3 unchanged sentences
Index to the Financial Statements
−Removed: Condensed Consolidated Balance Sheets as of September 30, 2020 (unaudited) and December 31, 2019
−Removed: Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2020 and 2019 (unaudited)
−Removed: Condensed Consolidated Statement of Changes in Stockholder’s Equity for the Three and Nine Months Ended September 30, 2020 and 2019 (unaudited)
−Removed: Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2020 and 2019 (unaudited)
+Added: Condensed Consolidated Balance Sheets as of March 31, 2021 (unaudited) and December 31, 2020
+Added: Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2021 and 2020 (unaudited)
+Added: Condensed Consolidated Statement of Changes in Stockholder’s Equity for the Three Months Ended March 31, 2021 and 2020 (unaudited)
+Added: Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2021 and 2020 (unaudited)
Notes to the Condensed Consolidated Financial Statements (unaudited)
FOCUS UNIVERSAL INC.
−Removed: CONDENSED CONSOLIDATED BALANCE SHEETS
−Removed: September 30,
+Added: CONDENSED CONSOLIDATED BALANCE
Current Assets:
Accounts receivable, net
−Removed: Accounts receivable - related party
Inventories, net
−Removed: Other receivables
Prepaid expenses
6 unchanged sentences
Accounts payable and accrued liabilities
+Added: Accounts payable - related party
Other current liabilities
−Removed: Interest payable - related party
Customer deposit
1 unchanged sentence
Lease liability, current portion
−Removed: Promissory note short term - related party
Total Current Liabilities
8 unchanged sentences
Common stock, par value $0.001 per share, 75,000,000 shares authorized;
−Removed: 40,959,741 shares
−Removed: issued and outstanding as of September 30, 2020 and December 31,2019, respectively
+Added: 40,959,741 shares issued and
+Added: outstanding as of March 31, 2021 and December 31, 2020, respectively
Additional paid-in capital
1 unchanged sentence
Accumulated deficit
+Added: (10,398,630 )
Total Stockholders' Equity
Total Liabilities and Stockholders' Equity
−Removed: The accompanying notes are an integral
−Removed: part of these unaudited condensed consolidated financial statements
+Added: The accompanying notes are an integral part
+Added: of these unaudited condensed consolidated financial statements
FOCUS UNIVERSAL INC.
−Removed: CONDENSED CONSOLIDATED STATEMENTS OF
−Removed: Three months ended September 30,
−Removed: Nine months ended September 30,
+Added: CONDENSED CONSOLIDATED STATEMENTS
+Added: OF OPERATIONS
+Added: Three Months Ended March 31,
Revenue - related party
16 unchanged sentences
Income tax expense
−Removed: $ (1,988,333 )
−Removed: $ (1,905,117 )
−Removed: Weighted Average Number of Common Shares Outstanding:
+Added: Weight Average Number of Common Shares Outstanding:
Basic and Diluted
1 unchanged sentence
Basic and Diluted
−Removed: The accompanying notes are an integral
−Removed: part of these unaudited condensed consolidated financial statements
−Removed: FOCUS UNIVERSAL INC.
−Removed: CONSOLIDATED STATEMENTS OF STOCKHOLDERS'
−Removed: Stockholders'
−Removed: Balance - June 30, 2020
−Removed: $ (8,728,974 )
−Removed: Stock options issued for services
−Removed: Common stock to be issued for services
−Removed: Balance - September 30, 2020
−Removed: $ (9,167,334 )
−Removed: Stockholders'
−Removed: Balance - June 30, 2019
−Removed: $ (4,958,476 )
−Removed: Stock options issued for services
−Removed: Common stock to be issued for services
−Removed: Balance - September 30, 2019
−Removed: $ (5,908,575 )
+Added: The accompanying notes are an integral part
+Added: of these unaudited condensed consolidated financial statements
FOCUS UNIVERSAL INC.
−Removed: CONSOLIDATED STATEMENTS OF STOCKHOLDERS'
−Removed: Stockholders'
+Added: CONSOLIDATED STATEMENTS
+Added: OF STOCKHOLDERS' EQUITY
+Added: Additional Paid-In
+Added: Shares to be issued Common
+Added: Total Stockholders'
Balance - December 31, 2020
$ (9,716,114 )
−Removed: Stock options issued for services
+Added: Stock based compensation - options
Common stock to be issued for services
−Removed: Balance - September 30, 2020
+Added: Balance - March 31, 2021
(10,398,630 )
−Removed: Stockholders'
+Added: Additional Paid-In
+Added: Shares to be issued
+Added: Total Stockholders'
+Added: Common Shares
Balance - December 31, 2019
$ (7,179,001 )
−Removed: Stock options issued for services
−Removed: Common stock issued for compensation
+Added: Stock based compensation - options
Common stock to be issued for services
−Removed: Common stock issued for acquisition
−Removed: Balance - September 30, 2019
−Removed: $ (5,908,575 )
−Removed: The accompanying notes are an integral
−Removed: part of these unaudited condensed consolidated financial statements
+Added: Balance - March 31, 2020
+Added: The accompanying notes are an integral part
+Added: of these unaudited condensed consolidated financial statements
FOCUS UNIVERSAL INC.
−Removed: CONDENSED CONSOLIDATED STATEMENTS OF
−Removed: Nine Months Ended September 30,
+Added: CONDENSED CONSOLIDATED STATEMENTS
+Added: OF CASH FLOWS
+Added: Three Months Ended March 31,
Cash flows from operating activities:
−Removed: $ (1,988,333 )
−Removed: $ (1,905,117 )
Adjustments to reconcile net loss to net cash from operating activities:
2 unchanged sentences
Depreciation expense
−Removed: Amortization of intangible assets
Amortization of right-of-use assets
Stock-based compensation
−Removed: Stock option compensation
+Added: Stock option compensation - options
Changes in operating assets and liabilities:
1 unchanged sentence
Accounts receivable - related party
−Removed: Other receivable
Prepaid expenses
−Removed: Deposit –
−Removed: Current portion
Accounts payable and accrued liabilities
3 unchanged sentences
Customer deposit
−Removed: Other liabilities
Net cash flows used in operating activities
−Removed: Cash flows from investing activities:
−Removed: Cash from acquisition
−Removed: Purchase of property and equipment
−Removed: Cash paid for acquisition
−Removed: Net cash flows used in investing activities
Cash flows from financing activities:
1 unchanged sentence
Payment on promissory note
−Removed: Net cash flows provided by financing activities
+Added: Proceeds from bank loan
+Added: Prepayment on bank loan
+Added: Net cash flows provided by (used in) financing activities
Net change in cash
4 unchanged sentences
Cash paid for interest
−Removed: Supplemental disclosures of non-cash investing and financing activities:
−Removed: Promissory note issued for acquisition
−Removed: Shares issued for acquisition
−Removed: Shares issued to reduce notes payable
−Removed: The accompanying notes are an integral
−Removed: part of these unaudited condensed consolidated financial statements
+Added: The accompanying notes are an integral part
+Added: of these unaudited condensed consolidated financial statements
FOCUS UNIVERSAL INC.
