UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 10-Q

 

(Mark One)

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

 

For the quarterly period ended April 30, 2018

 

or

 

¨ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _______ to _______

 

Commission File Number 000-55319

 

Resort Savers, Inc.

(Exact name of registrant as specified in its charter)

 

Nevada		46-1993448
(State or other jurisdiction of incorporation or organization)		(IRS Employer Identification No.)

 

No. 10-2-4B, Jin Di Shang Tang Garden, Long Hua Xin Qu Shang Tang Road Shenzhen, Guangdong Province, the People’s Republic of China		518000
(Address of principal executive offices)		(Zip Code)

 

0086-0755-23106825

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

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

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an 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 filer	o		Accelerated filer	o
Non-accelerated filer	o	(Do not check if a smaller reporting company)	Smaller reporting company	x
			Emerging growth company	x

 

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. o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) o YES   x NO

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

As of June 14, 2018, there were 520,976,241 shares of the issuer’s common stock, par value $0.0001 per share, outstanding.

 

  

TABLE OF CONTENTS

 

PART I - FINANCIAL INFORMATION
Item 1.	Financial Statements		3
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations		14
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		18
Item 4.	Controls and Procedures		18
PART II - OTHER INFORMATION
Item 1.	Legal Proceedings		19
Item 1A.	Risk Factors		19
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		19
Item 3.	Defaults Upon Senior Securities		19
Item 4.	Mine Safety Disclosures		19
Item 5.	Other Information		19
Item 6.	Exhibits		20
SIGNATURES			21

 

2

Table of Contents

 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements

  

RESORT SAVERS, INC.

Condensed Consolidated Balance Sheets

 

		April 30,				January 31,
		2018				2018
ASSETS
Current Assets
Cash and cash equivalents		$	88,738			$	44,681
Accounts receivable			25,504,406				22,820,925
Other receivable			35,777				36,026
Prepaid expenses and deposits			16,900				46,315
Amount due from related parties			-				1,567,238
Total Current Assets			25,645,821				24,515,185
Equipment, net			8,069				10,580
Goodwill			1,979,787				1,979,787
TOTAL ASSETS		$	27,633,677			$	26,505,552
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts payable and accrued liabilities		$	1,242,672			$	1,229,442
Short-term loan			947,400				795,000
Deferred revenue			283,799				266,857
Due to related parties			18,745,672				17,744,987
Tax payable			5,859				6,476
Other current payable			45,744				46,053
Total Current Liabilities			21,271,146				20,088,815
TOTAL LIABILITIES			21,271,146				20,088,815
COMMITMENTS AND CONTINGENCIES			-				-
STOCKHOLDERS’ EQUITY
Preferred stock, $0.0001 par value; 15,000,000 shares authorized; no shares issued and outstanding			-				-
Common stock, $0.0001 par value; 1,000,000,000 shares authorized; 74,976,241 shares issued and outstanding			7,498				7,498
Additional paid-in capital			8,306,621				8,265,821
Accumulated deficit			(5,207,598	)			(5,142,944	)
Accumulated other comprehensive loss			51,701				67,424
Total Resort Savers, Inc. stockholders' equity			3,158,222				3,197,799
Non-controlling interest			3,204,309				3,218,938
Total equity			6,362,531				6,416,737
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY		$	27,633,677			$	26,505,552

 

The notes are an integral part of these financial statements.

 

3

Table of Contents

 

RESORT SAVERS, INC.

Consolidated Statements of Operations and Other Comprehensive Income

(Unaudited)

 

		Three Months Ended
		April 30,
		2018				2017
Revenue		$	2,457,205			$	13,849,619
Cost of goods sold			2,420,516				13,855,902
Gross Profit (loss)			36,689				(6,283	)
Operating Expenses
General and administrative			35,653				83,346
Professional fees			50,420				3,783
Total Operating Expenses			86,073				87,129
Loss From Operations			(49,384	)			(93,412	)
Other Expense
Interest expense			(11,880	)			-
Total Other Expenses			(11,880	)			-
Loss Before Income Taxes			(61,264	)			(93,412	)
Provision for income taxes			(2,242	)			-
Net Loss			(63,506	)			(93,412	)
Net (income) loss attributable to the non-controlling interest			(1,148	)			44,170
Net Loss Attributable To The Shareholders Of Resort Savers, Inc.		$	(64,654	)		$	(49,242	)
Other Comprehensive Income (Loss)
Foreign currency translation adjustments		$	(31,500	)		$	(10,199	)
Total Comprehensive Loss			(95,006	)			(103,611	)
Comprehensive (income) loss attributable to the non-controlling interest			14,629				48,964
Total Comprehensive Loss Attributable To The Shareholders Of Resort Savers, Inc.		$	(80,377	)		$	(54,647	)
Basic and Diluted Loss per Common Share		$	(0.00	)		$	(0.00	)
Basic and Diluted Weighted Average Common Shares Outstanding			74,976,241				74,976,241

 

The notes are an integral part of these financial statements.

 

4

Table of Contents

 

RESORT SAVERS, INC.

