Attached files
| file | filename |
|---|---|
| EX-32.1 - Exsular Financial Group Inc. | ex32-1.htm |
| EX-31.2 - Exsular Financial Group Inc. | ex31-2.htm |
| EX-31.1 - Exsular Financial Group Inc. | ex31-1.htm |
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 September 30, 2018
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ______________ to ______________
Commission File No. 333-205571
FRONTIER DIGITAL MEDIA GROUP, INC.
(Exact name of the small business issuer as specified in its charter)
| Colorado | 46-2276094 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
Room 1001& 1002, 10/F Midland Financial Building
33 Argyle Street, Mongkok, Kowloon, Hong Kong
(Address of principal executive offices)
+852 29803711
(Registrant’s telephone number, including area code)
(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. Yes [ ] No [X]
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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [ ] No [X]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):
| Large accelerated filer | [ ] | Accelerated filer | [ ] |
| Non-accelerated filer | [ ] | 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. [ ]
Securities registered pursuant to Section 12(b) of the Act: None
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes [X] No [ ]
The number of shares of Common Stock, $0.001 par value, of the registrant outstanding at September 30, 2018 was 5,524,400.
TABLE OF CONTENTS
| 2 |
FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (“Form 10-Q”) contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any projections of earnings, revenue or other financial items; any statements of the plans, strategies and objectives of management for future operations; any statements concerning proposed new products or developments; any statements regarding future economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing. Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties.
Forward-looking statements may include the words “may,” “could,” “will,” “estimate,” “intend,” “continue,” “believe,” “expect,” “desire,” “goal,” “should,” “objective,” “seek,” “plan,” “strive” or “anticipate,” as well as variations of such words or similar expressions, or the negatives of these words. These forward-looking statements present our estimates and assumptions only as of the date of this Form 10-Q. Except for our ongoing obligation to disclose material information as required by the federal securities laws, we do not intend, and undertake no obligation, to update any forward-looking statement. We caution readers not to place undue reliance on any such forward-looking statements. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual outcomes will likely vary materially from those indicated.
| 3 |
Pursuant to “Chapter 17 CFR, Section 210.3-11-Financial Statements of an Inactive Registrant” (“Section 210.3-11”), This Quarterly Filing Of The Financial Statements of the Company Were Not Reviewed by the Company’s Independent Auditors
FRONTIER DIGITAL MEDIA GROUP, INC.
Index to Consolidated Financial Statements
| 4 |
PART I – FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements
Exsular Financial Group, Inc. (fka: Frontier Digital Media Group, Inc.)
Condensed Consolidated Balance Sheets
As of September 30, 2018, and December 31, 2017
September 30, 2018 | December 31, 2017 | |||||||
| (Unaudited) | ||||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | - | $ | 3,425 | ||||
| Assets of discontinued operation | - | 1,820 | ||||||
| Prepaid expenses | 3,000 | - | ||||||
| Total current assets | 3,000 | 5,245 | ||||||
| Total assets | $ | 3,000 | $ | 5,245 | ||||
| Liabilities and Stockholders’ Deficit | ||||||||
| Current liabilities | ||||||||
| Accounts payable | - | - | ||||||
| Liabilities of Discontinued operation | - | 3,669 | ||||||
| Notes payable, related parties | 6,593 | 22,122 | ||||||
| Current liabilities | 6,593 | 25,791 | ||||||
| Notes payable | 5,000 | |||||||
| Total liabilities | 6,593 | 30,791 | ||||||
| Stockholders’ Deficit | ||||||||
| Common stock, $0.001 par value; 100,000,000 shares authorized; 5,524,400 shares issued and outstanding as of June 30, 2018, and December 31, 2017 | 5,524 | 5,524 | ||||||
| Additional paid-in capital | 62,378 | 35,896 | ||||||
| Accumulated deficit | (71,494 | ) | (66,966 | ) | ||||
| Total Stockholders’ Deficit | (3,593 | ) | (25,546 | ) | ||||
| Total Liabilities and Stockholders’ Deficit | $ | 3,000 | $ | 5,245 | ||||
See accompanying notes to unaudited condensed consolidated financial statements
| 5 |
Exsular Financial Group, Inc. (fka: Frontier Digital Media Group, Inc.)