−Removed: NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
+Added: NOTES TO THE CONDENSED CONSOLIDATED
+Added: FINANCIAL STATEMENTS
Note 1 –
1 unchanged sentence
Focus Universal Inc.
−Removed: (“Focus”)
−Removed: was incorporated under the laws of the state of Nevada on December 4, 2012 (“Inception”).
−Removed: It is a universal smart
−Removed: instrument developer and manufacturer, headquartered in the Los Angeles, California metropolitan area, specializing in the development
−Removed: and commercialization of novel and proprietary universal smart technologies and instruments.
−Removed: Universal smart technology is an off-the-shelf
−Removed: technology utilizing an innovative hardware integrated platform.
−Removed: The Focus platform provides a unique and universal combined wired
−Removed: and wireless solution for embedded design, industrial control, functionality testing, and parameter measurement instruments and
−Removed: Our smart technology software utilizes a smartphone, computer, or a mobile device as an interface platform and display
−Removed: that communicates and works in tandem with a group of external sensors or probes, or both.
−Removed: The external sensors and probes may
−Removed: be manufactured by different vendors, but the universal smart technology functions in a manner that does not require the user to
−Removed: have extensive knowledge of the unique characteristics of the function of each of the sensors and probes.
−Removed: The universal smart instrument
−Removed: Focus developed (the “Ubiquitor”) consists of a reusable foundation component which includes a wireless gateway (which
−Removed: allows the instrument to connect to the smartphone via Bluetooth and WiFi technology), universal smart application software (“Application”)
−Removed: which is installed on the user’s smartphone or other mobile device and allows monitoring of the sensor readouts on the smartphone’s
−Removed: The Ubiquitor also connects to a variety of individual scientific sensors that collect data, from moisture, light, airflow,
−Removed: voltage, and a wide variety of applications.
−Removed: The data is then sent through a wired or wireless connection, or a combination thereof
−Removed: to the smartphone or other mobile device, and the data is organized and displayed on the smartphone screen.
−Removed: The smartphone or other
−Removed: mobile device, foundation, and sensor readouts together perform the functions of many traditional scientific and engineering instruments
−Removed: and are intended to replace the traditional, wired stand-alone instruments at a fraction of their cost.
+Added: (“Focus”) was
+Added: incorporated under the laws of the state of Nevada on December 4, 2012 (“Inception”).
+Added: It is a universal smart instrument developer
+Added: and manufacturer, headquartered in the Los Angeles, California metropolitan area, specializing in the research and development and commercialization
+Added: of novel and proprietary universal smart technologies and instruments related to the internet of things (“IoT”) and telecommunications
+Added: Focus is researching and developing novel and proprietary ultra-narrowband powerline communication (“PLC”) technology
+Added: that allows users to send data over existing electricity power cables without the noise problems that have plagued PLC for decades.
+Added: smart technology is an off-the-shelf technology utilizing an innovative hardware integrated platform.
+Added: The Focus platform provides a unique
+Added: and universal combined wired and wireless solution for embedded design, industrial control, functionality testing, and parameter measurement
+Added: instruments and functions.
+Added: Our smart technology software utilizes a smartphone, computer, or a mobile device as an interface platform
+Added: and display that communicates and works in tandem with a group of external sensors or probes, or both.
+Added: The external sensors and probes
+Added: may be manufactured by different vendors, but the universal smart technology functions in a manner that does not require the user to have
+Added: extensive knowledge of the unique characteristics of the function of each of the sensors and probes.
+Added: The universal smart instrument Focus
+Added: developed (called the “Ubiquitor”) consists of a reusable foundation component which includes a wireless gateway (which allows
+Added: the instrument to connect to the smartphone via Bluetooth and WiFi technology), universal smart application software (“Application”)
+Added: which is installed on the user’s smartphone or other mobile device and allows monitoring of the sensor readouts on the smartphone
+Added: The Ubiquitor also connects to a variety of individual scientific sensors that collect data, from moisture, light, airflow, voltage,
+Added: and a wide variety of applications.
+Added: The data then sent through a wired or wireless connection, or a combination thereof to the smartphone
+Added: or other mobile device and the data is organized and displayed on the smartphone screen.
+Added: The smartphone or other mobile device, foundation,
+Added: and sensor readouts together perform the functions of many traditional scientific and engineering instruments and are intended to replace
+Added: the traditional, wired stand-alone instruments at a fraction of their cost.
Perfecular Inc.
−Removed: (“Perfecular”)
−Removed: was founded in September 2009 and is headquartered in Ontario, California, and is engaged in designing certain digital sensor products
−Removed: and sells a broad selection of horticultural sensors and filters in North America and Europe.
+Added: (“Perfecular”) was
+Added: founded in September 2009 and is headquartered in Ontario, California, and is engaged in designing certain digital sensor products and
+Added: sells a broad selection of horticultural sensors and filters in North America and Europe.
AVX Design & Integration, Inc.
1 unchanged sentence
was incorporated on June 16, 2000 in the state of California.
−Removed: AVX is an internet of things (“IoT”) installation and
−Removed: management company specializing in high performance and easy to use audio/video, home theater, lighting control, automation, and
−Removed: Services provided by AVX include full integration of houses, apartments, commercial complexes, office spaces with
−Removed: audio, visual, and control systems to fully integrate devices in the low voltage field.
−Removed: AVX’s services also include partial
−Removed: equipment upgrade and installation.
−Removed: Note 2 –
−Removed: Revision of Prior Period
−Removed: Financial Statements
−Removed: The Company corrected certain errors in
−Removed: its 2019 financial statements.
−Removed: In accordance with ASC 50-10-S99 and S55 (formerly Staff Accounting Bulletins (“SAB”)
−Removed: 108), Accounting Changes and Error Corrections, the Company concluded that these errors were not, individually,
−Removed: and in the aggregate, quantitatively or qualitatively, material to the financial statements in these periods.
−Removed: On March 15, 2019, the Company acquired
−Removed: AVX Design & Integration Inc.
−Removed: Upon further review, we noticed that some revenue recognized immediately after the acquisition
−Removed: and before the financial statement reporting period were recognized prematurely.