Consolidated Statements of Cash Flows

 (Unaudited)

 

		Three Months Ended
		April 30,
		2018				2017
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss		$	(63,506	)		$	(93,412	)
Adjustments to reconcile net loss to net cash from operating activities:
Depreciation			2,445				24,892
Changes in operating assets and liabilities:
Amount due from related party			1,561,324				14,071,287
Accounts receivable			(2,683,481	)			16,733,332
Other receivable			249				19
Prepaid expenses and deposits			29,415				2,385
Accounts payable			13,230				(31,426	)
Deferred revenue			16,942				-
Amount due to related party			1,126,882				(30,638,838	)
Tax payable			(617	)			(19,616	)
Other payable			(309	)			605
Net cash provided by operating activities			2,574				49,228
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from short-term loan			158,400				-
Loans from related parties			40,800				-
Net cash provided by financing activities			199,200				-
Effects on changes in foreign exchange rate			(157,717	)			(57,124	)
Net decrease in cash and cash equivalents			44,057				(7,896	)
Cash and cash equivalents - beginning of period			44,681				51,208
Cash and cash equivalents - end of period		$	88,738			$	43,312
Supplemental Cash Flow Disclosures
Cash paid for interest		$	-			$	-
Cash paid for income taxes		$	-			$	-

 

The notes are an integral part of these financial statements.

 

5

Table of Contents

 

RESORT SAVERS, INC.

Notes to the Consolidated Financial Statements

April 30, 2018

(Unaudited)

 

NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS

 

Resort Savers, Inc. (“we,” “us,” “our,” the “Company,” “Resort Savers” or “RSSV”) is a Nevada corporation incorporated on June 25, 2012. It is based in Shenzhen, the People’s Republic of China (the “PRC”). The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America, and the Company’s fiscal year end is January 31.

 

The Company makes investments and acquisitions into sound, transparent markets and industries throughout the world. The Company has invested in a company principally engaged in the development and production of beverages, investment in agricultural business and import and export of products in the food and beverage industry, and a company principally engaged in the trading of oil, gas and lubricant.

 

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The Company prepares its financial statements in accordance with rules and regulations of the SEC and generally accepted accounting principles (“GAAP”) in the United States of America. The accompanying interim financial statements have been prepared in accordance with GAAP for interim financial information in accordance with Article 8 of Regulation S-X and presented in US dollars.

 

In the opinion of management, all adjustments consisting of normal recurring entries necessary for a fair statement of the periods presented for: (a) the financial position; (b) the result of operations; and (c) cash flows, have been made in order to make the financial statements presented not misleading. The results of operations for such interim periods are not necessarily indicative of operations for a full year. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto contained in the Company's Annual Report on Form 10-K filed with the SEC on May 16, 2018.

 

Principles of Consolidation

 

At April 30, 2018, the principal subsidiaries of the Company were listed as follows:

 

Entity Name

Acquisition Date

Ownership

Jurisdiction

Investments Held By

Nature of Operation

Fiscal Year

Xing Rui International Investment Holding Group Co., Ltd. (“Xing Rui”)

December 22, 2014

100

%

Seychelles

Resort Savers

Holding Company

January 31

Xing Rui International Investment Group Ltd. (“Xing Rui HK”)

December 22, 2014

100

%

Hong Kong, the PRC

Xing Rui

Holding Company

January 31

Huaxin Changrong (Shenzhen) Technology Service Co., Ltd. (“Huaxin”) *

August 27, 2015

100

%

the PRC

Xing Rui

Holding Company

December 31

Shenzhen Amuli Industrial Development Company Limited (“Amuli”) *

October 1, 2015

60

%

the PRC

Huaxin

Beverage Producer

December 31

Beijing Yandong Tieshan Oil Products Co., Ltd. (“Tieshan Oil”) *

January 29, 2016

51

%

the PRC

Huaxin

Trading of oil products

December 31

___________________

*	The English names used are translated only.

 

6

Table of Contents

 

These consolidated financial statements include the accounts of the Company and its subsidiaries. All material intercompany balances and transactions have been eliminated.

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting period. Actual results could differ from these good faith estimates and judgments.

 

Foreign Currency Translation and Re-measurement

 

The Company translates its foreign operations to U.S. dollar in accordance with ASC 830, “Foreign Currency Matters”.

 

The Company’s functional currency and reporting currency is the U.S. dollar, subsidiaries’ functional currency is the Chinese Yuan Renminbi (“CNY”) and Hong Kong Dollar (“HKD”).

 

The Company’s subsidiaries, whose records are not maintained in that company’s functional currency, re-measure their records into their functional currency as follows:

 

	·	Monetary assets and liabilities at exchange rates in effect at the end of each period
	·	Nonmonetary assets and liabilities at historical rates
	·	Revenue and expense items at the average rate of exchange prevailing during the period

 

Gains and losses from these re-measurements were not significant and have been included in the Company’s results of operations.

 

The Company’s subsidiaries, whose functional currency is not the U.S. dollar, translate their records into U.S. dollar as follows:

 

	·	Assets and liabilities at the rate of exchange in effect at the balance sheet date
	·	Equities at historical rate
	·	Revenue and expense items at the average rate of exchange prevailing during the period

 

Adjustments arising from such translations are included in accumulated other comprehensive income in shareholders’ equity.

