the period  -   164,314 
Cash as of the end of period $-  $1,112,662 
Supplemental disclosures of cash flow information:        
         
Cash paid during the period for:        
Bank loan interest paid $-  $27,840 
Capital lease interest paid $-  $1,915 

 

The accompanying notes are an integral part of these financial statements.

 

F-4 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

1. Description of business and organization

 

Nature of operations

 

ADGS Advisory, Inc. (“the Company” or “ADGS”) was incorporated in the State of Delaware in September 2007 under the name Life Nutrition Products, Inc. Pursuant to a Certificate of Amendment to its Certificate of Incorporation filed with the State of Delaware and effective as of July 19, 2013, the Company changed its corporate name from “Life Nutrition Products, Inc.” to “ADGS Advisory, Inc.”.

 

The Company has been dormant since it filed its Form 10-K on February 12, 2015 for period ended August 31, 2014. For financial statement purposes, on subsequent filings, all assets on the Company’s balance sheet as of August 31, 2014 were considered disposed of or written down; and all liabilities remained on the Company’s balance sheet. Therefore, as result the Company’s auditors have disclaimed the unaudited interim financial statements included in this Report.

 

With the exception of the Going Concern footnote, the footnotes to the financial statements have not been updated and all assets accounts are considered to have a zero balance, and all liability account balances as of August 31, 2014 remain unchanged as of the date of this Report.

 

2.Summary of significant accounting policies

 

Basis of presentation

 

These interim consolidated financial statements are unaudited. In the opinion of management, all adjustments (consisting of normal recurring accruals) and disclosures for a fair presentation of these interim consolidated financial statements have been included. The results reported in the consolidated financial statements for any interim periods are not necessarily indicative of the results that may be reported for the entire year. The accompanying consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission and do not include all information and footnotes necessary for a complete presentation of financial statements in conformity with accounting principles generally accepted in the United States. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements.

 

The unaudited condensed consolidated financial statements include all accounts of the Company and its subsidiaries as disclosed in Note 1. All material inter-company balances and transactions have been eliminated.

 

As both the Company and its subsidiaries, ADGS and ADGS Tax are under common control, the financial statements of the Company have been presented as if the receipt of assets and liabilities of the subsidiaries at their net carrying amount been entered into as of March 1, 2011 in accordance with ASC 805-50-15-6. Accordingly, financial information related to periods prior to the assets and liabilities are that of the Company’s operating subsidiaries.

 

Certain reclassifications have been made to the comparative period amounts to conform with that of the current period.

 

Going concern

 

The accompanying consolidated financial statements are presented on a going concern basis. Although the Company has a working capital surplus of $7,197,161 at February 28, 2015, management plans to continue its efforts to raise funds through debt or equity in the near future and increase its profitability to sustain its operations.

 

F-5 

 

 

ADGS ADVISORY, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(IN US DOLLARS)

 

2.Summary of significant accounting policies (…/Cont’d)

 

Foreign currency translation

 

The Group uses United States dollars (“U.S. Dollar” or “US$” or “$”) for financial reporting purposes. The subsidiaries within the Company maintain their books and records in their respective functional currency, Hong Kong dollars (“HK$”), being the lawful currency in Hong Kong. Assets and liabilities of the subsidiaries are translated from H.K. Dollars into U.S. Dollars using the applicable exchange rates prevailing at the balance sheet date. Items on the statements of income and comprehensive income and cash flows are translated at average exchange rates during the reporting period. Equity accounts are translated at historical rates. Adjustments resulting from the translation of the Company’s financial statements are recorded as accumulated other comprehensive income included in the stockholders’ equity section of the balance sheets. The exchange rates used to translate amounts in HKD into U.S. Dollars for the purposes of preparing the consolidated financial statements are as follows:

 

  

February 28,

2014

 

 August 31,

2013

  (Unaudited)  
     
Balance sheet items, except for equity accounts HK$7.7608=$1 HK$7.7525=$1

 

  February 28, February 28,
  2014 2013
  (Unaudited) (Unaudited)
     
Items in statements of income and cash flows for the three months ended HK$7.7566=$1 HK$7.7993=$1
Items in statements of income and cash flows for the six months ended HK$7.7550=$1 HK$7.7994=$1

 

Revenue recognition

 

The Company generates revenue primarily from providing accounting, taxation, company secretarial, consultancy services, consultancy service for slope inspection and rental income.

 

 (i)  Revenue generates from providing accounting, taxation, company secretarial and consultancy services is recognized when persuasive evidence of an arrangement exists, the related services are provided and when the collection is probable, the price is fixed or determinable and collectability is reasonably assured. The Group generates its revenues from providing professional services under fixed-fee billing arrangements.

 

In fixed-fee billing arrangements, the Company agrees to a pre-established fee in exchange for a pre-determined set of professional services. Generally, the client agrees to pay a fixed-fee in monthly installments over the specified contract term. These contracts are for varying periods and generally permit the client to cancel the contract before the end of the term.

 

 (ii)  Consultancy service for slope inspection represents under fixed price contract is recognized when the related services are provided and when the collection is probable, the price is fixed or determinable and collectability is reasonably assured.

 

 (iii)  Rental income from operating leases is recognized on a straight-line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognized on a straight-line basis over the lease term.

 

F-6 

 

 

ADGS ADVISORY, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(IN US DOLLARS)

 

2.Summary of significant accounting policies (…/Cont’d)

 

Revenue recognition (…/Cont’d)

 

 (iv)  The Company recognizes the management fee income when service is provided. Services include providing administration support service or accounting service to companies.

 

Direct cost of revenue

 

Direct costs of revenues generated from providing accounting, taxation, company secretarial and consultancy services consists primarily of billable employee compensation and related payroll benefits, the cost of consultants assigned to revenue generating activities and direct expenses billable to clients. Direct cost of revenues does not include an allocation of overhead costs.

 

Direct costs from providing consultancy service for slope inspections under fixed price contracts are recognized, as the related contact costs are incurred.

 

Cash

 

Cash represents cash in banks and cash on hand.

 

The Group considers all highly liquid investments with original maturities of three months or less to be cash equivalents. Substantially all of the cash deposits of the Group are held with financial institutions located in the Hong Kong, PRC. Management believes these financial institutions are of high credit quality. The group held no cash equivalents at February 28, 2014 and August 31, 2013.

 

Restricted cash

 

Restricted cash represents cash in banks were restricted and deposited in certain banks as security for installment loans payable to the banks.

 

Accounts receivable

 

Accounts receivable are recorded at invoiced amounts, net of allowances for doubtful accounts and discounts. The allowance for doubtful accounts is the Group’s best estimate of the amount of probable credit losses in the Group’s existing accounts receivable. Management determines the allowance based on historical write-off experience, customer specific facts and economic conditions. The Group historically has been able to collect all of its receivable balances.

 

Outstanding account balances are reviewed individually for collectability. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Group does not have any off-balance-sheet credit exposure to its customers.

 

F-7 

 

 

ADGS ADVISORY, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(IN US DOLLARS)

 

2.Summary of significant accounting policies (…/Cont’d)

 

 Deferred revenue

 

 The Company entered into a contract with a third party to provide corporate advisory and consulting services. The agreement has a fixed term of four years, and is renewable upon maturity. These fees are deferred and are amortized to income as earned over the term of the agreement. Deferred revenue that will be recognized in next fiscal year is classified within current liabilities.

 

Property and equipment

 

Property and equipment are recorded at cost less accumulated depreciation. Maintenance, repairs and minor renewals are expensed as incurred; major renewals and improvements that extend the lives or increase the capacity of plant assets 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 reporting period of disposition.

 

Depreciation is calculated on a straight-line basis over the estimated useful life of the assets after taking into account their respective estimated residual value.