−Removed: There were also some expense reclassifications
−Removed: between expense items.
−Removed: Consequently, for the three months ended September 30, 2019 revenue was understated by $107,118, cost of
−Removed: revenue was understated by $211,104, selling expenses were overstated by $81,637, compensation - officers was overstated by $4,905,
−Removed: professional fees were overstated by $1,700, and general and administrative expenses were understated by $52,840.
−Removed: The Company had
−Removed: accounted for these errors correctly on the audited year end financials.
−Removed: For the nine months ended September 30, 2019 revenue was
−Removed: understated by $116,445, cost of revenue was understated by $315,495, selling expenses were overstated by $159,547, compensation
−Removed: - officers was understated by $3,420, professional fees were overstated by $13,452, and general and administrative expenses were
−Removed: understated by $56,804.
−Removed: The Company had accounted for these errors correctly on the audited year end financials.
−Removed: The below discloses the effects of the
−Removed: revisions on the financial statements for the period reported.
−Removed: Condensed consolidated statement of operations
−Removed: for the three months ended September 30, 2019
−Removed: Previously reported
−Removed: For the three months ended
−Removed: For the three months ended
−Removed: Revenue - related party
−Removed: Total revenue
−Removed: Cost of Revenue
−Removed: Operating Expenses:
−Removed: Compensation - officers
−Removed: Research and development
−Removed: Professional fees
−Removed: General and administrative
−Removed: Total Operating Expenses
−Removed: Loss from Operations
−Removed: Other Income (Expense):
−Removed: Interest income (expense), net
−Removed: Total other expense
−Removed: Loss before income taxes
−Removed: Condensed consolidated statement
−Removed: of operations for the nine months ended September 30, 2019
−Removed: Previously reported
−Removed: For the nine months ended
−Removed: For the nine months ended
−Removed: Revenue - related party
−Removed: Total revenue
−Removed: Cost of Revenue
−Removed: Operating Expenses:
−Removed: Compensation - officers
−Removed: Research and development
−Removed: Professional fees
−Removed: General and administrative
−Removed: Total Operating Expenses
−Removed: Loss from Operations
−Removed: Other Income (Expense):
−Removed: Interest income (expense), net
−Removed: Total other expense
−Removed: Loss before income taxes
−Removed: $ (1,820,002 )
−Removed: $ (1,905,117 )
−Removed: Condensed consolidated statement of cash
−Removed: Previously reported
−Removed: For the nine months ended
−Removed: For the nine months ended
−Removed: Cash flows from operating activities:
−Removed: $ (1,820,002 )
−Removed: $ (1,905,117 )
−Removed: Adjustments to reconcile net loss to net cash from operating activities:
−Removed: Inventories reserve
−Removed: Depreciation expense
−Removed: Amortization of intangible assets
−Removed: Amortization of right-of-use assets
−Removed: Stock-based compensation
−Removed: Stock option compensation
−Removed: Changes in operating assets and liabilities:
−Removed: Accounts receivable
−Removed: Accounts receivable - related party
−Removed: Other receivable
−Removed: Prepaid expenses
−Removed: Accounts payable and accrued liabilities
−Removed: Accounts payable - related party
−Removed: Other liabilities
−Removed: Customer deposit
−Removed: Net cash flows used in operating activities
−Removed: Cash flows from investing activities:
−Removed: Cash from acquisition
−Removed: Purchase of property and equipment
−Removed: Cash paid for acquisition
−Removed: Net cash flows used in investing activities
−Removed: Cash flows from financing activities:
−Removed: Payment on long term debt and finance lease obligation
−Removed: Net cash flows used in financing activities
−Removed: Net change in cash
−Removed: Cash beginning of period
−Removed: Cash end of period
−Removed: There was no impact on the Company’s
−Removed: consolidated balance sheet.
+Added: AVX is an internet of things (“IoT”) installation and management
+Added: company specializing in high performance and easy to use Audio/Video, Home Theater, Lighting Control, Automation and Integration.
+Added: provided by AVX include full integration of houses, apartment, commercial complex, office spaces with audio, visual and control systems
+Added: to fully integrate devices in the low voltage field.
+Added: AVX’s services also include partial equipment upgrade and installation.
Note 2 –
−Removed: Summary of Significant Accounting Policies
+Added: Summary of Significant Accounting
Basis of Presentation
3 unchanged sentences
(collectively, the “Company”, “we”, “our”, or “us”).
−Removed: All intercompany balances
−Removed: and transactions have been eliminated upon consolidation.
−Removed: The Company’s condensed consolidated financial statements have
−Removed: been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
+Added: All intercompany balances and
+Added: transactions have been eliminated upon consolidation.
+Added: The Company’s condensed consolidated financial statements have been prepared
+Added: in accordance with accounting principles generally accepted in the United States of America (“U.S.
GAAP”).
−Removed: Going Concern
−Removed: The accompanying condensed consolidated
−Removed: financial statements have been prepared assuming that the Company will continue as a going concern basis, which assumes the Company
−Removed: will continue to realize its assets and discharge its liabilities in the normal course of business.
−Removed: The continuation of the Company
−Removed: as a going concern is dependent upon the continued financial support from its shareholders, the ability of the Company to repay
−Removed: its debt obligations, to obtain necessary equity financing to continue operations, and the attainment of profitable operations.
−Removed: Recently, the Company has devoted a substantial amount of resources to research and development to bring the Ubiquitor and its
−Removed: mobile application to full production and distribution.
−Removed: For the nine months ended September 30, 2020, the Company had a net loss
−Removed: of $1,988,333 and negative cash flow from operating activities of $1,725,512.
−Removed: As of September 30, 2020, the Company also had an
−Removed: accumulated deficit of $9,167,334.
−Removed: These factors raise certain doubts regarding the Company’s ability to continue as a going
−Removed: There are no assurances, however, that the Company will be successful in obtaining an adequate level of financing for
−Removed: the long-term development and commercialization of its Ubiquitor product.
+Added: In the long term, the continuation of the Company
+Added: as a going concern is dependent upon the continued financial support from its shareholders, the ability of the Company to repay its debt
+Added: obligations, to obtain necessary equity financing to continue operations, and the attainment of profitable operations.
+Added: For the period
+Added: ended March 31, 2021, the Company had a net loss of $682,516 and negative cash flow from operating activities of $438,775.
+Added: the Company has obtained a $1,500,000 loan from a financial institution and has a $1,500,000 loan commitment from a private related party.
+Added: The loan from the financial institution requires monthly payments with the final payment due in 2026.