 

		April 30,				January 31,
		2018				2018
Spot RMB: USD exchange rate		$	0.1579			$	0.1590
Average RMB: USD exchange rate		$	0.1584			$	0.1452-0.1528
Spot HKD: USD exchange rate		$	0.129			$	0.129
Average HKD: USD exchange rate		$	0.129			$	0.129

 

7

Table of Contents

 

Concentrations of Credit Risk

 

The Company’s financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash equivalents, and accounts receivable. The Company places its cash and cash equivalents with financial institutions of high credit worthiness. At times, its cash and cash equivalents with a particular financial institution may exceed any applicable government insurance limits. The Company also review its accounts receivable on a timely manner. The Company’s management plans to assess the financial strength and credit worthiness of any parties to which it extends funds, and as such, it believes that any associated credit risk exposures are limited.

 

Tieshan Oil

 

During the three months ended April 30, 2018, one customer, who is a related party, accounted for 100% of revenues of Tieshan Oil. During the three months ended April 30, 2017, one customer accounted for approximately 100% of revenues of Tieshan Oil.

 

As of April 30, 2018, three customers accounted for approximately 100% of accounts receivable. As of January 31, 2018, two customers accounted for approximately 99% of accounts receivable. There were no significant changes of such concentrations of credit risk between April 30, 2018 and January 31, 2018.

 

Financial Instruments

 

The Company’s financial instruments consist primarily of cash and cash equivalents, accounts receivable, other receivable, prepaid expenses and deposits, amount due from related parties, accounts payable and accrued liabilities, short-term loan, deferred revenue and due to stockholders. The carrying amounts of such financial instruments approximate their respective estimated fair value due to the short-term maturities and approximate market interest rates of these instruments.

 

Revenue Recognition

 

The Company will recognize revenue from the sale of products and services in accordance with ASC 605, “Revenue Recognition.” Revenue will be recognized only when all of the following criteria are met: persuasive evidence for an agreement exists, delivery has occurred or services have been provided, the price or fee is fixed or determinable, and collection is reasonably assured.

 

Commitments and Contingencies

 

The Company follows ASC 450-20, "Loss Contingencies," to report accounting for contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated. 

 

Recent Accounting Pronouncements

 

Management has considered all recent accounting pronouncements issued since the last audit of our financial statements. The Company’s management believes that these recent pronouncements will not have a material effect on the Company’s financial statements.

 

NOTE 3 - GOING CONCERN

 

The Company's financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet had sufficient revenues to cover its operating cost, and requires additional capital to commence its operating plan. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations. These factors raise substantial doubt about its ability to continue as a going concern.

 

In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management's plan to obtain such resources for the Company include: sales of equity instruments; traditional financing, such as loans; and obtaining capital from management and significant stockholders sufficient to meet its minimal operating expenses. However, management cannot provide any assurance that the Company will be successful in accomplishing any of its plans.

 

8

Table of Contents

 

There is no assurance that the Company will be able to obtain sufficient additional funds when needed or that such funds, if available, will be obtainable on terms satisfactory to the Company. In addition, profitability will ultimately depend upon the level of revenues received from business operations. However, there is no assurance that the Company will attain profitability. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

 

NOTE 4 – ACCOUNTS RECEIVABLE

 

The Company has performed an analysis on all of its accounts receivable and determined that all amounts are collectible by the Company. As such, all accounts receivable are reflected as a current asset and no allowance for bad debt has been recorded as of April 30, 2018 and January 31, 2018. No bad debts were written off for the three months ended April 30, 2018 and 2017. The Company’s accounts receivable consists of only trade receivables from customers which are unrelated to the Company. Trade receivables from customers which are related to the Company are categorized in amount due from related parties (Note 14). As at April 30, 2018 and January 31, 2018, the Company had accounts receivable of $25,504,406 and $22,820,925, respectively.

 

Aging analysis of accounts receivable is as follows:

 

		April 30,				January 31,
		2018				2018
0 - 30 days		$	2,841,361			$	16,761,646
90 - 120 days			16,645,685				-
Over 1 year			6,017,360				6,059,279
		$	25,504,406			$	22,820,925

 

NOTE 5 – EQUIPMENT

 

Property and equipment at April 30, 2018 and January 31, 2018 consist of the following:

 

		April 30,				January 31,
		2018				2018
Cost:
Machinery		$	257,394			$	259,241
Less: accumulated depreciation			(249,325	)			(248,661	)
Equipment, net		$	8,069			$	10,580

 

During the three months ended April 30, 2018 and January 31, 2018, the Company recorded depreciation of $2,445 and $24,892, respectively.

 

NOTE 6 – ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

 

The Company’s accounts payable and accrued liabilities consist of the followings:

  

		April 30,				January 31,
		2018				2018
Accounts payable (to third party suppliers)		$	1,158,356			$	1,128,965
Accrued expenses (to third party service providers)			83,842				100,000
Payroll payable			474				477
		$	1,242,672			$	1,229,442

  

9

Table of Contents

 

NOTE 7 – SHORT-TERM LOAN

 

There are no provisions in the Company’s bank borrowings that would accelerate repayment of debt as a result of a change in credit ratings or a material adverse change in the Company’s business.