Condensed Consolidated Statements of Operations
For the three and nine months ended September 30, 2018 and 2017
(Unaudited)
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Revenues | ||||||||||||||||
| Revenue | $ | - | $ | - | $ | - | $ | - | ||||||||
| Revenue, related parties | - | - | - | - | ||||||||||||
| Total revenues | - | - | - | - | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Cost of sales | - | - | - | - | ||||||||||||
| Related party compensation | - | - | - | - | ||||||||||||
| Professional fees | - | 3,500 | 3,500 | 17,313 | ||||||||||||
| Other general and administrative | 73 | 13 | 93 | 63 | ||||||||||||
| Total operating expenses | 73 | 3,513 | 3,593 | 17,376 | ||||||||||||
| Loss from continuing operations | (73 | ) | (3,513 | ) | (3,593 | ) | (17,376 | ) | ||||||||
| (Loss) income from discontinuing operations | 3,367 | (935 | ) | 1,117 | ||||||||||||
| Provision for income taxes | – | – | – | – | ||||||||||||
| Net loss | $ | (73 | ) | $ | (146 | ) | $ | (4,528 | ) | $ | (16,259 | ) | ||||
| Net Loss per common share | ||||||||||||||||
| Basic and diluted | $ | (0.00 | )* | $ | (0.00 | )* | $ | (0.00 | )* | $ | (0.00 | )* | ||||
| Weighted average shares outstanding | ||||||||||||||||
| Basic and diluted | 5,524,400 | 5,507,530 | 5,524,400 | 5,347,453 | ||||||||||||
*denotes net loss per common share of less than $0.01 per share.
See accompanying notes to unaudited condensed consolidated financial statements
| 6 |
Exsular Financial Group, Inc. (fka: Frontier Digital Media Group, Inc.)
Condensed Consolidated Statements of Cash Flows
For the nine months ended September 30, 2018 and 2017
(Unaudited)
For the nine months ended September 30, | ||||||||
| 2018 | 2017 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (3,593 | ) | $ | (17,376 | ) | ||
| Changes in operating assets and liabilities: | ||||||||
| Accounts and other receivables | - | - | ||||||
| Prepaid expenses | (3,000 | ) | ||||||
| Accounts payable | - | - | ||||||
| Accrued liabilities | - | - | ||||||
| Accrued liabilities - related party | (15,529 | ) | - | |||||
| Net cash used in operating activities-continuing operation | (22,122 | ) | (17,376 | ) | ||||
| Net cash used in operating activities-discontinued operation | (2,785 | ) | (6,973 | ) | ||||
| Net cash used in operating activities | (24,907 | ) | (24,349 | ) | ||||
| Cash flows from investing activities: | ||||||||
| Net cash provided by (used in) investing activities | – | – | ||||||
| Cash flows from financing activities: | ||||||||
| Proceeds from the sale of common stock | - | 22,370 | ||||||
| Payment to notes payable, related party | (5,000 | ) | - | |||||
| Contributions to additional paid-in capital | 26,482 | - | ||||||
| Net cash provided by financing activities | 21,482 | 22,370 | ||||||
| Net increase (decrease) in cash and cash equivalents | (3,425 | ) | (1,979 | ) | ||||
| Cash and cash equivalents at beginning of period | 3,425 | 10,031 | ||||||
| Cash and cash equivalents at end of period | $ | - | $ | 8,052 | ||||
| Supplemental disclosure of cash flow information: | ||||||||
| Cash paid during the period for interest | $ | – | $ | – | ||||
| Cash paid during the period for income taxes | $ | – | $ | – | ||||
See accompanying notes to unaudited condensed consolidated financial statements
| 7 |
Exsular Financial Group, Inc. (fka: Frontier Digital Media Group, Inc.)