+Added: The related party loan will accrue
+Added: interest at 10% until March 15, 2022, or six months from the date the loan is funded, whichever is later (the “Initial Interest
+Added: Accrual Date”).
+Added: Interest on any unpaid principal after Initial Interest Accrual Date shall accrue at a fixed rate of 12% per annum
+Added: The Company reserves the right to prepay this loan agreement (in whole or in part) after 6 months of the first day with no
+Added: prepayment penalty.
+Added: The Company may make, in its sole discretion, payments of interest only, or interest and principal, provided that
+Added: the principal is not paid in full prior to six months from the date the loan is funded.
+Added: The Company also plans to raise $10 million through
+Added: an underwritten public offering in 2021.
+Added: With the January 1, 2021 beginning cash amount
+Added: of $585,325 and the loan of $1,500,000, the Company will have enough cash to cover its projected annual cash burn rate of $1,967,074.
+Added: With the additional $1,500,000 related party loan, the Company will have adequate reserves to continue operations in 2021 and 2022.
+Added: related party which will provide the loan to the Company is owned by a director of the Company, which we have evaluated to be a reliable
+Added: source of cashflow.
+Added: The $10 million planned public offering will contribute to a projected December 31, 2021 cash balance of $11,000,000.
+Added: Historically, the Company has been successful in reaching planned its fund-raising targets.
+Added: In 2020 the Company had negative operating cashflow
+Added: of approximately $1.96 million, mainly resulting from net loss.
+Added: The Company is currently developing its products and licenses and expects
+Added: to generate profit once the products and licenses are available for the market, which will begin to alleviate the negative cashflow.
+Added: the Company is testing 4 Mbps ultra-narrowband power line communication printed circuit boards, the testing is expected to complete in
+Added: The ultra-narrowband power line communication products will launch in Q4, 2021.
+Added: The portable universal smart device is also in
+Added: the final printed circuit board layout stage, the Company is planning to launch this product in Q4 2021.
+Added: Initially, new products would
+Added: require cash to manufacture and promote.
+Added: The Company expects to begin generating positive cashflow with the launch of above-mentioned
+Added: products from Q2 of 2022.
+Added: Overall, we expect that with the loan we obtained,
+Added: along with the committed related-party loan, and planned capital raising will provide adequate cash for the Company to continue operation
+Added: as a going concern throughout 2021 and 2022.
+Added: The Company expects the loans and offering will generate cash for 2021’s operation
+Added: and be able to pay off the loans obtained through the offering with sufficient cashflow for 2021 and 2022.
+Added: Thus, the previous factors
+Added: raising substantial doubt to continue as a going concern have been alleviated.
Principles of Consolidation
−Removed: The accompanying consolidated financial
−Removed: statements include the accounts of the Company and its wholly-owned subsidiaries, Perfecular Inc.
+Added: The accompanying consolidated financial statements
+Added: include the accounts of the Company and its wholly-owned subsidiaries, Perfecular Inc.
and AVX Design & Integration.
−Removed: Focus and Perfecular, collectively “the entities”
+Added: Focus and Perfecular,
+Added: collectively “the entities”
were under common control;
−Removed: therefore, in accordance with Financial
−Removed: Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805-50-45, the acquisition
−Removed: of Perfecular was accounted for as a business combination between entities under common control and treated similar to a pooling
−Removed: of interest transaction.
−Removed: On March 15, 2019, Focus entered into a stock purchase agreement with AVX whereby Focus purchased 100%
−Removed: of the outstanding stock of AVX.
−Removed: All significant intercompany transactions and balances have been eliminated.
+Added: therefore, in accordance with Financial Accounting Standards Board
+Added: (“FASB”) Accounting Standards Codification (“ASC”) 805-50-45, the acquisition of Perfecular was accounted for
+Added: as a business combination between entities under common control and treated similar to a pooling of interest transaction.
+Added: 2019, Focus entered into a stock purchase agreement with AVX whereby Focus purchased 100% of the outstanding stock of AVX.
+Added: All significant
+Added: intercompany transactions and balances have been eliminated.
Segment Reporting
−Removed: The Company currently has two operating
−Removed: In accordance with ASC 280, Segment Reporting (“ASC 280”), the Company considers operating segments
−Removed: to be components of the Company’s business for which separate financial information is available and evaluated regularly
−Removed: by management in deciding how to allocate resources and to assess performance.
−Removed: Management reviews financial information presented
−Removed: on a consolidated basis for purposes of allocating resources and evaluating financial performance.
−Removed: Accordingly, the Company has
−Removed: determined that it has two operating and reportable segments.
−Removed: Asset information by operating segment
−Removed: is not presented as the chief operating decision maker does not review this information by segment.
−Removed: The reporting segments follow
−Removed: the same accounting policies used in the preparation of the Company’s unaudited condensed consolidated financial statements.
+Added: The Company currently has two operating segments.
+Added: In accordance with ASC 280, Segment Reporting (“ASC 280”), the Company considers operating segments to be components
+Added: of the Company’s business for which separate financial information is available and evaluated regularly by management in deciding
+Added: how to allocate resources and to assess performance.
+Added: Management reviews financial information presented on a consolidated basis for purposes
+Added: of allocating resources and evaluating financial performance.
+Added: Accordingly, the Company has determined that it has two operating and reportable
+Added: Asset information by operating segment is not
+Added: presented as the chief operating decision maker does not review this information by segment.
+Added: The reporting segments follow the same accounting
+Added: policies used in the preparation of the Company’s unaudited condensed consolidated financial statements.
Use of Estimates
−Removed: The preparation of consolidated financial
−Removed: statements in conformity with U.S.
−Removed: GAAP requires management to make estimates and assumptions that affect the reported amounts
−Removed: of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the accompanying consolidated
−Removed: financial statements, and the reported amounts of revenues and expenses during the reporting period.
−Removed: The Company bases its estimates
−Removed: and assumptions on current facts, historical experience, and various other factors that it believes to be reasonable under the circumstances,
−Removed: the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of
−Removed: costs and expenses that are not readily apparent from other sources.
−Removed: actual results experienced by the Company may differ materially and adversely from the Company’s estimates.
−Removed: To the extent
−Removed: there are material differences between the estimates and the actual results, future results of operations will be affected.
−Removed: estimates in the accompanying financial statements include the lease term impacting right-of use asset and lease liability, useful
−Removed: lives of property and equipment, useful lives of intangible assets, allowance for doubtful accounts, inventory reserves, debt
−Removed: discounts, valuation of derivatives, and the valuation allowance on deferred tax assets.
−Removed: The Company regularly evaluates its estimates
−Removed: and assumptions.