 

During the year ended January 31, 2017, the Company borrowed a loan from a money provider. The amount is denominated in Renminbi of RMB7,200,000. During the year ended January 31, 2017, the Company repaid RMB 2,200,000. The interest rate is 0.5% per month. The loan is secured by 48.83% shares of Tieshan Oil held by Mr. Yang Baojin (“Mr. Yang”). The Loan was due on October 7, 2017 and the outstanding amount of $789,500 (RMB 5,000,000) is currently in default. The Company believes that the carrying value of the equity interest in Tieshan Oil, which is a financial instrument, and which has been pledged by Mr. Yang as collateral for the loan is sufficient to underlie the loan, and the Company has not been requested to add any additional credit enhancements.

 

During the three months ended April 30, 2018, the Company borrowed a loan from a money provider. The Amount is RMB 1,000,000 and the loan bears 2% interest per month and due on May 6, 2018.

 

During the year ended April 30, 2018 and 2017, the Company borrowed $158,400 (RMB1,000,000) and incurred interest of $11,880 and $0, respectively. On April 30, 2018 and January 31, 2018, the Company had a short-term loan balance of $947,400 and $795,000, respectively.

 

NOTE 8 - STOCKHOLDERS’ EQUITY

 

The capitalization of the Company consists of the following classes of capital stock as of January 31, 2018:

 

Preferred Stock

 

The Company has authorized 15,000,000 shares of preferred stock with a par value of $0.0001 per share. The Board of Directors are authorized to divide the authorized shares of Preferred Stock into one or more series, each of which shall be so designated as to distinguish the shares thereof from the shares of all other series and classes. No shares of preferred stock have been issued.

 

Common Stock

 

On October 9, 2015, the authorized number of shares of the Company’s common stock was increased from 100,000,000 shares to 1,000,000,000 shares.

 

The Company now has authorized 1,000,000,000 shares of common stock 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.

 

During the three months ended April 30, 2018, there were no issuance of common stock.

 

As at April 30, 2018 and January 31, 2018, the Company had 74,976,241 common shares issued and outstanding.

 

The Company has no stock option plan, warrants or other dilutive securities.

 

Additional Paid-In Capital

 

During the three months ended April 30, 2018, related parties contributed additional paid-in capital in the amount of $40,800, to fund operating expenses.

 

10

Table of Contents

 

NOTE 9 – RELATED PARTY TRANSACTIONS

 

Revenue, receivable and prepaid expenses

 

During the three months ended April 30, 2018 and 2017, the Company generated revenue from one related party of $2,457,205 and one related party of $13,847,006, respectively, which were related companies under common control with the Company.

 

At April 30, 2018 and January 31, 2018, the Company had amount due from related parties of $0 and $1,567,238, respectively. As of January 31, 2018, it consists of prepaid expenses of $1,567,238. All the related companies were customers of the Company and were under common control with the Company.

 

Accounts payable, other liabilities and loans

 

At April 30, 2018 and January 31, 2018, the Company had accounts payable and accrued liabilities of $18,516,996 and $17,514,842 to three and four related companies under common control with the Company, respectively.

 

In support of the Company’s efforts and cash requirements, it may rely on advances from related parties until such time that the Company can support its operations or attain adequate financing through sales of its equity or traditional debt financing. There is no formal written commitment for continued support by shareholders or directors. Amounts represent advances or amounts paid in satisfaction of liabilities. The advances were considered temporary in nature and were not formalized by a promissory note.

 

During the three months ended April 30, 2018 and 2017, the Company received $40,800 and $0 advances from various directors and shareholders, respectively. At April 30, 2018 and January 31, 2018, the Company owed $12,695 and $12,695 to a director of the Company, $5,203 and $5,203 to a director of Xing Rui HK, $19,234 and $19,368 to directors of Huaxin, $140,949 and $141,931 to directors of Amuli and $50,595 and $50,948 to shareholders of Amuli, for vendor payments made by those directors.

 

The amounts and terms of the above transactions may not necessarily be indicative of the amounts and terms that would have been incurred had comparable transactions been entered into with independent third parties.

 

As of April 30, 2018 and January 31, 2018, Due to related parties consist of the follows;

 

		April 30,				January 31,
		2018				2018
Accounts payable		$	18,507,018			$	17,490,485
Accrued liabilities			9,978				24,357
Loan from related parties			228,676				230,145
		$	18,745,672			$	17,744,987

 

Employment

 

The Company does not have employment contracts with its key employees, including the controlling shareholders who are officers of the Company.

 

Contribution

 

During the three months ended April 30, 2018 and 2017, related parties, who are shareholders of the Company, forgave debt, in the amount of $40,800 and $833, respectively for payments made on behalf of the Company for operating expenses. The amount has been recognized as a contribution to capital.

 

11

Table of Contents

 

NOTE 10 – COMMITMENTS AND CONTINGENCIES

 

On August 23, 2016, Amuli entered into a lease agreement for office space in Shenzhen city, Guangdong Province, P.R.C. commencing on August 23, 2016 for a three-year lease term. The monthly rental expense is approximately $6,762 (RMB 42,526).