Notes to the Unaudited Condensed Consolidated Financial Statements
September 30, 2018
Note 1 — Interim Financial Statements
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Accordingly, these condensed consolidated financial statements do not include all of the information and footnotes required for audited annual financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary to make the condensed consolidated financial statements not misleading have been included. The balance sheet at December 31, 2017, has been derived from the Company’s audited consolidated financial statements as of that date.
The unaudited condensed consolidated financial statements included herein should be read in conjunction with the audited consolidated financial statements and the notes thereto that are included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, that was filed with the SEC on July 2, 2018. The results of operations for the three and nine months ended September 30, 2018, are not necessarily indicative of the results to be expected for the full year.
The unaudited condensed consolidated financial statements include the accounts of the Company and Smile Producer, Inc., its wholly owned subsidiary. Intercompany balances and transactions have been eliminated in consolidation.
Note 2 — Going Concern
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the liquidation of liabilities in the normal course of business. The Company currently has limited operations and has a stockholders deficit of $3,593 with an accumulated deficit of $71,494. The Company intends to find a merger target in the form of an operating entity. The Company cannot be certain that it will be successful in this strategy.
These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Note 3 — Summary of Significant Accounting Policies
The significant accounting policies followed by the Company for interim reporting are consistent with those included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017. There were no material changes to our significant accounting policies during the interim period ended September 30, 2018.
Recent Accounting Pronouncements
We have reviewed all the recently issued, but not yet effective, accounting pronouncements and we do not believe any of these pronouncements will have a material impact on the Company.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which issued new guidance related to leases that outlines a comprehensive lease accounting model and supersedes the current lease guidance. The new guidance requires lessees to recognize lease liabilities and corresponding right-of-use assets for all leases with lease terms of greater than 12 months. It also changes the definition of a lease and expands the disclosure requirements of lease arrangements. The new guidance must be adopted using the modified retrospective approach and will be effective for the Company in the fiscal year 2019.
| 8 |
In May 2014 the FASB issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers (Topic 606), which supersedes all existing revenue recognition requirements, including most industry specific guidance. This new standard requires a company to recognize revenues when it transfers goods or services to customers in an amount that reflects the consideration that the company expects to receive for those goods or services. The FASB subsequently issued the following amendments to ASU No. 2014-09 that have the same effective date and transition date: ASU No. 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations; ASU No. 2016-10, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing; ASU No. 2016-12, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients; and ASU No. 2016-20, Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers. The Company adopted these amendments with ASU 2014-09 (collectively, the new revenue standards).
Under the new revenue standards, the Company recognizes revenues when its customer obtains control of promised goods or services, in an amount that reflects the consideration which it expects to receive in exchange for those goods. The Company recognizes revenues following the five step model prescribed under ASU No. 2014-09: (i) identify contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation.
The new revenue standards became effective for the Company on January 1, 2018, and were adopted using the modified retrospective method. The adoption of the new revenue standards as of January 1, 2018 did not change the Company’s revenue recognition as there were no revenues during the period
Note 4 — Notes Payable – Related Parties
In September 2015, the Company issued a non-convertible promissory note payable to Venture Vest Capital Corporation, a related party, in the total amount of $8,000 to replace convertible notes payable issued in January 2015 and March 2015 to the same related party. The non-convertible promissory note had a maturity date of December 31, 2016 and was interest free until December 31, 2016. In January 2017, the promissory note was amended to extend the maturity date and the interest-free period to December 31, 2017. In December 2017, the promissory note was amended to extend the maturity date and the interest-free period to December 31, 2018.
In September 2015, the Company issued a promissory note payable to Venture Vest Capital Corporation for $6,500. The promissory note had a maturity date of December 31, 2016 and was interest free until December 31, 2016. In January 2017, the promissory note was amended to extend the maturity date and the interest-free period to December 31, 2017. In December 2017, the promissory note was amended to extend the maturity date and the interest-free period to December 31, 2018.