−Removed: The Company considers all highly liquid
−Removed: investments with a maturity of three months or less to be cash.
−Removed: At times, such investments may be in excess of Federal Deposit
−Removed: Insurance Corporation (FDIC) insurance limit.
−Removed: There were no cash equivalents held by the Company at September 30, 2020 and December
+Added: The preparation of consolidated financial statements
+Added: in conformity with U.S.
+Added: GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
+Added: and the disclosure of contingent assets and liabilities as of the date of the accompanying consolidated financial statements, and the
+Added: reported amounts of revenues and expenses during the reporting period.
+Added: The Company bases its estimates and assumptions on current facts,
+Added: historical experience, and various other factors that it believes to be reasonable under the circumstances, the results of which form
+Added: the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not
+Added: readily apparent from other sources.
+Added: The actual results experienced by the Company
+Added: may differ materially and adversely from the Company’s estimates.
+Added: To the extent there are material differences between the estimates
+Added: and the actual results, future results of operations will be affected.
+Added: Significant estimates in the accompanying financial statements
+Added: include the lease term impacting right-of use asset and lease liability, useful lives of property and equipment, useful lives of intangible
+Added: assets, allowance for doubtful accounts, inventory reserves, debt discounts, valuation of derivatives, and the valuation allowance on
+Added: deferred tax assets.
+Added: The Company regularly evaluates its estimates and assumptions.
+Added: The Company considers all highly liquid investments
+Added: with a maturity of three months or less to be cash.
+Added: At times, such investments may be in excess of Federal Deposit Insurance Corporation
+Added: (FDIC) insurance limit.
+Added: There were no cash equivalents held by the Company at March 31, 2021 and December 31, 2020.
Accounts Receivable
−Removed: The Company grants credit to clients that
−Removed: sell the Company’s products or engage in construction service under credit terms that it believes are customary in the industry
−Removed: and do not require collateral to support customer receivables.
−Removed: The accounts receivable balances are generally collected within
−Removed: 30 to 90 days of the product sale.
+Added: The Company grants credit to clients that sell
+Added: the Company’s products or engage in construction service under credit terms that it believes are customary in the industry and do
+Added: not require collateral to support customer receivables.
+Added: The accounts receivable balances are generally collected within 30 to 90 days
+Added: of the product sale.
Allowance for Doubtful Accounts
−Removed: The Company estimates an allowance for
−Removed: doubtful accounts based on historical collection trends and review of the current status of trade accounts receivable.
−Removed: It is reasonably
−Removed: possible that the Company's estimate of the allowance for doubtful accounts will change.
−Removed: As of September 30, 2020 and December
−Removed: 31, 2019, allowance for doubtful accounts amounted to $29,539 and $22,612, respectively.
+Added: Company estimates an allowance for doubtful accounts based on historical collection trends and review of the current status of trade
+Added: accounts receivable.
+Added: It is reasonably possible that the Company's estimate of the allowance for doubtful accounts will change.
+Added: March 31, 2021 and December 31, 2020, allowance for doubtful accounts amounted to $52,876 and $44,519, respectively.
Concentrations of Credit Risk
−Removed: Financial instruments that potentially
−Removed: subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents.
−Removed: The Company limits its exposure
−Removed: to credit loss by investing its cash with high credit quality financial institutions.
−Removed: Inventory consists primarily of parts
−Removed: and finished goods and is valued at the lower of the inventory’s cost or net realizable value under the
−Removed: first-in-first-out method.
−Removed: Management compares the cost of inventory with its market value and an allowance is made to write
−Removed: down inventory to market value, if lower.
−Removed: Inventory allowances are recorded for obsolete or slow-moving inventory based on
−Removed: assumptions about future demand and marketability of products, the impact of new product introductions and specific
−Removed: identification of items, such as discontinued products.
−Removed: These estimates could vary significantly from actual requirements,
−Removed: for example, if future economic conditions, customer inventory levels, or competitive conditions differ from expectations.
−Removed: The Company regularly reviews the value of inventory based on historical usage and estimated future usage.
−Removed: realized value of our inventory is less than cost, we make provisions in order to reduce its carrying value to its estimated
−Removed: market value.
−Removed: As of September 30, 2020 and December 31, 2019, inventory reserve amounted to $67,561 and $71,414,
−Removed: respectively.
+Added: Financial instruments that potentially subject
+Added: the Company to concentrations of credit risk consist primarily of cash and cash equivalents.
+Added: The Company limits its exposure to credit
+Added: loss by investing its cash with high credit quality financial institutions.
+Added: consists primarily of parts and finished goods and is valued at the lower of the inventory’s cost or net realizable value under
+Added: the first-in-first-out method.
+Added: Management compares the cost of inventory with its market value and an allowance is made to write down
+Added: inventory to market value, if lower.
+Added: Inventory allowances are recorded for obsolete or slow-moving inventory based on assumptions about
+Added: future demand and marketability of products, the impact of new product introductions and specific identification of items, such as discontinued
+Added: These estimates could vary significantly from actual requirements, for example, if future economic conditions, customer inventory
+Added: levels, or competitive conditions differ from expectations.
+Added: The Company regularly reviews the value of inventory based on historical usage
+Added: and estimated future usage.
+Added: If estimated realized value of our inventory is less than cost, we make provisions in order to reduce its
+Added: carrying value to its estimated market value.
+Added: As of March 31, 2021 and December 31, 2020, inventory reserve amounted to $67,275
+Added: and $70,562, respectively.
Property and Equipment
Property and equipment are stated at cost.
−Removed: The cost and accumulated depreciation of assets sold or retired are removed from the respective accounts and any gain or loss is
−Removed: included in earnings.
+Added: cost and accumulated depreciation of assets sold or retired are removed from the respective accounts and any gain or loss is included
Maintenance and repairs are expensed currently.
Major renewals and betterments are capitalized.
−Removed: is computed using the straight-line method.
+Added: Depreciation is computed
+Added: using the straight-line method.
Estimated useful lives are as follows:
1 unchanged sentence
Long-Lived Assets
−Removed: The Company applies the provisions of FASB
−Removed: ASC Topic 360, Property, Plant, and Equipment, which addresses financial accounting and reporting for the impairment or disposal
−Removed: of long-lived assets.
−Removed: ASC 360 requires impairment losses to be recorded on long-lived assets used in operations when indicators
−Removed: of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets’
+Added: The Company applies the provisions of FASB ASC
+Added: Topic 360, Property, Plant, and Equipment, which addresses financial accounting and reporting for the impairment or disposal of long-lived
+Added: ASC 360 requires impairment losses to be recorded on long-lived assets used in operations when indicators of impairment are present
+Added: and the undiscounted cash flows estimated to be generated by those assets are less than the assets’
carrying amounts.