 

As of January 31, 2018, the outstanding lease commitments are:

 

Year 1		$	81,140
Year 2			47,332
		$	128,472

 

NOTE 11 - SEGMENTED INFORMATION

 

At April 30, 2018, the Company operates in two industry segments, health beverage and oil and gas, and one geographic segment, China, where majority current assets and equipment are located.

 

Segment assets and liabilities as of April 30, 2018 and January 31, 2018 were as follows:

 

April 30, 2018		Holding Company				Health beverage				Oil and gas				Total Consolidated
Assets
Current assets		$	975			$	96,025			$	25,548,821			$	25,645,821
Non-current assets			-				-				1,987,856				1,987,856
Liabilities
Current liabilities			154,336				546,321				20,570,489				21,271,146
Net assets (liabilities)		$	(153,361	)		$	(450,296	)		$	6,966,188			$	6,362,531

 

January 31, 2018		Holding Company				Health beverage				Oil and gas				Total Consolidated
Assets
Current assets		$	5,192			$	98,151			$	24,411,842			$	24,515,185
Non-current assets			-				-				1,990,367				1,990,367
Liabilities
Current liabilities			145,316				531,184				19,412,315				20,088,815
Net assets (liabilities)		$	(140,124	)		$	(433,033	)		$	6,989,894			$	6,416,737

 

Segment revenue and net loss for the three months ended April 30, 2018 and January 31, 2018 were as follows:

  

Three Months Ended April 30, 2018		Holding Company				Health beverage				Oil and gas				Total Consolidated
Revenue		$	-			$	-			$	2,457,205			$	2,457,205
Cost of goods sold			-				-				(2,420,516	)			(2,420,516	)
Operating expenses			(54,173	)			(20,324	)			(11,576	)			(86,073	)
Other expenses			-				-				(11,880	)			(11,880	)
Provision for income taxes			-				-				(2,242	)			(2,242	)
Net income (loss)		$	(54,173	)		$	(20,324	)		$	10,991			$	(63,506	)

 

Three Months Ended April 30, 2017		Holding Company				Health beverage				Oil and gas				Total Consolidated
Revenue		$	2,614			$	-			$	13,847,005			$	13,849,619
Cost of goods sold			-				-				(13,855,902	)			(13,855,902	)
Operating expenses			(5,500	)			(24,501	)			(57,128	)			(87,129	)
Provision for income taxes			-				-				-				-
Net loss		$	(2,886	)		$	(24,501	)		$	(66,025	)		$	(93,412	)

 

12

Table of Contents

 

NOTE 12 - SUBSEQUENT EVENTS

 

Management has evaluated subsequent events through the date these financial statements were available to be issued. Based on our evaluation no material events have occurred that require disclosure.

 

On May 21, 2018, the Company entered into a Convertible Note Purchase Agreement (the “NPA”) with NYJJ (Hong Kong) Limited, a Hong Kong corporation (“NYJJ”). Pursuant to the NPA, NYJJ loaned the Company $100,000, and the Company issued to NYJJ a note convertible into Common Stock of the company at the price of one-third of a cent (1/3 of $0.01) (the “Note”). Subsequent to the closing of the NPA and the issuance of the Note, NYJJ converted the Note into 30,000,000 shares of Common Stock of the Company, which represents approximately 5.76% of the Company’s outstanding Common Stock.

 

Acquisition of Beijing Yandong Tieshan Oil Products Co., Ltd

 

On May 16, 2018, the Company entered into a Share Exchange Agreement (the “Tieshan Oil Agreement”) with Mr. Yang, president and owner of 49% of Tieshan Oil. Pursuant to the Tieshan Oil Agreement and subject to the terms and conditions contained therein, the Company, through Huaxin, agreed to acquire 49% of Tieshan Oil held by Mr. Yang, in exchange for the issuance to Mr. Yang of 16,000,000 shares of the Company’s common stock. The acquisition closed simultaneously with the execution of the Agreement.

 

Acquisition of Admall Sdn. Bhd.

 

On May 16, 2018, the Company closed the acquisition of Admall Sdn. Bhd., a limited liability company incorporated in Malaysia (“Admall”) by way of share exchange (the “Admall Acquisition”). The Company effected the Admall Acquisition pursuant to the terms of that certain Share Exchange Agreement, dated February 9, 2018, by and between the Company, Admall, and Mr. Boon Jin “Patrick” Tan, an individual who prior to the closing of the Admall Acquisition held 100% of the outstanding equity interests of Admall.

 

At the closing of the Admall Acquisition, the Company acquired 100% of the outstanding equity interests of Admall from Mr. Tan, and the Company issued 400,000,000 shares of Common Stock to Mr. Tan, which at the time of closing represented approximately 81.47% of the Company’s outstanding Common Stock (after taking account of shares issued to Mr. Yang in connection with the Tieshan Oil Acquisition). As a result, Mr. Tan became a stockholder of the Company and Admall became a wholly-owned subsidiary of the Company.