In March 2016, the Company issued a promissory note payable to Terayco Enterprises, a related party, for $7,622. The promissory note had a maturity date of December 31, 2016 and was interest free until December 31, 2016. In January 2017, the promissory note was amended to extend the maturity date and the interest-free period to December 31, 2017. In December 2017, the promissory note was amended to extend the maturity date and the interest-free period to December 31, 2018.
On May 4, 2018, the former major shareholders Patrick Dunda and Janel Dunda sold their 5,000,000 shares (92.5%) of common stock to Mr. Kok Seng Yeap, and scine then, Mr. Kok Seng Yeap became the major shareholder of Exsular Financial Group, Inc. As part of the ownership change deal, the Company used portion of the proceeds from sale of the shares to pay off all the above notes. As of September 30, 2018, all the above notes were paid off.
Note 5 — Other Related Party Transactions
Related party revenue
The Company provides services to certain customers that the Company has determined to be related parties. The president of these customers (VentureVest Capital Corporation, Terayco, Americans for Truth, and Carriage House) is the father of Janel Dunda, a principal of the Company.
Revenues, generated from website design services, from these related parties were $0 and $960 for the nine months ended September 30, 2018 and 2017, respectively. As of September 30, 2018, and December 31, 2017, there was no accounts receivable due from related parties.
| 9 |
Related party compensation
An employee of the Company, Janel Dunda, is considered a related party as she is the spouse of the President and the majority shareholder of the Company. During the nine months ended September 30, 2018 and 2017, the Company incurred compensation expense of $0 and $26,488, respectively, for payroll expenses associated with Mrs. Dunda.
Due to related party
In the normal business operations, the major shareholder made payments for the Company’s operations. During the three and nine months ended September 30, 2019, the major shareholder paid $3,073 and $6,593, respectively. The related party payments for comparative periods in prior year were disclosed in Note 4 above. As of September 30, 2018 and December 31, 2017, the balances due to related party were $6,593 and $22,122, respectively.
Note 6 — Stockholder Equity
Common Stock
The Company is authorized to issue 100,000,000 shares of common stock, par value $0.001 per share. All shares of the Company’s common stock have equal rights and privileges with respect to voting, liquidation and dividend rights. Each share of Common Stock entitles the holder thereof to:
| a) | One non-cumulative vote for each share held of record on all matters submitted to a vote of the stockholders; | |
| b) | To participate equally and to receive any and all such dividends as may be declared by the Board of Directors out of funds legally available therefore; and | |
| c) | To participate pro rata in any distribution of assets available for distribution upon liquidation. |
Stockholders have no pre-emptive rights to acquire additional shares of common stock or any other securities. Common shares are not subject to redemption and carry no subscription or conversion rights. All outstanding shares of common stock are fully paid and non-assessable.
In 2015, the Company filed an S-1 Registration Statement to register 1,000,000 shares of the Company’s common stock to be sold to the public at the price of $0.05 per share for a total of $50,000. The Registration Statement became effective on December 30, 2015. During the six months ended June 30, 2017 and 2016, the Company sold 403,400 and 59,000 shares, respectively, at $0.05 per share for gross proceeds of $20,170 and $2,950, respectively. The shares were sold by the officers and Directors of the Company and no broker commissions were paid as a result of the sales.
As of June 30, 2017, 480,400 shares of common stock have been sold pursuant to the S-1 Registration Statement at $0.05 per share for total gross proceeds of $24,020. There can be no assurances that additional shares of common stock will be sold on the S-1 offering or that a trading market will develop for the shares.
As of September 30, 2018 and December 31, 2017, 5,524,400 shares of common stock were issued and outstanding.
Note 7 — Discontinued Operations
At the beginning of 2018, the Company decided to discontinue the operations of its subsidiary Smile Producer, Inc. due to limited resources. The Company planned to seek more potential investors.