−Removed: In that event, a loss is recognized based on the amount by which the carrying value exceeds the fair value of
−Removed: the long-lived assets.
−Removed: Loss on long-lived assets to be disposed of is determined in a similar manner, except that fair values are
−Removed: reduced for the cost of disposal.
−Removed: Long-term assets of the Company are reviewed when circumstances warrant as to whether their carrying
−Removed: value has become impaired.
−Removed: The Company considers assets to be impaired if the carrying value exceeds the future projected cash
−Removed: flows from related operations.
−Removed: The Company also re-evaluates the periods of amortization to determine whether subsequent events
−Removed: and circumstances warrant revised estimates of useful lives.
−Removed: Based on its review at September 30, 2020 and December 31, 2019, the
−Removed: Company believes there was no impairment of its long-lived assets.
−Removed: Intangible Assets
−Removed: The Company’s intangible assets were
−Removed: acquired from AVX.
−Removed: Amortization is computed using the straight-line method, and the Company evaluates for impairments annually.
−Removed: During the year ended December 31, 2019, the Company determined that the intangible assets associated with the acquisition of AVX
−Removed: were fully impaired.
−Removed: During the year ended December 31, 2019, impairment for intangible assets amounted to $47,975.
−Removed: Estimated useful
−Removed: lives of intangible assets are as follows:
−Removed: Intangible assets
−Removed: Market related intangible assets
−Removed: Goodwill represents the excess of the purchase
−Removed: price over the fair value of net assets acquired in a business combination.
−Removed: Goodwill with indefinite useful lives are tested for
−Removed: impairment at least annually at December 31 and whenever triggering events or changes in circumstances indicate its carrying value
−Removed: may not be recoverable.
−Removed: Assessment of the potential impairment of goodwill is an integral part of the Company’s normal ongoing
−Removed: review of operations.
−Removed: Testing for potential impairment of these assets is significantly dependent on numerous assumptions and reflects
−Removed: management’s best estimates at a particular point in time.
−Removed: The dynamic economic environments in which the Company’s
−Removed: businesses operate and key economic and business assumptions related to projected selling prices, market growth, inflation rates,
−Removed: and operating expense ratios, can significantly affect the outcome of impairment tests.
−Removed: Estimates based on these assumptions may
−Removed: differ significantly from actual results.
−Removed: Changes in factors and assumptions used in assessing potential impairments can have a
−Removed: significant impact on the existence and magnitude of impairments, as well as the time in which such impairments are recognized.
−Removed: The management tests for impairment annually at year end.
−Removed: During the year ended December 31, 2019, the Company determined that
−Removed: the goodwill associated with the acquisition of certain AVX assets was impaired and took a charge to earnings of $458,490.
+Added: In that event,
+Added: a loss is recognized based on the amount by which the carrying value exceeds the fair value of the long-lived assets.
+Added: Loss on long-lived
+Added: assets to be disposed of is determined in a similar manner, except that fair values are reduced for the cost of disposal.
+Added: Long-term assets
+Added: of the Company are reviewed when circumstances warrant as to whether their carrying value has become impaired.
+Added: The Company considers
+Added: assets to be impaired if the carrying value exceeds the future projected cash flows from related operations.
+Added: The Company also re-evaluates
+Added: the periods of amortization to determine whether subsequent events and circumstances warrant revised estimates of useful lives.
+Added: on its review at March 31, 2021 and December 31, 2020, the Company believes there was no impairment of its long-lived assets.
Share-based Compensation
1 unchanged sentence
to employees in conformity with the provisions of ASC Topic 718, Stock-Based Compensation.
−Removed: Stock-based compensation to employees
−Removed: consist of stock options grants and restricted shares that are recognized in the statement of operations based on their fair values
−Removed: at the date of grant.
−Removed: The measurement of stock-based
−Removed: compensation is subject to periodic adjustments as the underlying equity instruments vest and is recognized as an expense
−Removed: over the period during which services are received.
−Removed: The Company calculates the fair value of
−Removed: option grants utilizing the Black-Scholes pricing model and estimates the fair value of the stock based upon the estimated fair
−Removed: value of the common stock.
−Removed: The amount of stock-based compensation recognized during a period is based on the value of the portion
−Removed: of the awards that are ultimately expected to vest.
−Removed: The resulting stock-based compensation
−Removed: expense for both employee and non-employee awards is generally recognized on a straight- line basis over the requisite service
−Removed: period of the award.
+Added: Stock-based compensation to employees consist
+Added: of stock options grants and restricted shares that are recognized in the statement of operations based on their fair values at the date
+Added: The measurement of stock-based compensation is
+Added: subject to periodic adjustments as the underlying equity instruments vest and is recognized as an expense over the period during which
+Added: services are received.
+Added: The Company calculates the fair value of option
+Added: grants utilizing the Black-Scholes pricing model and estimates the fair value of the stock based upon the estimated fair value of the
+Added: common stock.
+Added: The amount of stock-based compensation recognized during a period is based on the value of the portion of the awards that
+Added: are ultimately expected to vest.
+Added: The resulting stock-based compensation expense
+Added: for both employee and non-employee awards is generally recognized on a straight- line basis over the requisite service period of the award.
Fair Value of Financial Instruments
The Company follows paragraph ASC 825-10-50-10
−Removed: for disclosures about fair value of its financial instruments and paragraph ASC 820-10-35-37 (“Paragraph 820-10-35-37”)
−Removed: to measure the fair value of its financial instruments.
−Removed: Paragraph 820-10-35-37 establishes a framework for measuring fair value
−Removed: in accounting principles generally accepted in the United States of America (U.S.
−Removed: GAAP), and expands disclosures about fair value
−Removed: measurements.
−Removed: To increase consistency and comparability
−Removed: in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes
−Removed: the inputs to valuation techniques used to measure fair value into three (3) broad levels.
−Removed: The fair value hierarchy gives the highest
−Removed: priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable
−Removed: The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:
+Added: for disclosures about fair value of its financial instruments and paragraph ASC 820-10-35-37 (“Paragraph 820-10-35-37”) to
+Added: measure the fair value of its financial instruments.
+Added: Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting
+Added: principles generally accepted in the United States of America (U.S.
+Added: GAAP), and expands disclosures about fair value measurements.
+Added: To increase consistency and comparability in fair
+Added: value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to
+Added: valuation techniques used to measure fair value into three (3) broad levels.
+Added: The fair value hierarchy gives the highest priority to quoted
+Added: prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.