 

The estimated useful lives of the assets are as follows:

 

    Estimated Life
Investment property Over the unexpired term of the lease
Leasehold improvement 5 years
Furniture and fixtures 5 years
Office equipment 5 years
Motor vehicles 5 years

 

Equity-method investment

 

Affiliated companies, in which the Company has significant influence, but not control, are accounted for equity-method investment. Equity-method investment adjustments include the Company’s proportionate share of investee income or loss, gains or losses resulting from investee capital transactions, adjustments to recognize certain differences between the Company’s carrying value and the Company’s equity in net assets of the investee at the date of investment, impairments, and other adjustments required by the equity method. Gain or losses are realized when such investments are sold.

 

Non-controlling interest

 

Non-controlling interests represents the 20% interest in ADGS Tax not owned by Almonds Kisses.

 

F-8 

 

 

ADGS ADVISORY, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(IN US DOLLARS)

 

2.Summary of significant accounting policies (…/Cont’d)

 

Purchased intangible assets

 

The Group assesses the useful lives and possible impairment of existing recognized intangible assets when an event occurs that may trigger such a review. Factors considered important which could trigger a review include:

 

 significant underperformance relative to historical or projected future operating results;
 significant changes in the manner of use of the acquired assets or the strategy for our overall business;
 identification of other impaired assets within a reporting unit;
 disposition of a significant portion of an operating segment;
 significant negative industry or economic trends;

 

The intangible assets are amortized using the straight line method over a period of 10 years.

 

Purchased goodwill

 

All business combinations are accounted for by applying the purchase method. Goodwill represents the difference between the cost of the acquisition and the fair value of the net identifiable assets acquired. Identifiable intangibles are those which can be sold separately or which arise from legal rights regardless of whether those rights are separable.

 

Positive goodwill arising on acquisitions is stated at cost less any accumulated impairment losses. Goodwill is allocated to cash-generating units and is not amortized but is tested annually for impairment.

 

Decreases in goodwill resulting from the non-payment of contingent consideration are recognized in the period when non-payment occurs.

 

Negative goodwill arising on an acquisition is recognized directly in profit or loss.

 

The Group assesses the useful lives and possible impairment of existing goodwill when an event occurs that may trigger such a review. Factors considered important which could trigger a review include:

 

 significant underperformance relative to historical or projected future operating results;
 significant changes in the manner of use of the acquired assets or the strategy for our overall business;
 identification of other impaired assets within a reporting unit;
 disposition of a significant portion of business;
 significant negative industry or economic trends;

 

Goodwill is recorded as an indefinite-lived asset and is not amortized but tested for impairment on an accrual basis or when indications of impairment exist.

 

Assets under capital lease

 

Assets held under capital leases are recorded at the lower of the net present value of the minimum lease payments or the fair value of the leased asset at the inception of the lease. The interest element of the finance cost is charged to the statement of comprehensive income over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. Depreciation expense is computed using the straight-line method over the shorter of the estimated useful lives of the assets or the period of the related lease.

 

F-9 

 

 

ADGS ADVISORY, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(IN US DOLLARS)

 

2.Summary of significant accounting policies (…/Cont’d)

 

Comprehensive income

 

Comprehensive income includes net income and also considers the effect of other changes to stockholders’ equity that are not included in the determination of net income, but rather are reported as a separate component of stockholders’ equity. The Group reports foreign currency translation adjustments and unrealized gains and losses on investments (those which are considered temporary) as components of comprehensive income.

 

Earnings per share

 

Basic earnings per share is computed on the basis of the weighted-average number of shares of the Company’s common stock outstanding during the fiscal years. Diluted earnings per share is computed on the basis of the weighted-average number of shares of the common stock plus any effect of dilutive potential common shares outstanding during the period using the if-converted method.

 

Income taxes

 

The Group accounts for income taxes under FASB ASC Topic 740 “Income Taxes”. Deferred income tax assets and liabilities are determined based upon differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be effective when the differences are expected to reverse.

 

Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more-likely-than-not that the deferred tax assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statements of income in the period that includes the enactment date.

 

The Group records uncertain tax positions when it is more likely than not that the tax positions will not be sustained upon examination by the respective tax authority.

 

The Group recognizes interest and penalty related to income tax matters as income tax expense. For the six months ended February 28, 2014 and 2013, there was no penalty or interest recognized as income tax expenses.

 

F-10 

 

ADGS ADVISORY, INC.  
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  
(IN US DOLLARS)    

 

2.Summary of significant accounting policies (…/Cont’d)

 

Employee benefits

 

 i)  Salaries, wages, annual bonuses, paid annual leave and staff welfare are accrued in the year in which the associated services are rendered by employees of the Group. Where payment or settlement is deferred and the effect would be material, these amounts are stated at their present values.

 

 ii) Contributions to appropriate local contribution retirement schemes pursuant to the relevant labor rules and regulations in Hong Kong which are charged to the cost of sales and general and administrative expenses in the statement of operation as and when the related employee service is provided. The Group incurred $31,859 and $19,659 for the three months period ended February 28, 2014 and 2013; $50,551 and $37,218 for the six months period ended February 28, 2014 and 2013 respectively.

 

Fair value measurements

 

FASB ASC Topic 820, “Fair Value Measurement and Disclosures” defines fair value, the methods used to measure fair value and the expanded disclosures about fair value measurements. Fair value is the price that would be received to sell an asset or paid to transfer a liab i lity in an orderly transaction between the buyer and the seller at the measurement date. In determining fair value, the valuation techniques consistent with the market approach, income approach and cost approach shall be used to measure fair value. FASB ASC Topic 820 establishes a fair value hierarchy for inputs, which represent the assumptions used by the buyer and seller in pricing the asset or liability. These inputs are further defined as observable and unobservable inputs. Observable inputs are those that buyer and seller would use in pricing the asset or liability based on market data obtained from sources independent of the Group. Unobservable inputs reflect the Group’s assumptions about the inputs that the buyer and seller would use in pricing the asset or liability developed based on the best information available in the circumstances.

 

The fair value hierarchy is categorized into three levels based on the inputs as follows:

 

 Level 1 -Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that the Group has the ability to access. Valuation adjustments and block discounts are not being applied. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these securities does not entail a significant degree of judgment.

 

 Level 2 -Valuations based on (i) quoted prices in active markets for similar assets and liabilities, (ii) quoted prices in markets that are not active for identical or similar assets, (iii) inputs other than quoted prices for the assets or liabilities, or (iv) inputs that are derived principally from or corroborated by market through correlation or other means.

 

 Level 3 -Valuations based on inputs that are unobservable and significant to the overall fair value measurement.

 

 The Group’s financial instruments consist principally of cash, accounts receivable, accounts payable, bank loans, and accrued liabilities. Pursuant to ASC 820, the fair value of the Group’s cash is determined based on “Level 1” inputs, which consist of quoted prices in active markets for identical assets. The Group believes that the carrying amounts of all of the Group’s other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.

 

F-11 

 

 

ADGS ADVISORY, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(IN US DOLLARS)

 

3. BUSINESS SEGMENTS

 

 A)  Business segment reporting - by product

 

The Company has three (3) reportable business segments: providing accounting, taxation, company secretarial, consultancy services, and consultancy service for slope inspection . The Company evaluates performance based on net operating profit. Administrative functions are centralized however, where applicable, portions of the administrative function expenses are allocated between the operating segments. In the event any services are provided to one operating segment by the other, the transaction is valued according to the company’s transfer policy, which approximates market price. The administrative expenses are captured discretely within each segment. The Company’s property and equipment, and accounts receivable are captured and reported discretely within each operating segment.