The business conducted by Smile Producer Inc. was the only business the Company had, so the effect of this business discontinuation had substantial effect to the Company.
Accounts payable
At the beginning of 2018, the balance was $130 and as of September 30, 2018, it was fully paid off.
| 10 |
Accrued expenses
The balance of accrued expenses was $3,539 as of December 31, 2017, and the Company paid off all $3,539 during the period. As of September 30, 2018, the balance was $0.
Loss on discontinuing operations
For the three and nine-month ended September 30, 2018, the loss from discontinuing operations was $0 and $935, respectively. For the three and nine months ended September 30, 2017, the income from discontinued operations was 3,367 and 1,117, respectively.
Presentation of financial statements
The discontinued operations and the related components are presented separately on the financial statements in compliance with GAAP requirements for the period ended September 30, 2018. Accordingly, we have also reclassified some line items of the financial statements for the period ended September 30, 2017.
Note 8 — Subsequent Events
The Company has evaluated subsequent events through the date of the filing of this interim report on Form 10-Q. Based on this evaluation, the Company did not identify any significant subsequent events that would be reportable except the following:
In August 2019, the Company amended its articles of corporation and changed the name to Exsular Financial Group, Inc.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Our Management’s Discussion and Analysis should be read in conjunction with our unaudited condensed consolidated financial statements and related notes thereto included elsewhere in this quarterly report.
Forward-Looking Statements
This quarterly report on Form 10-Q contains “forward-looking statements” that include information relating to future events, future financial performance, strategies, expectations, competitive environment, regulation and availability of resources. These forward-looking statements include, without limitation, statements regarding: proposed new products or services; our statements concerning litigation or other matters; statements concerning projections, predictions, expectations, estimates or forecasts for our business, financial and operating results and future economic performance; statements of management’s goals and objectives; trends affecting our financial condition, results of operations or future prospects; our financing plans or growth strategies; and other similar expressions concerning matters that are not historical facts. Words such as “may,” “will,” “should,” “could,” “would,” “predicts,” “potential,” “continue,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes” and “estimates,” and similar expressions, as well as statements in future tense, identify forward-looking statements.
Forward-looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times at, or by which, that performance or those results will be achieved. Forward-looking statements are based on information available at the time they are made and/or management’s good faith belief as of that time with respect to future events, and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements. We assume no obligation to update forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information, except to the extent required by applicable securities laws. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Business Overview
Exsular Financial Group, Inc. (“we, “us,” “our,” or the “Company”) was incorporated in the state of Colorado on September 19, 2011. On March 20, 2013, we formed a wholly owned subsidiary company, Smile Producer, Inc., a Colorado corporation. Our principal executive offices are located at 2605 Red Hawk Ridge Drive, Castle Rock, Colorado 80109, telephone 303-999-8171.
We are a digital design and media company which develops and maintains websites and is a provider of marketing communications services to customers in the United States. We conduct our operations primarily through Smile Producer, Inc., our wholly owned subsidiary company.
| 11 |
We provide a range of marketing communications and consulting services, including all types of advertising, print and digital design, digital motion graphics and client website construction, interactive and mobile marketing, direct marketing, sales promotion, market research, corporate identity and branding, social media and other marketing related services. We have two revenue streams, marketing services and website hosting subscriptions.
We have not yet generated sustained profits from our operations. Our independent accountants have expressed a “going concern” opinion.
In 2015, the Company filed an S-1 Registration Statement to register 1,000,000 shares of the Company’s common stock to be sold to the public at the price of $0.05 per share for a total of $50,000. The Registration Statement became effective on December 30, 2015. As of the date of this filing, the Company had sold 504,400 shares of common stock at $0.05 per share for gross proceeds of $25,220. The shares were sold by the officers and Directors of the Company and no broker commissions were paid. There is no guarantee that additional shares will be sold from the Registration Statement.