 

13

Table of Contents

  

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

 

FORWARD-LOOKING STATEMENTS

 

This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Because they discuss future events or conditions, forward-looking statements may include words such as “anticipate,” “believe,” “estimate,” “intend,” “could,” “should,” “would,” “may,” “seek,” “plan,” “might,” “will,” “pursue,” “expect,” “anticipate,” “predict,” “project,” “goals,” “strategy,” “future,” “likely,” “forecast,” “potential,” “continue,” negatives thereof or similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding future acquisition or merger targets, business strategies, macro-economic and sector-specific trends, future cash flows, financing plans, plans and objectives of management and any other statements which are not statements of historical facts.

 

Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual future results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, legal and regulatory changes in the jurisdictions in which we operate, volatility or decline in our stock price, potential fluctuation of our quarterly results, rapid adverse changes in markets, decline in demand for our goods and services, insufficient revenues to cover our operating costs and such other factors as discussed throughout this Part I, Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations of this Quarterly Report on Form 10-Q.

 

Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.

 

Overview

 

The Company was incorporated in the State of Nevada on June 25, 2012. At formation, the Company was authorized to issue 100,000,000 shares of common stock, par value $0.0001 per share, and 15,000,000 shares of preferred stock, par value $0.0001 per share. Our fiscal year end is January 31. Resort Savers has limited cash on hand. We have sustained losses since inception and have relied solely upon the sale of our securities for funding. Resort Savers has never declared bankruptcy, been in receivership, or been involved in any kind of legal proceeding.

 

On August 1, 2014, a change of control of the Company occurred, whereby a controlling interest in the Company was sold by Michelle LaCour, our former President, Chief Executive Officer, Chief Financial Officer, Treasurer and Director and a former 5% stockholder, and James LaCour, our former Secretary and Director and a former 5% stockholder, to the following: (1) Zhou Gui Bin (236,733 shares at a purchase price of $0.20 per share); (2) Zhou Wei (236,733 shares at a purchase price of $0.20 per share); and (3) Zong Xin International Investment Holdings Co. LTD (“Zong Xin”) (1,636,734 shares at a purchase price of $0.20 per share). On August 11, 2014, in connection with the transfer of shares described in this paragraph, Ms. LaCour and Mr. LaCour resigned from each of their roles as officers and Directors of the Company, and they were replaced by Zhou Gui Bin as President, CEO and Director, and Zhou Wei as Treasurer, CFO, Secretary and Director.

 

On September 25, 2014 the Company effected a forward stock split of 10 shares of common stock for each share held, or an additional nine shares were issued for each common share held. All share and per share information has been retroactively restated for financial presentation of prior periods.

 

14

Table of Contents

  

Worx America, Inc.

 

From January 2015 through March 2015, the Company, by and through its wholly owned subsidiary, Xing Rui, acquired 20,068,750 shares of common stock (representing 20% of the issued and outstanding common stock) of Worx America, Inc. (“Worx”), a private company based in Houston, Texas, in exchange for $1,650,000 cash and 1,000,000 shares of common stock of Borneo Resource Investments Ltd. (“BRNE”) with a value of $350,000. Specifically, on January 28, 2015, the Company paid $350,000 cash in exchange for 5,403,728 common shares of Worx, on March 20, 2015, the Company paid $1,300,000 cash and transferred 1,000,000 shares of common stock of BRNE in exchange for 14,665,022 common shares of Worx. The Company accounted for this investment using the equity method, with an initial cost of $2,000,000.

 

Worx designs automated solutions for industrial, environmental and energy industries to improve efficiency and systems output. The Worx automated robotic tank cleaning system reduces tank cleaning time, reduces or eliminates the need for personnel to enter tanks, and may reduce the volume of solvents used to clean a tank.

 

Shenzhen Amuli Industrial Development Co. Ltd.

 

On October 1, 2015, the Company issued 3,033,926 shares of its common stock to Xu Xiao Yun in exchange for sixty percent (60%) of Shenzhen Amuli Industrial Development Co. Ltd., a PRC corporation (“Amuli”). The equity of Amuli that was transferred by Xu Xiao Yun is held by Huaxin, which was formed by Xing Rui for the purpose of holding the equity of Amuli and other PRC subsidiaries. The purchase price was valued $2,400,000.

 

Amuli seeks to develop, market and sale the health beverage drink Kvass and hopes to generate sales and profits in 2018.

 

Amendment to Articles of Incorporation

 

On October 9, 2015, we amended our articles of incorporation to increase the maximum number of authorized shares of common stock to 1,000,000,000 shares. We did not amend the number of authorized shares of preferred stock or par values for common stock or preferred stock.

 

Beijing Yandong Tieshan Oil Products Co., Ltd.