 

The following tables set forth the Company’s four main segments:

 

  Accounting & Corporate Services  Corporate Restructuring & Insolvency  Multi-
Disciplinary Advisory
  Corporate & Other Income  Total 
Three months ended February 28, 2014                    
Segment revenue                    
Revenue from external  customer $417,329  $26,166  $997,773  $         -  $1,441,268 
Direct cost of revenue  (159,613)  (34,526)  (392,262)  -   (586,401)
Administrative expense  (112,614)  (7,061)  (269,245)  -   (388,920)
Gross profit/(loss)  145,102   (15,421)  336,266   -   465,947 
                     
Other income  95   6   226   -   327 
Finance cost  (7,793)  (489)  (18,631)  -   (26,913)
                     
Income/(loss) before income taxes  137,404   (15,904)  317,861   -   439,361 
Income tax  (20,742)  (1,300)  (49,589)  -   (71,631)
Net income/(loss) $116,662  $(17,204) $268,272  $-  $367,730 

 

  Accounting & Corporate Services  Corporate Restructuring & Insolvency  Multi-
Disciplinary Advisory
  Corporate & Other Income  Total 
                
Total assets $1,716,361  $47,056  $3,278,687  $696,486  $5,738,590 
                     
Total liabilities $955,529  $60,465  $2,711,268  $1,359,497  $5,086,759 

 

F-12 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

3. BUSINESS SEGMENTS (…../Cont’d)

 

 A)  Business segment reporting - by product (…../Cont’d)

 

  Accounting & Corporate Services  Corporate Restructuring & Insolvency  Multi-
Disciplinary Advisory
  Corporate & Other Income  Total 
Three months ended February 28, 2013                    
Segment revenue                    
Revenue from external  customer $251,079  $832,770  $212,186  $        -  $1,296,035 
Direct cost of revenue  (125,032)  (438,706)  (39,870)  -   (603,608)
Administrative expense  (53,459)  (177,309)  (45,178)  -   (275,946)
Gross profit  72,588   216,755   127,138   -   416,481 
                     
Other income  -   -   -   -   - 
Finance cost  (6,460)  (21,428)  (5,460)  -   (33,348)
                     
Income before income taxes  66,128   195,327   121,678   -   383,133 
Income tax  (8,328)  (27,622)  (7,038)  -   (42,988)
Net income $57,800  $167,705  $114,640  $-  $340,145 

 

  Accounting & Corporate Services  Corporate Restructuring & Insolvency  Multi-
Disciplinary Advisory
  Corporate & Other Income  Total 
                
Total assets $856,599  $3,036,888  $168,687  $          -  $4,062,174 
                     
Total liabilities $805,813  $2,856,836  $746,428  $-  $4,409,077 

 

F-13 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

3.BUSINESS SEGMENTS (…../Cont’d)

 

 B)  Business segment reporting - by product (…../Cont’d)

 

  Accounting & Corporate Services  Corporate Restructuring & Insolvency  Multi-
Disciplinary Advisory
  Corporate & Other Income  Total 
Six months ended February 28, 2014                    
Segment revenue                    
Revenue from external  customer $696,971  $50,690  $1,853,617  $        -  $2,601,278 
Direct cost of revenue  (327,310)  (62,331)  (742,186)  -   (1,131,827)
Administrative expense  (165,795)  (11,725)  (424,214)  -   (601,734)
Gross profit/(loss)  203,866   (23,366)  687,217   -   867,717 
                     
Other income  8,729   763   (7,623)  -   1,869 
Finance cost  (14,813)  (1,104)  (39,280)  -   (55,197)
                     
Income/(loss) before income taxes  197,782   (23,707)  640,314   -   814,389 
Income tax  (24,054)  (1,591)  (59,335)  -   (84,980)
Net income/(loss) $173,728  $(25,298) $580,979  $-  $729,409 

 

  Accounting & Corporate Services  Corporate Restructuring & Insolvency  Multi-
Disciplinary Advisory
  Corporate & Other Income  Total 
                
Total assets $1,716,361  $47,056  $3,278,687  $696,486  $5,738,590 
                     
Total liabilities $955,529  $60,465  $2,711,268  $1,359,497  $5,086,759 

 

F-14 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

3.BUSINESS SEGMENTS (…../Cont’d)

 

 C)  Business segment reporting - by product (…../Cont’d)

 

  Accounting & Corporate Services  Corporate Restructuring & Insolvency  Multi-
Disciplinary Advisory
  Corporate & Other Income  Total 
Six months ended February 28, 2013                    
Segment revenue                    
Revenue from external  customer $537,628  $1,081,057  $286,949  $        -  $1,905,634 
Direct cost of revenue  (278,048)  (598,639)  (90,352)  -   (967,039)
Administrative expense  (152,364)  (263,008)  (70,983)  -   (486,355)
Gross profit  107,216   219,410   125,614   -   452,240 
                     
Other income  -   -   -   -   - 
Finance cost  (20,293)  (33,413)  (9,069)  -   (62,775)
                     
Income before income taxes  86,923   185,997   116,545   -   389,465 
Income tax  (8,328)  (27,622)  (7,038)  -   (42,988)
Net income $78,595  $158,375  $109,507  $-  $346,477 

 

  Accounting & Corporate Services  Corporate Restructuring & Insolvency  Multi-
Disciplinary Advisory
  Corporate & Other Income  Total 
                
Total assets $856,599  $3,036,888  $168,687  $         -  $4,062,174 
                     
Total liabilities $805,813  $2,856,836  $746,428  $-  $4,409,077 

 

F-15 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)   

 

4. ACQUISITION OF SUBSIDIARY

 

Almonds Kisses Limited (“Almonds Kisses”), a wholly owned subsidiary of ADGS Advisory Inc. (the “Company”) entered into a purchase and sale agreement (the “Purchase Agreement”) dated October 20, 2013 which was previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on October 23, 2013. Pursuant to the Purchase Agreement, the Company agreed to purchase all shares of T H Strategic Management Limited (“T H Strategic”), a Hong Kong, People’s Republic of China incorporated company (the “Acquisition”) for purchase consideration of approximately $516,000 (HK$4 million). T H Strategic Management Limited is engaged in providing accounting, taxation, company secretarial and consultancy services. 

 

In consideration for acquisition of the issued and outstanding shares of TH Strategic, Almonds Kisses has agreed to pay the seller the sum of about $516,000 (HK$4 million), payable in four equal monthly installments of about $129,000 (HK$1 million) each. Almonds Kisses has fully paid the consideration of acquisition before the end of February 2014.

 

The following table summarizes the estimated fair values of tangible assets acquired and liabilities assumed as of the date of the Merger:

 

  

Assets

/(liabilities)

 
Cash $16,189 
Account receivables  89,685 
Accrual and other payables  (17,544)
Tax payables  (25,469)
Due to a related party  (22,504)
Total identifiable net assets $40,357 
Goodwill  475,605 
Consideration $515,962 

 

As the purchase price exceeds the fair value of assets and liabilities acquired or assumed, goodwill will be recognized. Goodwill is calculated as the difference between the Acquisition-date fair value of the consideration transferred and the fair values of the assets acquired and liabilities assumed. The goodwill is not expected to be deductible for income tax purposes. Goodwill is recorded as an indefinite-lived asset and is not amortized but tested for impairment on an annual basis or when indications of impairment exist. No acquisition related costs incurred in this acquisition.

 

F-16 

 

 

ADGS ADVISORY, INC.   

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   

(IN US DOLLARS)            

 

5.CASH

 

Cash represents cash in bank and cash on hand. Cash as of February 28, 2014 and August 31, 2013 consists of the following:

 

  February 28,  August 31, 
  2014  2013 
  (Unaudited)     
Bank balances and cash $1,112,662  $164,314 

 

All cash was maintained in Hong Kong, PRC. In Hong Kong, there are no rules or regulations mandating an obligatory insurance of bank accounts. Management believes these financial institutions are of high credit quality.

 

6.RESTRICTED CASH

 

At February 28, 2014 and August 31, 2013, $129,465 of cash was restricted and deposited in a bank as security for installment loans payable to the bank.