Even if all of the shares offered on the S-1 Registration Statement are sold, our management will continue to own over a majority of the outstanding shares of the Company. As a result, they have the ability to determine the outcome on all matters requiring approval of our shareholders, including the election of directors and approval of significant corporate transactions.
We have not yet generated sustained profits from our operations. Our independent accountants have expressed a "going concern" opinion. As of December 31, 2017, we had an accumulated deficit of $66,966 and a net working capital deficit of $25,546.
While our current burn rate is nominal, it is expected that our costs of operations will continue to exceed revenues, primarily due to the costs associated with being a public reporting company. Based upon our current business plan, we may continue to incur losses in the foreseeable future and there can be no assurances that we will ever establish profitable operations. These and other factors raise substantial doubt about our ability to continue as a going concern.
Critical Accounting Policies, Judgments and Estimates
Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”). The preparation of these consolidated financial statements requires us to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and the related disclosure of contingent assets and liabilities. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
An accounting policy is considered to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made, and if different estimates that reasonably could have been used, or changes in the accounting estimate that are reasonably likely to occur, could materially impact the consolidated financial statements. We believe that the following critical accounting policies reflect the more significant estimates and assumptions used in the preparation of the consolidated financial statements.
Revenue Recognition
In May 2014 the FASB issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers (Topic 606), which supersedes all existing revenue recognition requirements, including most industry specific guidance. This new standard requires a company to recognize revenues when it transfers goods or services to customers in an amount that reflects the consideration that the company expects to receive for those goods or services. The FASB subsequently issued the following amendments to ASU No. 2014-09 that have the same effective date and transition date: ASU No. 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations; ASU No. 2016-10, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing; ASU No. 2016-12, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients; and ASU No. 2016-20, Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers. The Company adopted these amendments with ASU 2014-09 (collectively, the new revenue standards).
| 12 |
Under the new revenue standards, the Company recognizes revenues when its customer obtains control of promised goods or services, in an amount that reflects the consideration which it expects to receive in exchange for those goods. The Company recognizes revenues following the five step model prescribed under ASU No. 2014-09: (i) identify contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation.
The new revenue standards became effective for the Company on January 1, 2018, and were adopted using the modified retrospective method. The adoption of the new revenue standards as of January 1, 2018 did not change the Company’s revenue recognition as there were no revenues during the period
Accounts receivable
The Company reviews accounts receivable periodically for collectability and establishes an allowance for doubtful accounts and records bad debt expense when deemed necessary. Our allowance for doubtful accounts is maintained to provide for losses arising from customers’ inability to make required payments. If there is deterioration of our customers’ credit worthiness and/or there is an increase in the length of time that the receivables are past due greater than the historical assumptions used, additional allowances may be required. As of September 30, 2018, and December 31, 2017, no allowance for doubtful accounts was deemed necessary.
Income Taxes
The Company follows the asset and liability method of accounting for future income taxes. Under this method, future income tax assets and liabilities are recorded based on temporary differences between the carrying amount of assets and liabilities and their corresponding tax basis. In addition, the future benefits of income tax assets including unused tax losses, are recognized, subject to a valuation allowance to the extent that it is more likely than not that such future benefits will ultimately be realized. Future income tax assets and liabilities are measured using enacted tax rates and laws expected to apply when the tax liabilities or assets are to be either settled or realized. The Company’s effective tax rate approximates the Federal statutory rates.
Results of Operations for the Three and Nine Months Ended September 30, 2018 compared to the Three and Nine Months Ended September 30, 2017
During the three and nine months ended September 30, 2018, we generated revenues of $0, compared to revenues of $7,026 and $31,784 generated during the three and nine months ended September 30, 2017, respectively. The decreases were due to lack of business activities.
Operating expenses, including general and administrative expenses and professional fees and cost of sales, during the three and nine months ended September 30, 2018, were $73 and $4,528, respectively, compared to $7,172 and $48,043 during the three and nine months ended September 30, 2017, respectively.
The decrease of $7,099 in operating expenses during the three months ended September 30, 2018, compared with the same period during 2017 was primarily due to lack of business operations during the three months ended September 30, 2018.