+Added: The three (3)
+Added: levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:
Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
1 unchanged sentence
Pricing inputs that are generally unobservable inputs and not corroborated by market data.
−Removed: Financial assets are considered Level 2
−Removed: when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least
−Removed: one significant model assumption or input is unobservable.
−Removed: The carrying amount of the Company’s
−Removed: financial assets and liabilities, such as cash, prepaid expenses, accounts payable, and accrued expenses, approximate their fair
−Removed: value because of the short maturity of those instruments.
−Removed: Transactions involving related parties
−Removed: cannot be presumed to be carried out on an arm's-length basis, as the requisite conditions of competitive, free-market dealings
−Removed: may not exist.
−Removed: Representations about transactions with related parties, if made, shall not imply that the related party transactions
−Removed: were consummated on terms equivalent to those that prevail in arm's-length transactions unless such representations can be substantiated.
−Removed: However, it is not practical to determine
−Removed: the fair value of advances from stockholders, if any, due to their related party nature.
+Added: Financial assets are considered Level 2 when their
+Added: fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant
+Added: model assumption or input is unobservable.
+Added: The carrying amount of the Company’s financial
+Added: assets and liabilities, such as cash, prepaid expenses, accounts payable, and accrued expenses, approximate their fair value because of
+Added: the short maturity of those instruments.
+Added: Transactions involving related parties cannot
+Added: be presumed to be carried out on an arm's-length basis, as the requisite conditions of competitive, free-market dealings may not exist.
+Added: Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated
+Added: on terms equivalent to those that prevail in arm's-length transactions unless such representations can be substantiated.
+Added: However, it is not practical to determine the
+Added: fair value of advances from stockholders, if any, due to their related party nature.
Revenue Recognition
−Removed: On September 1, 2018, the Company adopted
−Removed: ASC 606 –
+Added: On September 1, 2018, the Company adopted ASC
Revenue from Contracts with Customers using the modified retrospective transition approach.
−Removed: The core principle
−Removed: of ASC 606 is that revenue should be recognized in a manner that depicts the transfer of promised goods or services to customers
−Removed: in an amount that reflects the consideration to which the entity expects to be entitled for exchange of those goods or services.
−Removed: The Company’s updated accounting policies and related disclosures are set forth below, including the disclosure for disaggregated
−Removed: The impact of adopting ASC 606 was not material to the Condensed Consolidated Financial Statements.
−Removed: Revenue from the Company is recognized
−Removed: under Topic 606 in a manner that reasonably reflects the delivery of its services and products to customers in return for expected
−Removed: consideration and includes the following elements:
+Added: The core principle of ASC 606
+Added: is that revenue should be recognized in a manner that depicts the transfer of promised goods or services to customers in an amount that
+Added: reflects the consideration to which the entity expects to be entitled for exchange of those goods or services.
+Added: The Company’s updated
+Added: accounting policies and related disclosures are set forth below, including the disclosure for disaggregated revenue.
+Added: The impact of adopting
+Added: ASC 606 was not material to the Condensed Consolidated Financial Statements.
+Added: Revenue from the Company is recognized under Topic
+Added: 606 in a manner that reasonably reflects the delivery of its services and products to customers in return for expected consideration and
+Added: includes the following elements:
executed contracts with the Company’s customers that it believes are legally enforceable;
1 unchanged sentence
determination of the transaction price for each performance obligation in the respective contract;
−Removed: allocation of the
−Removed: transaction price to each performance obligation;
+Added: allocation of the transaction price to each performance obligation;
recognition of revenue only when the Company satisfies each performance obligation.
−Removed: These five elements, as applied to each
−Removed: of the Company’s revenue categories, is summarized below:
+Added: These five elements, as applied to each of the
+Added: Company’s revenue categories, is summarized below:
Product sales –
6 unchanged sentences
stage of work completed.
−Removed: Under this approach, recognized contract revenue equals the total estimated contract revenue multiplied
−Removed: by the percentage of completion.
−Removed: Our construction contracts are unit priced, and an account receivable is recorded for amounts
−Removed: invoiced based on actual units produced.
+Added: Under this approach, recognized contract revenue equals the total estimated contract revenue multiplied by the
+Added: percentage of completion.
+Added: Our construction contracts are unit priced, and an account receivable is recorded for amounts invoiced based
+Added: on actual units produced.
Cost of Revenue
2 unchanged sentences
Research and Development
−Removed: Research and development costs are expensed
−Removed: Research and development costs primarily consist of efforts to refine existing product models and develop new product
+Added: Research and development costs are expensed as
+Added: Research and development costs primarily consist of efforts to refine existing product models and develop new product models.
Related Parties
−Removed: The Company follows ASC 850-10 for the
−Removed: identification of related parties and disclosure of related party transactions.
+Added: The Company follows ASC 850-10 for the identification
+Added: of related parties and disclosure of related party transactions.
Pursuant to ASC 850-10-20 the related parties include:
−Removed: a) affiliates of the Company;
−Removed: b) entities for which investments in their equity securities would be required, absent the election
−Removed: of the fair value option under the Fair Value Option Subsection of ASC 825–10–15, to be accounted for by the equity
−Removed: method by the investing entity;
−Removed: c) trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed
−Removed: by or under the trusteeship of management;
+Added: a) affiliates
+Added: of the Company;
+Added: b) entities for which investments in their equity securities would be required, absent the election of the fair value
+Added: option under the Fair Value Option Subsection of ASC 825–10–15, to be accounted for by the equity method by the investing
+Added: c) trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship
+Added: of management;
d) principal owners of the Company;
e) management of the Company;
−Removed: f) other parties with
−Removed: which the Company may deal if one party controls or can significantly influence the management or operating policies of the other
−Removed: to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests;
−Removed: parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
−Removed: interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
+Added: f) other parties with which the Company may deal if one
+Added: party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting
parties might be prevented from fully pursuing its own separate interests;
+Added: and g) other parties that can significantly influence the management
+Added: or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly
+Added: influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
The condensed consolidated financial statements
−Removed: shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and
−Removed: other similar items in the ordinary course of business.
−Removed: However, disclosure of transactions that are eliminated in the preparation
−Removed: of consolidated financial statements is not required in those statements.
+Added: shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other
+Added: similar items in the ordinary course of business.
+Added: However, disclosure of transactions that are eliminated in the preparation of consolidated
+Added: financial statements is not required in those statements.