 

F-17 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

7.DUE FROM A RELATED PARTY

 

The amounts due from the Group CFO are interest free, unsecured and repayable on demand. The Advances to the CFO were funded by Group bank loans. These bank loans were secured by real property owned by the CFO. The activity for such amounts due to shareholders for the period/year ended February 28, 2014 and August 31, 2013 is as follows:

 

  

Period Ended

February 28,
2014

 
  (Unaudited) 
Balance due at September 1, 2013 $418,658 
Amount repaid during the period  (387,159)
Exchange alignment  (449)
Balance due at February 28, 2014 $31,050 

 

  

Year Ended

August 31,
2013

 
    
Balance due at September 1, 2012 $241,036 
Amount advanced during the year  4,831,702 
Amount repaid during the year  (4,655,559)
Exchange alignment  1,479 
Balance due at August 31, 2013 $418,658 

 

8.LOAN FROM A RELATED PARTY

 

The loan from a related party is interest free, unsecured and is due and payable on August 30, 2017.

  

F-18 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

9.PROPERTY AND EQUIPMENT, NET

 

Property and equipment, net consist of the following:

 

  February 28,  August 31, 
  2014  2013 
  (Unaudited)    
       
Investment property $1,909,062  $1,909,062 
Leasehold improvement  103,414   85,345 
Furniture and fixtures  5,632   5,632 
Office equipment  6,730   6,730 
Motor vehicle  145,407   145,407 
   2,170,245   2,152,176 
Less: Accumulated depreciation  (116,916)  (63,486)
  $2,053,329  $2,088,690 

 

Depreciation expense for the three months ended February 28, 2014 and 2013 amounted to $27,613 and $8,958; for the six months ended February 28, 2014 and 2013 amounted to $53,431 and $15,243 respectively.

 

Included in motor vehicle of the Group, the net carrying amount of $105,646 as of February 28, 2014 and $120,183 as of August 31, 2013 is under capital lease with the related depreciation charge for of $7,267 and $4,075 for the three months ended February 28, 2014 and 2013; $14,537 and $5,477 for the six months ended February 28, 2014 and 2013 respectively.

 

The residential property held by Motion Tech is collateral for a banking facility with a maximum amount of $2,063,850 (HK$16 million).

 

10.ASSETS HELD UNDER CAPITAL LEASES

 

The Group leases a motor vehicle that is classified as capital lease. The cost of the motor vehicle under capital leases is included in the Balance Sheets as property and equipment and was $105,646 (net of accumulated depreciation) at February 28, 2014. Amortization of assets under capital leases is included in depreciation expense. The future minimum lease payments required under the capital leases and the present value of the net minimum lease payments as of February 28, 2014, are as follows:

 

  Amount 
    
Year ending August 31,    
2014 (Six months) $13,658 
2015  27,316 
2016  27,316 
2017  27,316 
2018  10,745 
Thereafter  - 
Total minimum lease payment  106,351 
Less: Imputed interest  (6,136)
Present value of net minimum lease payments  100,215 
Less: Current maturities of capital leases obligations  (12,004)
Long-term capital leases obligations $88,211 

 

F-19 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

11.INTANGIBLE ASSETS

 

Intangible assets consist of customer lists purchased from three unrelated parties pursuant to the agreements dated June 21, 2005, April 28, 2011 and September 30, 2013.

 

The intangible assets are amortized using the straight line method over a period of 10 years. Amortization expenses for the three months ended February 28, 2014 and 2013 are $48,990 and $44,875; for the six months ended February 28, 2014 and 2013 are $98,003 and $89,750 respectively. The future amortization as of February 28, 2014 will be as follows:

 

  Amount 
    
Year ending August 31,    
2014 (Six months) $97,928 
2015  194,191 
2016  92,774 
2017  92,774 
2018  92,774 
Thereafter  280,186 
  $850,627 

 

12.INCOME TAXES

 

 The entities that comprise the Group file separate tax returns in the respective tax jurisdictions that they operate. The Company files income tax returns in the U.S. federal and state, and foreign jurisdictions such as Hong Kong, People’s Republic of China. The Inland Revenue Department of Hong Kong, People’s Republic of China would have a 7 year period that it could make changes on tax returns filed.

 

The Company is domiciled in the State of Delaware, U.S.A.. No provision for U.S.A. profits tax has been made as the Company has sustained losses.

 

The Company’s subsidiary, Almonds Kisses is domiciled in the British Virgin Islands, the law of which does not require the company to pay any income taxes or other taxes based on income, business activity or assets.

 

The Company’s subsidiary, ADGS Advisory Limited, is domiciled in Hong Kong, and a provision for Hong Kong profits tax in the amount of $81,195 and $42,823 has been made for the six months ended February 28, 2014 and 2013, respectively.

 

The Company’s subsidiary, ADGS Tax Advisory Limited, is domiciled in Hong Kong. No provision for Hong Kong profits tax has been made as the subsidiary sustained tax losses for the six months ended February 28, 2014 and 2013.

 

The Company’s subsidiary, Vantage Advisory Limited, is domiciled in Hong Kong. No provision for Hong Kong profits tax has been made as the subsidiary sustained tax losses for the six months ended February 28, 2014.

 

F-20 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

12.INCOME TAXES (…/Cont’d )

 

The Company’s subsidiary, Motion Tech is domiciled in the British Virgin Islands, the law of which does not require the company to pay any income taxes or other taxes based on income, business activity or assets.

 

The Company’s subsidiary, T H Strategic Management Limited acquired on October 20, 2013, is domiciled in Hong Kong, and a provision for Hong Kong profits tax in the amount of $3,785 has been made for the six months ended February 28, 2014.

 

The Company’s income tax for the six months ended February 28, 2014 and 2013 can be reconciled to the income before income tax expenses in the statement of operations as follows:

 

  

For the Three months ended February 28,

  

For the Six months ended

February 28,

 
  2014  2013  2014  2013 
             
Income before tax $439,361  $383,133  $814,389  $389,465 
                 
Expected Hong Kong income tax expense at statutory tax rate of 16.5% $72,495  $63,217  $134,375  $64,262 
Temporary difference  (35,086)  (3,528)  (73,679)  (3,240)
Utilization of tax losses  -   (21,382)  193   (27,394)
Unrealised tax loss  34,222   4,681   24,091   9,360 
Actual income tax expense $71,631  $42,988  $84,980  $42,988 

 

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s deferred tax assets and liabilities are as follows:

 

  February 28, 2014  August 31, 2013 
  (Unaudited)    
Deferred tax asset:        
Unrecognized tax losses $-  $- 
         
Deferred tax liability:        
Difference between book and tax depreciation $1,242  $2,340 

 

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Other major temporary differences that give rise to the deferred tax assets and liabilities are net operating losses carry forwards. As the amounts are immaterial as of February 28, 2014 and August 31, 2013, no deferred taxes have been provided for in the accounts.

 

F-21 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

13.BANK LOANS

 

The details of the bank loans outstanding as of February 28, 2014 (unaudited) are as follows:

 

  Outstanding loan  Current annualized       
Name of bank amount  interest rate Nature of loans Term of loans  Collateral
             
Shanghai Commercial Bank (“SCB”) 

US$930,270

(HK$7,219,643)

  SCB annual rate of 3% Term loan  January 30, 2012 to December 31, 2035  Property and personal guarantee from related party and third party
               
Hang Seng Bank (“HSB”) 

US$117,276

(HK$910,153)

  HSB monthly rate of 0.38% Term loan  June 27, 2012 to June 26, 2017  Property and personal guarantee from related party and third party
               
Hitachi Capital (HK) Ltd (“HC”) 

US$29,737

(HK$230,779)

  HC annual rate of 2.14% flat Term loan  January 27, 2014 to January 26, 2016  Personal guarantee from related party and third party
               
DBS 

US$1,181,342

(HK$9,168,157)

  DBS annual rate of 2.75% Term loan  November 12, 2012 to 12 October, 2037  Property and personal guarantee from related party
               
Bank of East Asia (“BEA”) 

US$36,508

(HK$283,333)

  BEA monthly rate of 0.6% Term loan  February 20, 2014 to February 20, 2015  Personal guarantee from related party
               
  $2,295,133           

 

The details of the bank loans outstanding as of August 31, 2013 are as follows:

 

  Outstanding loan  Current annualized       
Name of bank amount  interest rate Nature of loans Term of loans  Collateral
             
Shanghai Commercial Bank (“SCB”) 

US$943,651

(HK$7,315,652)

  SCB annual rate of 3% Term loan  January 30, 2012 to December 31, 2035  Property and personal guarantee from related party and third party
               
Hang Seng Bank (“HSB”) 

US$136,863

(HK$1,061,028)

  HSB monthly rate of 0.38% Term loan  June 27, 2012 to June 26, 2017  Property and personal guarantee from related party and third party
               
Hitachi Capital (HK) Ltd (“HC”) 

US$5,573

(HK$43,204)

  HC annual rate of 6.98% Term loan  June 29, 2012 to November 25, 2013  Personal guarantee from related party
               
DBS 

US$1,200,698

(HK$9,308,419)

  DBS annual rate of 2.75% Term loan  November 12, 2012 to 12 October, 2037  Property and personal guarantee from related party
               
  $2,286,785           

 

F-22 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

13.BANK LOANS (…../Cont’d)

 

Interest expenses for the three months ended February 28, 2014 and 2013 are $13,177 and $26,684; six months ended February 28, 2014 and 2013 are $27,840 and $55,944 respectively.