The decrease of $43,515 in operating expenses during the nine months ended September 30, 2018, compared with the same period during 2017 was due to lack of operations during the nine months ended September 30, 2018.
During the three and nine months ended September 30, 2018, the Company incurred net losses of $73 and $4,528, respectively, compared to net losses of $146 and $16,259 during the three and nine months ended September 30, 2017, respectively. The decrease in the net loss of $73 for the three months ended September 30, 2018, was due to lack of business operations during the three months ended September 30, 2018. The decrease in the net loss of $12,001 for the nine months ended September 30, 2018, was due to lack of business activities during the nine months ended September 30, 2018.
Liquidity and Capital Resources
As of September 30, 2018, we had a cash balance of $0, a decrease of $3,425 from a balance of $3,425 at December 31, 2017. The decrease during the nine months ended September 30, 2018, was the result of partial net cash used for operations, and partially due to the change of ownership arrangement.
| 13 |
Operating Activities
Net cash used in operating activities was $24,907 during the nine months ended September 30, 2018, compared with $24,349 used in operating activities during the nine months ended September 30, 2017. The $558 increase in cash used in operations was due to the pay-off of the notes payable during the nine months ended September 30, 2018.
Investing Activities
We neither generated nor used cash in investing activities during the nine months ended September 30, 2018 and 2017.
Financing Activities
Cash flows provided by financing activities were $21,482 and $22,370 during the nine months ended September 30, 2018 and 2017, respectively.
During the nine months ended September 30, 2018, the Company received $26,482 from the ownership change arrangement; and during the nine months ended September 30, 2017, the Company sold 447,400 shares at $0.05 per share for gross proceeds of $22,370.
During the nine months ended September 30, 2018, the Company paid off the note of $5,000 and due to related party of $22,122.
Going Concern
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the liquidation of liabilities in the normal course of business. The Company currently has limited operations and has a stockholders deficit of $3,593 with an accumulated deficit of $71,494. The Company intends to find a merger target in the form of an operating entity. The Company cannot be certain that it will be successful in this strategy.
These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Off Balance Sheet Arrangements
We have not entered into any off-balance sheet arrangements.
Inflation
We do not believe that inflation has had in the past or will have in the future any significant negative impact on our operations.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS.
Not Applicable.
ITEM 4. CONTROLS AND PROCEDURES.
Evaluation of Disclosure Controls and Procedures
We carried out an evaluation of the effectiveness of disclosure controls and procedures as of the end of the period covered by this report under the supervision and with the participation of our management, including our Principal Executive Officer and Principal Financial Officer, as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934. Based on that evaluation, our Principal Executive Officer and Principal Financial Officer have concluded that our disclosure controls and procedures as of September 30, 2018 were not effective to ensure that information required to be disclosed by us in reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. The term “disclosure controls and procedures,” as defined under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Notwithstanding the identified material weaknesses, management believes the financial statements included in this quarterly report on Form 10-Q fairly represent in all material respects our financial condition, results of operations and cash flows at and for the periods presented in accordance with U.S. GAAP.
Changes in Internal Control over Financial Reporting
There have been no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rule 13a-15 or Rule 15d-15 under the Exchange Act that occurred during the three months ended September 30, 2018, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
| 14 |
There are no legal proceedings against the Company and the Company is unaware of any proceedings contemplated against it.
In accordance with the requirements of Form 10-Q, the Company, as a smaller reporting company, is not required to make the disclosure under 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.
None
None
(a) Exhibits.
| 15 |
In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| FRONTIER DIGITAL MEDIA GROUP, INC. | |
| Date: March 30, 2020 | /s/ Seng Yeap Kok |
Seng Yeap Kok, President and CEO (Principal Executive Officer) | |
| Date: March 30, 2020 | /s/ Seng Yeap Kok |
Seng Yeap Kok, CFO (Principal Accounting Officer) |
| 16 |
| 17 |