 

On January 29, 2016, the Company entered into an exchange agreement (the “Tieshan Oil Exchange Agreement”) with Mr. Yang, a citizen of the PRC, and the Company’s subsidiary Huaxin. Mr. Yang is the president and majority owner of Tieshan Oil. Pursuant to the Tieshan Oil Exchange Agreement, the Company issued 4,800,000 shares of its common stock to Mr. Yang, who delivered to Huaxin an ownership interest in Tieshan Oil such that Huaxin at the time of closing owned 51% of all ownership interests in Tieshan Oil (the “Tieshan Oil Exchange”). The Company held 1,200,000 shares of its common stock in escrow (the “Escrow Shares”) to issue to Mr. Yang twelve months following the closing of the Tieshan Oil Exchange, in connection with the successful performance of certain covenants by Mr. Yang. The Company did not issue the Escrow Shares to Mr. Yang in connection with the Tieshan Oil Exchange.

 

On May 16, 2018, the Company completed its acquisition of Tieshan Oil by entering into a second share exchange agreement (the “Second Tieshan Oil Exchange Agreement”) with Mr. Yang. Pursuant to the Second Tieshan Oil Exchange Agreement, the Company, through Huaxin, agreed to acquire the remaining 49% of Tieshan Oil held by Mr. Yang, in exchange for the issuance to Mr. Yang of 16,000,000 shares of the Company’s common stock (the “Tieshan Oil Acquisition”). The Tieshan Oil Acquisition closed simultaneously with the execution of the Second Tieshan Oil Exchange Agreement.

 

Tieshan Oil is principally engaged in the trading of oil, gas and lubricant products within the PRC.

 

15

Table of Contents

 

Abandonment of Plans to Acquire Dusun Eco Resort (2005) Sdn. Bhd.

 

On December 7, 2017, the Company entered into a Share Exchange Agreement (the “Dusun Exchange Agreement”) with Dusun Eco Resort (2005) Sdn. Bhd., a limited liability company registered under the laws of Malaysia (“Dusun Eco”), and the shareholders of Dusun Eco (the “Dusun Sellers”), by which the Company agreed to acquire all of the issued and outstanding stock of Dusun Eco in exchange for the issuance of 400,000,000 shares of the Company’s common stock. After further review of the due diligence materials related to the Exchange, the Company’s Board of Directors felt that it was in the Company’s best interest to terminate the Dusun Exchange Agreement. On February 9, 2018, the Company, Dusun Eco and the Dusun Sellers entered into a Termination of Share Exchange Agreement (the “Dusun Termination Agreement”), by which the Company, Dusun Eco and the Dusun Sellers agreed to terminate the Dusun Exchange Agreement with no legal consequence to any of the parties to the Dusun Exchange Agreement.

 

Admall Sdn. Bhd.

 

On February 9, 2018, the Company entered into a Share Exchange Agreement (the “Admall Exchange Agreement”) with Admall Sdn. Bhd., a limited liability company incorporated in Malaysia (“Admall”), and Boon Jin “Patrick” Tan, the owner of 100% of the equity interests in Admall. Pursuant to the Admall Exchange Agreement, the Company acquired from Mr. Tan all outstanding equity interests of Admall in exchange for 400,000,000 shares of common stock of the Company (the “Admall Acquisition”). On May 16, 2018, the Company closed the Admall Acquisition.

 

Admall engages in the business of digital advertising and education.

 

Change of Management

 

On February 9, 2018, concurrently with the execution of the Admall Exchange Agreement and the Dusun Termination Agreement, Zhou Gui Bin resigned from his positions as President, CEO, Secretary and Director of the Company, and Zhou Wei resigned from his positions as Treasurer, CFO and Director of the Company. The departing Directors approved, by written consent in lieu of special meeting of the Board of Directors, the appointment of Mr. Ding-Shin “DS” Chang and Mr. Boon Jin “Patrick” Tan as the new Directors of the Company and submitted such appointment for approval and ratification by the Company’s stockholders. The Company’s departing Directors also appointed Mr. DS Chang as the Company’s President and CEO, Mr. Tan as the Company’s Treasurer and CFO, and Mr. Liang-Yu “Jacky” Chang as the Company’s Secretary, all of whom are to serve on an at-will basis until their resignation or removal by the Company’s Board of Directors.

 

Results of Operations

 

Our operations for the three and nine months ended April 30, 2018 are outlined below:

 

Three months ended April 30, 2018 compared to three months ended April 30, 2017.

  

		Three Months Ended
		April 30,								Change
		2018				2017				Amount				%
Revenue		$	2,457,205			$	13,849,619			$	(11,392,414	)			(82	)%
Cost of Goods Sold		$	2,420,516			$	13,855,902			$	(11,435,386	)			(83	)%
Gross Profit (Loss)		$	36,689			$	(6,283	)		$	42,972				(684	)%
Operating expenses		$	86,073			$	87,129			$	(1,056	)			(1	)%
Net loss		$	63,506			$	93,412			$	(29,906	)			(32	)%

  

For the three months ended April 30, 2018 and 2017, we had revenue of $2,457,205 and $13,849,619, respectively. Expenses for the three months ended April 30, 2018 totaled $2,506,589 resulting in a net loss of $63,506 as compared to a net loss of $93,412 for the three months ended April 30, 2017. The decrease in net loss for the three months ended April 30, 2018 is a result of an increase in gross profit.

 

16

Table of Contents

 

Liquidity and Capital Resources

 

The following table provides selected financial data about our company as of April 30, 2018 and January 31, 2018, respectively.