 

Bank loans repayment schedule is as follows:

 

  February 28, 2014  August 31,
2013
 
  (Unaudited)     
Year ending August 31,        
2014 (Six months) $76,531  $107,548 
2015  149,718   114,303 
2016  119,244   118,253 
2017  85,557   90,382 
2018  74,406   79,363 
Thereafter  1,789,677   1,776,936 
  $2,295,133  $2,286,785 

 

The bank loans as outlined in the aforementioned tables are secured by the directors’ and third parties’ properties and personal guarantees.

 

14.DEFERRED REVENUE

 

  February 28,
2014
  August 31,
2013
 
  (Unaudited)    
Deferred revenue – current portion $144,959  $145,114 
Deferred revenue – net of current portion  362,398   435,343 
  $507,357  $580,457 

 

The Company has an agreement with a third party for consultancy services with a fixed fee and term of four years, renewable upon expiration. Deferred revenue to be recognized in next fiscal year (2014) is classified as current liabilities with the remaining balance classified as a non-current liabilities.

 

15.CONCENTRATIONS OF RISK

 

The Group’s credit risk is somewhat limited due to a relatively large customer base. During the three- and six- months ended February 28, 2014 and 2013, the Group had no customer which accounted for 10% or more of total revenue or 10% or more of total accounts receivable at February 28, 2014 or August 31, 2013.

 

F-23 

 

 

ADGS ADVISORY, INC.   

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   

(IN US DOLLARS)    

          

16.RELATED PARTY TRANSACTIONS

 

Significant operating expenses arising from transaction with a related company was as follows.

 

  

For the three months ended February 28,
2014

  

For the three months ended February 28,

2013

  

For the six months ended February 28,

2014

  

For the six months ended February 28,

2013

 
Revenue:-                           
Accounting & corporate services $102,121  $-  $176,699  $- 
Multi-disciplinary Advisory  515,542       973,002   - 
  $617,663  $-  $1,149,701  $- 
Direct cost of revenue:-                
Multi-Disciplinary Advisory $28,821  $-  $63,426  $- 

 

These balances primarily represent revenue and direct cost of revenue, which transactions related to the Company’s Chief Operating Officer and related parties for the three and six months ended February 2014 and 2013.

 

See Notes 7 and 8 for discussion of advances to and from related parties.

 

F-24 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

17.COMMITMENTS AND CONTINGENCIES

 

Commitments and contingencies

 

 (a)  In the normal course of business, the Group is subject to contingencies, including legal proceedings and claims arising within the normal course of businesses that relate to a wide range of matters. The Group records accruals for such contingencies based upon the assessment of the probability of occurrence and, where determinable, an estimate of the liability. Management may consider many factors in making these assessments including past history, evidence and the specifics of each matter. The Group has not recognized a provision for claims or contingencies as of February 28, 2014 and August 31, 2013.

 

 (b)  Rental expense amounted to $40,772 and $39,483 for the three months ended February 28, 2014 and 2013; $83,315 and $80,463 for the six months ended February 28, 2014 and 2013 respectively. The total future minimum lease payments under non-cancellable operating leases with respect to premises as of February 28, 2014 are payable as follows

 

Year Ending August 31, Rental 
    
2014 (Six months) $66,191 
2015  94,156 
2016  - 
2017  - 
2018  - 
Over five years  - 
  $160,347 

 

 (c)  Deferred revenue amounted to $72,479 and nil for the six months ended February 28, 2014 and 2013 respectively. The total future revenue under non-cancellable agreement with respect to consultancy service income as of February 28, 2014 are receivable as follows:

 

Year Ending August 31, Revenue 
    
2014 (Six months) $72,480 
2015  144,959 
2016  144,959 
2017  144,959 
2018  - 
Over five years  - 
  $507,357 

 

Economic and political risks

 

 (d)  The major operations of the Group are conducted in Hong Kong, the PRC. Accordingly, the political, economic, and legal environments in Hong Kong, the PRC, as well as the general state of Hong Kong’s economy may influence the business, financial condition, and results of operations of the Company.

 

Among other risks, the Group’s operations are subject to the risks of restrictions on: changing taxation policies; and political conditions and governmental regulations.

 

F-25 

 

 

ADGS ADVISORY, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(IN US DOLLARS)

 

18.SUBSEQUENT EVENT

 

On March 19, 2014, the Company issued 1,400,000 shares of common stock to 12 investors for the purchase price of $0.30 per share or $420,000 in the aggregate which shares were issued in reliance upon the exemption from registration pursuant to Section 4(2) of the U.S. Securities Act of 1933, as amended, and Regulation S thereunder. All investors represented and warranted that they were non-U.S. persons with the meaning of Regulation S.

 

On April 15, 2014, the Company issued 1,290,000 shares of common stock to a director for the purchase price of $0.30 per share or $387,000 in the aggregate which shares were issued in reliance upon the exemption from registration pursuant to Section 4(2) of the U.S. Securities Act of 1933, as amended, and Regulation S thereunder. Such investor represented and warranted that he was a non-U.S. person with the meaning of Regulation S.

 

F-26 

 

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

The following should be read in conjunction with the consolidated financial statements of the Company included elsewhere herein. All amounts are in U.S. Dollars unless other noted.

 

Forward-Looking Statements

 

This report contains forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. In some cases, you can identify forward-looking statements by terms such as “anticipates,” “believes,” “could,” “estimates,” “expects,” “intends,” “may,” “plans,” “potential,” “predicts,” “projects,” “should,” “would” and similar expressions intended to identify forward-looking statements. Forward-looking statements reflect our current views with respect to future events and are based on assumptions and are subject to risks and uncertainties. Given these uncertainties, you should not place undue reliance on forward-looking statements. Also, forward-looking statements represent our estimates and assumptions only as of the date of this report. You should read this report and the documents that we reference and filed as exhibits to this report completely and with the understanding that our actual future results may be materially different from what we expect. Except as required by law, we assume no obligation to update any forward-looking statements publicly, or to update the reasons actual results could differ materially from those anticipated in any forward-looking statements, even if new information becomes available in the future.

 

Company Overview

 

Unless the context otherwise requires, the “Company,” “we,” “us,” and “our” refer to the combined business of ADGS Advisory, Inc., formerly known as Life Nutrition Products, Inc., a Delaware corporation, and its direct and indirect wholly-owned subsidiaries, Almonds Kisses Limited (BVI), a British Virgin Islands company, ADGS Advisory Limited, a Hong Kong corporation, Vantage Advisory Limited, a Hong Kong corporation, Motion Tech Development Limited, a British Virgin Islands company, and TH Strategic Management Limited, a Hong Kong corporation, as well as ADGS Tax Advisory Limited, a Hong Kong corporation which is an 80% owned subsidiary, and Dynamic Golden Limited, a Hong Kong corporation which until November 19, 2013 was 30% owned by ADGS Tax Advisory Limited and has since been 30% owned by Almonds Kisses Limited (BVI). Pursuant to a Certificate of Amendment to the its Certificate of Incorporation filed with the State of Delaware and effective as of July 19, 2013, the Company changed its corporate name from “Life Nutrition Products, Inc.” to “ADGS Advisory, Inc.”.

 

We are primarily engaged in providing accounting, taxation, company secretarial, general corporate and consultancy services in Hong Kong.

 

On April 12, 2013, we acquired 100% of the issued and outstanding capital stock of Almonds Kisses Limited (BVI) (“Almonds Kisses BVI”) in exchange for 20,155,000 shares of our common stock, representing in the aggregate approximately 80.1% of our issued and outstanding shares of common stock.

 

Almonds Kisses BVI was incorporated on March 1, 2011 as a limited liability company in the British Virgin Islands. ADGS Advisory Limited (“ADGS Hong Kong”) is a Hong Kong corporation which was incorporated on April 28, 2011 and had been wholly owned by the same group of shareholders until being acquired by Almonds Kisses BVI pursuant to a reorganization completed in 2012 to prepare for the Transaction. Vantage Advisory Limited is a Hong Kong corporation which was incorporated on March 6, 2008 which has been wholly owned by Almonds Kisses BVI since January 2013. Motion Tech is a British Virgin Islands company which was incorporated on October 7, 2007 and has been wholly owned by Almonds Kisses BVI since August 2013. Motion Tech is a property holding company which owns a residential property. TH Strategic Management Limited is a Hong Kong corporation which was incorporated on March 16, 2010 which has also been wholly owned by Almonds Kisses BVI since October 2013. ADGS Hong Kong owns 80% of ADGS Tax Advisory Limited (“ADGS Tax”) which is a Hong Kong incorporated holding company. Dynamic Golden Limited which is also a Hong Kong incorporated company, which was 30% owned by ADGS Tax until November 19, 2013 and has since been 30% owned by Almonds Kisses BVI, owns an investment in residential real property located in Tuen Mun, New Territories, Hong Kong.

 

 

 

The chart below presents our corporate structure as of the date of this report:

 

ADGS Advisory, Inc.

(formerly Life Nutrition Products, Inc.),

a Delaware corporation

 

ê 100%

 

Almonds Kisses Limited (BVI),

a British Virgin Islands company

 

ê 100%ê 100%ê 100%ê 100%ê 30%
ADGS Advisory LimitedVantage Advisory Limited,TH Strategic Management Limited,Motion Tech DevelopmentDynamic Golden Limited,
a Hong Kong corporationa Hong Kong corporationa Hong Kong corporationLimited, a British Virgin Islandsa Hong Kong
  corporation company 
ê 80%    
ADGS Tax Advisory Limited    
a Hong Kong corporation    

 

Critical Accounting Policies

 

While our significant accounting policies are more fully described in Note 2 to our financial statements, we believe the following accounting policies are the most critical to aid you in fully understanding and evaluating this management discussion and analysis.

 

Basis of presentation

 

The accompanying interim consolidated financial statements are unaudited. In the opinion of management, all adjustments (consisting of normal recurring accruals) and disclosures for a fair presentation of these interim consolidated financial statements have been included. The results reported in the consolidated financial statements for any interim periods are not necessarily indicative of the results that may be reported for the entire year. The accompanying consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission and do not include all information and footnotes necessary for a complete presentation of financial statements in conformity with accounting principles generally accepted in the United States. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and accompanying footnotes of the Company for the year ended August 31, 2013, as filed in Form 10-K with the Securities and Exchange Commission on December 24, 2013.

 

The unaudited condensed consolidated financial statements include all accounts of the Company and its subsidiaries as disclosed in note 1.  All material inter-company balances and transactions have been eliminated.

 

As both the Company and its subsidiaries, ADGS and ADGS Tax are under common control, the financial statements of the Company have been presented as if the receipt of assets and liabilities of the subsidiaries at their net carrying amount been entered into as of March 1, 2011 in accordance with ASC 805-50-15-6. Accordingly, financial information related to periods prior to the assets and liabilities are that of the Company’s operating subsidiaries.

 

Certain reclassifications have been made to the comparative period amounts to conform with that of the current period.

 

Going concern

 

The accompanying consolidated financial statements are presented on a going concern basis.   Although the Company has a working capital surplus of $255,542 at February 28, 2014, management plans to continue its efforts to raise funds through debt or equity in the near future and increase its profitability to sustain its operations.

 

Revenue recognition

 

The Company generates revenue primarily from providing accounting, taxation, company secretarial, consultancy services, consultancy service for slope inspection and rental income.

 

(i) Revenue generates from providing accounting, taxation, company secretarial and consultancy services is recognized when persuasive evidence of an arrangement exists, the related services are provided and when the collection is probable, the price is fixed or determinable and collectability is reasonably assured. The Group generates its revenues from providing professional services under fixed-fee billing arrangements.

 

 

 

In fixed-fee billing arrangements, the Company agrees to a pre-established fee in exchange for a pre-determined set of professional services. Generally, the client agrees to pay a fixed-fee in monthly installments over the specified contract term. These contracts are for varying periods and generally permit the client to cancel the contract before the end of the term.

 

(ii) Consultancy service for slope inspection represents under fixed price contract is recognized when the related services are provided and when the collection is probable, the price is fixed or determinable and collectability is reasonably assured.

 

(iii) Rental income from operating leases is recognized on a straight-line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognized on a straight-line basis over the lease term.

 

(iv) The Company recognizes the management fee income when service is provided. Services include providing administration support service or accounting service to companies.

 

Purchased intangible assets and goodwill

 

The Company assesses the useful lives and possible impairment of existing recognized intangible assets when an event occurs that may trigger such a review. Factors considered important which could trigger a review include:

 

- significant underperformance relative to historical or projected future operating results;

- significant changes in the manner of use of the acquired assets or the strategy for our overall business;

- identification of other impaired assets within a reporting unit;

- disposition of a significant portion of an operating segment;

- significant negative industry or economic trends;

 

The intangible assets are amortized using the straight line method over a period of 10 years.

 

Income taxes

 

The Company accounts for income taxes under FASB ASC Topic 740 “Income Taxes”. Deferred income tax assets and liabilities are determined based upon differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be effective when the differences are expected to reverse.

 

Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the deferred tax assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statements of income in the period that includes the enactment date.

 

The Company records uncertain tax positions when it is more likely than not that the tax positions will not be sustained upon examination by the respective tax authority.

 

The Company recognizes interest and penalty related to income tax matters as income tax expense. For the six months ended February 28, 2014 and 2013, there was no penalty or interest recognized as income tax expenses.

 

Economic and political risks

 

The major operations of the Company are conducted in Hong Kong, the PRC. Accordingly, the political, economic, and legal environments in Hong Kong, the PRC, as well as the general state of Hong Kong’s economy may influence the business, financial condition, and results of operations of the Company.

 

Among other risks, the Company’s operations are subject to the risks of restrictions on: changing taxation policies; and political conditions and governmental regulations.

 

 

 

Recently issued accounting standards not yet adopted

 

The Company has reviewed all recently issued, but not effective, accounting pronouncements and does not believe the future adoption of any such pronouncements will cause a material impact on its financial condition or the result of its operation.

 

Trends and Uncertainties

 

Insofar that our revenues are mainly derived from providing professional services to our clients under fixed-fee billing arrangements, the number of clients we have at any given time and the fees billed are the Company’s key uncertainties. The recent growth in revenues was primarily due to the acquisition of customer lists and client bases in 2011 and, therefore, we cannot be certain that this growth represents a trend which will continue although we have recently made acquisitions and we plan to make additional acquisitions in the upcoming years and we are regularly exploring such opportunities which may benefit our business and increase our revenues. In the future, we expect that we will seek to purchase other customer lists and client bases as part of our overall growth strategy, although there can be no assurance that we will be able to do any of the foregoing on terms which will be acceptable to us.