 

Working Capital

 

		April 30,				January 31,				Change
		2018				2018				Amount				%
Cash		$	88,738			$	44,681			$	44,057				99	%
Current Assets		$	25,645,821			$	24,515,185			$	1,130,636				5	%
Current Liabilities		$	21,271,146			$	20,088,815			$	1,182,331				6	%
Working Capital		$	4,374,675			$	4,426,370			$	(51,695	)			(1	)%

  

Cash Flows

  

		Three Months Ended
		April 30,								Change
		2018				2017				Amount				%
Cash Flows provided by operating activities		$	2,574			$	49,228			$	(44,057	)			(95	)%
Cash Flows used in investing activities		$	-			$	-			$	-				-
Cash Flows used in financing activities		$	199,200			$	-			$	199,200				-
Effects on changes in foreign exchange rate		$	(157,717	)		$	(57,124	)		$	(100,593	)			176	%
Net decrease in cash during period		$	44,057			$	(7,896	)		$	(36,161	)			458	%

 

On April 30, 2018, our Company’s cash balance was $88,738 and total assets were $27,633,677. On January 31, 2018, our Company’s cash balance was $44,681 and total assets were $26,505,552. The change in total assets was primarily due to an increase in accounts receivable of $2,683,481, offset by a reduction in amount due from related parties of $1,561,324.

 

On April 30, 2018, our Company had total liabilities of $21,271,146, compared with total liabilities of $20,088,815 as at January 31, 2018. The increase in liabilities was primarily due to an increase in amounts owing to related parties of $1,000,685.

 

On April 30, 2018, our Company had working capital of $4,374,675 compared with working capital of $4,426,370 as at January 31, 2018. The decrease in working capital was primarily attributed to an increase in due to related parties and a decrease in amount due from related parties offset by an increase in accounts receivable.

 

Cash Flow from Operating Activities

 

During the three months ended April 30, 2018, our Company generated $2,574 in operating activities, compared to $49,228 provided by operating activities during the three months ended April 30, 2017. The cash used in operating activities for the three months ended April 30, 2018, was attributed to a decrease in changes in operations assets and liabilities.

 

Cash Flow from Investing Activities

 

During the three months ended April 30, 2018 and 2017, we did not use any cash for investing activities.

 

17

Table of Contents

 

Cash Flow from Financing Activities

 

During the three months ended April 30, 2018, our Company received $199,200 in financing activities compared to $0 in financing activities during the three months ended April 30, 2017. The cash flow for financing activities for the three months ended April 30, 2018, was a result of $158,400 for a proceed from short-term loan and $40,800 in proceed from loans from related parties.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

As a “smaller reporting company,” we are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures

 

Management’s Report on Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms, and that such information is accumulated and communicated to our management, including our president (our principal executive officer and principal financial officer) to allow for timely decisions regarding required disclosure.

 

As of the end of the quarter covered by this Quarterly Report on Form 10-Q, we carried out an evaluation, under the supervision and with the participation of our president (our principal executive officer, principal financial officer and principle accounting officer), of the effectiveness of the design and operation of our disclosure controls and procedures. Based on the foregoing, our president (our principal executive officer and principal financial officer) concluded that our disclosure controls and procedures were not effective as of the end of the period covered by this Quarterly Report on Form 10-Q.

 

Changes in Internal Controls

 

There have been no changes in our internal controls over financial reporting that occurred during the quarter ended April 30, 2018, that have materially or are reasonably likely to materially affect, our internal controls over financial reporting.

 

18

Table of Contents

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We know of no material, existing or pending legal proceedings against our Company, nor are we involved as a plaintiff in any material proceeding or pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered beneficial shareholder, is an adverse party or has a material interest adverse to our interest.

 

Item 1A. Risk Factors

 

As a “smaller reporting company,” we are not required to provide the information required by this Item.

 

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

 

The Company’s Current Report on Form 8-K, filed with the Securities and Exchange Commission on May 22, 2018, reported under Item 8.01 (“Other Events”) that the Company entered into a Convertible Note Purchase Agreement (the “NPA”) with NYJJ Investments Limited, a Hong Kong corporation. We incorrectly named the counterparty to the NPA in our original filing. The correct name of the counterparty to the NPA is NYJJ (Hong Kong) Limited.

 

19

Table of Contents

 

Item 6. Exhibits

 

Exhibit Number		Description
31.1*		Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*		Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**		Certification of the Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**		Certification of the Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS**		XBRL Instance Document
101.SCH**		XBRL Taxonomy Extension Schema Document
101.CAL**		XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF**		XBRL Taxonomy Extension Definition Linkbase Document
101.LAB**		XBRL Taxonomy Extension Label Linkbase Document
101.PRE**		XBRL Taxonomy Extension Presentation Linkbase Document

_________

* Filed herewith.

** Deemed furnished and not filed.

 

20

Table of Contents

  

SIGNATURES

 

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

		RESORT SAVERS, INC.
		(Registrant)
Dated: June 19, 2018		/s/ DS Chang
		Ding-Shin “DS” Chang
		President, Chief Executive Officer and Director
		(Principal Executive Officer)

 

 

21