 

Other key uncertainties include our high leverage and highly variable interest expense. To date, we have significantly relied upon debt financings to fund our operations. At February 28, 2014 (unaudited) and August 31, 2013 (audited), we had outstanding bank loans (excluding bank overdrafts) in the principal amount of $2,295,133 and $2,286,785, respectively. We also had bank overdrafts of $777,837 as of February 28, 2014 compared with $744,077 as of August 31, 2013. Interest expense from bank loans and overdrafts (excluding capital lease interest) for the six months ended February 28, 2014 was $52,895 and for the six months ended February 28, 2013 was $61,879. Such loans are primarily term loans with maturity dates ranging from February 2014 to October 2037. Approximately $0.5 million of the bank loans are to be repaid over the next five years. While we have begun to achieve profitable operations during fiscal 2013, there can be no assurance that such profitability will continue or that revenues from our operations will be able to service these debt obligations. See “Risk Factors” elsewhere in this report for further discussion of these uncertainties and others.

 

In addition to the foregoing, as of February 28, 2014, advances to a related party total $31,050. The advances to the related party represent unsecured, non-interesting bearing loans without fixed repayment terms. Although most of such advances have been repaid to the Company, such advances may have detrimentally affected our ability to do business insofar that such advances represented a major portion of the Company’s available cash. These advances were provided as a special accommodation to such related party whose personal properties were provided as collateral for bank loans obtained by the Company. Although there is no binding obligation on the part of the shareholder to repay such loans, such shareholder previously informally agreed to repay such amounts on or before November 1, 2013 but has since revised such date to May 31, 2014. The foregoing represents another key uncertainty since no assurance can be made that such advances will be repaid on or before May 31, 2014 or at all. In addition, although such advances are no longer being made to such shareholder, such advances have not generated income to the Company and may have detrimentally affected our ability to grow the business for the benefit of all of the shareholders.

 

Principal Components of Our Income Statement

 

Revenue

 

Our revenue is derived from providing professional services to our clients under fixed-fee billing arrangements. The most significant factors that affect our revenue are number of clients and our fees billed. In fixed-fee billing arrangements, we agree to a pre-established fee in exchange for a pre-determined set of professional services. Generally, our client agrees to pay a fixed-fee every month over the specified contract term. These contracts are for varying periods and generally permit the client to cancel the contract before the end of the term.

 

 

 

Operating expenses

 

Our operating expenses consist of direct cost of revenue, general and administrative expenses.

 

Direct cost of revenue

 

Our direct cost of revenue primarily consists of commission paid, consultant fees, legal and professional fees, management fees, salaries, secretarial fees and sub-contractor fees.

 

General and administrative expenses

 

Our general and administrative expenses include advertising and exhibitions, computer fee, depreciation of property and equipment, motor vehicles, rent, rates and building management fee and other miscellaneous expenses related to our administrative activities.

 

Our operating expenses are positively correlated to our revenue, with the anticipated expansion of our Company, we anticipate the absolute dollars of the operating expenses will increase accordingly.

 

Other comprehensive income

 

Other comprehensive income reflects foreign currency translation adjustment according to our accounting policies.

 

For the Three Months Ended February 28, 2014 and February 28, 2013 and For the Six Months Ended February 28, 2014 and February 28, 2013 (unaudited)

 

The following table presents the consolidated statements of operations of the Company for the three months ended February 28, 2014 as compared to the results of operations for the three months ended February 28, 2013 and for the six months ended February 28, 2014 as compared to the results of operations for the six months ended February 28, 2013.

 

  

For the Three Months Ended
February 28,

  

For the Six Months Ended

 February 28,

 
  

2014

(unaudited)

  

2013

(unaudited)

  

2014

(unaudited)

  

2013

(unaudited)

 
     (A)     (A) 
             
Revenue $1,441,268  $1,296,035  $2,601,278  $1,905,634 
Less: Operating expenses                
Direct cost of revenue  (586,401)  (603,608)  (1,131,827)  (967,039)
General and administrative expenses  (388,920)  (275,946)  (601,734)  (486,355)
Operating profit  465,947   416,481   867,717   452,240 
Other income  327   -   1,869   - 
Other expenses  (26,913)  (33,348)  (55,197)  (62,775)
Net profit  439,361   383,133   814,389   389,465 
Income tax expenses  (71,631)  (42,988)  (84,980)  (42,988)
Other comprehensive income/(loss)  (4,652)  (67)  1,270   (115)
Total comprehensive income  363,078   340,078   730,679   346,362 
Comprehensive loss attributable to non-controlling interests  5,160   5,674   10,934   11,345 
Comprehensive income attributable to ADGS Advisory, Inc. $368,238  $345,752  $741,613  $357,707 

 

 

(A)  Represents the consolidated statement of comprehensive income of Almonds Kisses Limited and subsidiaries (the “Accounting Acquirer”)

 

 

 

Revenue

 

For the Six Months Ended February 28, 2014 and February 28, 2013

 

Our business for the six months ended February 28, 2014 expanded rapidly. We recorded revenue of $2.6 million for the six months ended February 28, 2014, representing an increase of $0.7 million as compared to the results of $1.9 million for the same period ended February 28, 2013. The increase was primarily due to the increase of revenue stream in corporate restructuring, insolvency services and multi-disciplinary advisory services and a steady growth in accounting and corporate services.

 

For the Three Months Ended February 28, 2014 and February 28, 2013

 

We recorded revenue of $1.4 million for the three months ended February 28, 2014, representing an increase of $0.1 million as compared to $1.3 million for the same period ended February 28, 2013.

 

General and administrative expenses

 

  

For the Three Months Ended February 28,

  %  

For the Six Months Ended

February 28,

  % 
  2014  2013  change  2014  2013  change 
Revenue $1,441,268  $1,296,035   +11% $2,601,278  $1,905,634   +37%
Less: Operating expenses                        
Direct cost of revenue  (586,401)  (603,508)  -3%  (1,131,827)  (967,039)  +17%
General and administrative expenses  (388,920)  (275,946)  +41%  (601,734)  (486,355)  +24%
Operating profit $465,947  $416,481   +12% $867,717  $452,240   +92%

 

The significant increase in general and administrative expenses is mainly caused by the increase of revenue stream in our services which led to more general and administrative expenses incurred.

 

Other expense

 

Other expense represents the interest expense for the bank loans, bank overdrafts, capital lease and others of $26,913 for the three months ended February 28, 2014 and $55,197 for the six months ended February 28, 2014 and $33,348 for the three months ended February 28, 2013 and $62,775 for the six months ended February 28, 2013.

 

Other comprehensive income/(loss)

 

Other comprehensive income/(loss) represents the foreign currency translation adjustment of $4,652 loss for the three months ended February 28, 2014 and $1,270 for the six months ended February 28, 2014 and $67 loss for the three months ended February 28, 2013 and $115 loss for the six months ended February 28, 2013.

 

Liquidity and Capital Resources

 

As of February 28, 2014, we had cash on hand of $1,112,662, which represented an increase of $948,348 from $164,314 as of August 31, 2013, total current assets of $1,923,167, and total current liabilities of $1,667,625. Working capital at February 28, 2014 was $255,542 and the ratio of current assets to current liabilities was 1.15 to 1 as of February 28, 2014.

 

As of February 28, 2014 we had long term debt of $3,419,134, which represented an decrease of $34,478 from $3,453,612 as of August 31, 2013; total assets of $5,738,590 as of February 28, 2014 representing an increase of $972,713 from $4,765,877 as of August 31, 2013. The ratio of long term debts to total assets was 0.6 to 1 as of February 28, 2014.

 

These conditions raise doubt about the Company’s ability to continue as a going concern. The Company’s continuation as a going concern is dependent on its ability to meet its obligations, to obtain additional financing as may be required and ultimately to attain profitability. The financial statements do not include any adjustment that might result from the outcome of this uncertainty. Our management plans to continue its efforts to raise funds through debt or equity, improve its profitability in the near future to sustain its operations.

 

 

 

The following is a summary of cash provided by or used in each of the indicated type of activities during the six months ended February 28, 2014 and February 28, 2013, respectively:

 

  

For the Six Months Ended

February 28,

 
Cash provided by/(used in): 

2014

(unaudited)

  

2013

(unaudited)

 
Operating activities $983,040  $453,694 
Investing activities  (609,775)  (133,366)
Financing activities  757,490   (104,018)
Effect of change of exchange rates  (407)  5 
         
Cash, beginning of period  164,314   129,001 
Cash, end of period $1,112,662  $345,316 

 

Net cash provided by operating activities was $983,040 for the six months ended February 28, 2014, as compared to net cash provided by operating activities of $453,694 for same period ended February 28, 2013. The increase was mainly due to a net profit of $740,343, plus other receivables of $93,945, prepaid expenses of $64,051 and income tax payable of $110,440, offset by accounts receivable of $(49,038), utility and other deposits of $(32,315), accrued liabilities of $(20,677), and accrued expenses for the Company and deferred revenue of $(72,534) due to the recognition of consultancy services provided to a third party with a fixed fee and term of four years.

 

Net cash used in investing activities was $(609,775) for the six months ended February 28, 2014, as compared to net cash used in investing activities of $(133,366) for the six months ended February 28, 2013. The increase was mainly due to the acquisition of a subsidiary, TH Strategic Management Limited, which amounted to $475,605 paid during the six months ended February 28, 2014.

 

Net cash provided by financing activities was $757,490 for the six months ended February 28, 2014, as compared to net cash used in financing activities of $104,018 for the six months ended February 28, 2013. The increase was primarily caused by repayment to the Company of advances made and expenses paid on behalf of a related party of $387,159, receipt of $154,988 for future share issuances, and increase in bank loans and bank overdraft of $86,132 and $34,582, respectively. The advances to shareholder represented unsecured, non-interesting bearing loans without fixed repayment terms. Although there is no binding obligation on the part of the shareholder to repay such loans, such shareholder previously informally agreed to repay such amounts on or before November 1, 2013 but has since revised such date to May 31, 2014.

 

The Company had bank loans with outstanding principal of $2.3 million as of February 28, 2014. Summary of total bank loans is as follows:

 

Nature of loans Terms of loans Outstanding loan amount  Current annualized interest rate Collateral
          
Term loan Ranging from 1
year to 25 years
 $2,295,133  Ranging from annual rate  
from 0.38% to 6.98%
 Property and personal guarantee from related party and third party
           
    $2,295,133     

 

The valuations for the above collaterals on August 15, 2013 were approximately $3.7m while the total outstanding loan amount was approximately $2.3m.

 

 

 

The Company had assets held under capital leases, which represent leases of motor vehicle. The cost of motor vehicle under capital lease was $105,646 at February 28, 2014. The future minimum lease payments required under the capital leases and the present value of the net minimum lease payments as of February 28, 2014 are as follows:

 

  Amount 
Year ending August 31,    
2014 (Six months) $13,658 
2015  27,316 
2016  27,316 
2017  27,316 
2018  10,745 
Thereafter  - 
Total minimum lease payment $106,351 
Less: Imputed interest  (6,136)
Present value of net minimum lease payments $100,215 
Less: Current maturities of capital leases obligations  (12,004)
Long-term capital leases obligations $88,211 

 

Material capital expenditure commitments

 

We anticipate that we will require a high level of capital expenditure in the foreseeable future to fund our future growth. We intend to fund our capital expenditures and future acquisitions out of internal sources of liquidity and/or through access to additional financing from external sources. Currently, the Company has not entered into any agreements for any potential acquisitions. As a result, there are no material capital expenditure commitments as of February 28, 2014.

 

Contractual Obligations

 

The following table sets forth information regarding the Company’s contractual payment obligations excluding the bank overdrafts of $0.8 million as of February 28, 2014.

 

     Payment due by period 
Contractual obligations Total  < 1 year  1 - 3 years  3 - 5 years  > 5 years 
                
Borrowing:                    
- Capital lease $106,351  $13,658  $54,632  $38,0561  $- 
Bank loan  2,295,133   76,531   268,962   159,963   1,789,677 
                     
- Loan from a related party  749,923   -   -   749,923   - 
Operating lease obligation:                    
- Office rental  160,347   66,191   94,156   -   - 
  $3,311,750  $156,380  $417,750  $947,943  $1,789,677 

 

Off-Balance Sheet Arrangement

 

There are no off-balance sheet arrangements between us and any other entity that have, or are reasonably likely to have, a current or future effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to shareholders.

 

 

 

We have not entered into any financial guarantees or commitments to guarantee the payment obligations of any third parties. We have not entered into any derivative contracts that are indexed to our shares and classified as shareholder’s equity or that are not reflected in our consolidated financial statements. Furthermore, we do not have any retained or contingent interest in assets transferred to an unconsolidated entity that serves as credit, liquidity or market risk support to such entity. We do not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to us.

 

We may be exposed to interest rate risk in relation to the bank loans we maintain. The interest rate risk is managed by the Directors of the Company on an ongoing basis with the primary objective of limiting the extent to which interest expense could be affected by adverse movement in interest rates. A 100 basis point increase or decrease is used when reporting interest rate risk internally to key management personnel and represents management’s assessment of the reasonably possible change in interest rates. If interest rates had been 100 basis points higher/lower and all other variables were held constant, the Company’s post-tax profit for the six months ended February 28, 2014 would increase/decrease by $3,843 as compared with the combined post-tax profit for the six months ended February 28, 2013 while the Company’s post-tax profit for the three months ended February 28, 2014 would increase/decrease by $230 as compared with the combined post-tax profit for the three months ended February 28, 2013.

 

Item 3.    Quantitative and Qualitative Disclosures About Market Risk .

 

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.

 

Item 4.  Controls and Procedures .

 

Under the supervision and with the participation of our management, including the Principal Executive Officer and Principal Financial Officer, we have evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act) as of the end of the period covered by this report. Based on that evaluation, the Principal Executive Officer and Principal Financial Officer have concluded that, as of February 28, 2014, these disclosure controls and procedures were effective to ensure that all information required to be disclosed by us in the reports that we file or submit under the Exchange Act is: (i) recorded, processed, summarized and reported, within the time periods specified in the Commission’s rule and forms; and (ii) accumulated and communicated to our management, including our Principal Executive Officer and Principal Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

 

There have been no changes in the Company’s internal control over financial reporting that occurred during the fiscal quarter covered by this report that have materially affected, or are reasonably likely to materially affect the Company’s internal control over financial reporting.

 

10 

 

 

PART II - OTHER INFORMATION

 

Item 1.  Legal Proceedings.

 

The Company is not currently a party to any pending material legal proceeding nor is it aware of any proceeding contemplated by any individual, company, entity or governmental authority involving the Company.

 

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

 

None.

 

Item 3.  Defaults Upon Senior Securities.

 

None.

 

Item 4.  Mine Safety Disclosures.

 

Not applicable.

 

Item 5.  Other Information.

 

None.

 

11 

 

 

Item 6. Exhibits.

 

31.1 Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rules 13a-14 and 15d-14 of the Exchange Act)
   
31.2 Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rules 13a-14 and 15d-14 of the Exchange Act)
   
32.1 Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)
   
101* The following financial information from our Quarterly Report on Form 10-Q for the quarter ended February 28, 2014 formatted in Extensible Business Reporting Language (XBRL): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Comprehensive Income, (iv) the Condensed Consolidated Statement of Changes in Stockholders’ Equity, (v) the Condensed Consolidated Statements of Cash Flows, and (vi) Notes to Condensed Consolidated Financial Statements

 

 

*In accordance with Rule 406T of Regulation S-T, the XBRL information in Exhibit 101 to this quarterly report on Form 10-Q shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (“Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

12 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 ADGS ADVISORY, INC.
 (Registrant)
   
Dated: May 3, 2021By:/s/ Xuye Wu
  Xuye Wu
  Principal Executive and Accounting Officer

 

13