The disclosures shall include:
−Removed: (a) the nature of the
−Removed: relationship(s) involved;
−Removed: (b) a description of the transactions, including transactions to which no amounts or nominal amounts
−Removed: were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to
−Removed: an understanding of the effects of the transactions on the consolidated financial statements;
−Removed: (c) the dollar amounts of transactions
−Removed: for each of the periods for which income statements are presented and the effects of any change in the method of establishing the
−Removed: terms from that used in the preceding period;
−Removed: and (d) amounts due from or to related parties as of the date of each balance sheet
−Removed: presented and, if not otherwise apparent, the terms and manner of settlement.
+Added: (a) the nature of the relationship(s) involved;
+Added: (b) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods
+Added: for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions
+Added: on the consolidated financial statements;
+Added: (c) the dollar amounts of transactions for each of the periods for which income statements are
+Added: presented and the effects of any change in the method of establishing the terms from that used in the preceding period;
+Added: and (d) amounts
+Added: due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of
Commitments and Contingencies
−Removed: The Company follows ASC 450-20 to report
−Removed: accounting for contingencies.
−Removed: Certain conditions may exist as of the date the consolidated financial statements are issued, which
−Removed: may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur.
−Removed: Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment.
−Removed: In assessing loss
−Removed: contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings,
−Removed: the Company evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the
−Removed: amount of relief sought or expected to be sought therein.
−Removed: If the assessment of a contingency indicates
−Removed: that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated
−Removed: liability would be accrued in the Company’s consolidated financial statements.
−Removed: If the assessment indicates that a potential
−Removed: material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of
−Removed: the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.
−Removed: Loss contingencies considered remote are
−Removed: generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.
−Removed: Management does not believe,
−Removed: based upon information available at this time that these matters will have a material adverse effect on the Company’s financial
−Removed: position, results of operations or cash flows.
−Removed: However, there is no assurance that such matters will not materially and adversely
−Removed: affect the Company’s business, financial position, and results of operations or cash flows.
+Added: The Company follows ASC 450-20 to report accounting
+Added: for contingencies.
+Added: Certain conditions may exist as of the date the consolidated financial statements are issued, which may result in a
+Added: loss to the Company, but which will only be resolved when one or more future events occur or fail to occur.
+Added: The Company assesses such
+Added: contingent liabilities, and such assessment inherently involves an exercise of judgment.
+Added: In assessing loss contingencies related to legal
+Added: proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company evaluates the perceived
+Added: merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be
+Added: sought therein.
+Added: If the assessment of a contingency indicates that
+Added: it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would
+Added: be accrued in the Company’s consolidated financial statements.
+Added: If the assessment indicates that a potential material loss contingency
+Added: is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an
+Added: estimate of the range of possible losses, if determinable and material, would be disclosed.
+Added: Loss contingencies considered remote are generally
+Added: not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.
+Added: Management does not believe, based upon
+Added: information available at this time that these matters will have a material adverse effect on the Company’s financial position, results
+Added: of operations or cash flows.
+Added: However, there is no assurance that such matters will not materially and adversely affect the Company’s
+Added: business, financial position, and results of operations or cash flows.
Income Tax Provision
−Removed: The Company accounts for income taxes in
−Removed: accordance with ASC Topic 740, Income Taxes (ASC 740).
−Removed: ASC 740 requires a company to use the asset and liability method of accounting
−Removed: for income taxes, whereby deferred tax assets are recognized for deductible temporary differences, and deferred tax liabilities
−Removed: are recognized for taxable temporary differences.
−Removed: Temporary differences are the differences between the reported amounts of assets
−Removed: and liabilities and their tax bases.
−Removed: Deferred tax assets are reduced by a valuation allowance when, in the opinion of management,
−Removed: the Company does not foresee generating taxable income in the near future and utilizing its deferred tax asset, therefore, it is
−Removed: more likely than not that some portion, or all of, the deferred tax assets will not be realized.
−Removed: Deferred tax assets and liabilities
−Removed: are adjusted for the effects of changes in tax laws and rates on the date of enactment.
−Removed: Under ASC 740, a tax position is recognized
−Removed: as a benefit only if it is “more likely than not”
−Removed: that the tax position would be sustained in a tax examination, with
−Removed: a tax examination being presumed to occur.
−Removed: The amount recognized is the largest amount of tax benefit that is more than 50% likely
−Removed: to be realized on examination.
+Added: The Company accounts for income taxes in accordance
+Added: with ASC Topic 740, Income Taxes (ASC 740).
+Added: ASC 740 requires a company to use the asset and liability method of accounting for income
+Added: taxes, whereby deferred tax assets are recognized for deductible temporary differences, and deferred tax liabilities are recognized for
+Added: taxable temporary differences.
+Added: Temporary differences are the differences between the reported amounts of assets and liabilities and their
+Added: Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, the Company does not foresee generating
+Added: taxable income in the near future and utilizing its deferred tax asset, therefore, it is more likely than not that some portion, or all
+Added: of, the deferred tax assets will not be realized.
+Added: Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws
+Added: and rates on the date of enactment.
+Added: Under ASC 740, a tax position is recognized as
+Added: a benefit only if it is “more likely than not”
+Added: that the tax position would be sustained in a tax examination, with a tax examination
+Added: being presumed to occur.
+Added: The amount recognized is the largest amount of tax benefit that is more than 50% likely to be realized on examination.
For tax positions not meeting the “more likely than not”
test, no tax benefit is recorded.
−Removed: The Company has no material uncertain tax positions for any of the reporting periods presented.
−Removed: Income taxes are accounted for using the
−Removed: asset and liability method.
−Removed: Deferred income taxes are provided for temporary differences in recognizing certain income, expense,
−Removed: and credit items for financial reporting purposes and tax reporting purposes.
−Removed: Such deferred income taxes primarily relate to the
−Removed: difference between the tax basis of assets and liabilities and their financial reporting amounts.
−Removed: Deferred tax assets and liabilities
−Removed: are measured by applying enacted statutory tax rates applicable to the future years in which deferred tax assets or liabilities
−Removed: are expected to be settled or realized.
+Added: The Company has no material uncertain
+Added: tax positions for any of the reporting periods presented.
+Added: Income taxes are accounted for using the asset
+Added: and liability method.
+Added: Deferred income taxes are provided for temporary differences in recognizing certain income, expense, and credit
+Added: items for financial reporting purposes and tax reporting purposes.
+Added: Such deferred income taxes primarily relate to the difference between
+Added: the tax basis of assets and liabilities and their financial reporting amounts.
+Added: Deferred tax assets and liabilities are measured by applying
+Added: enacted statutory tax rates applicable to the future years in which deferred tax assets or liabilities are expected to be settled or realized.
There was no material deferred tax asset or liabilities as of September 30, 2020 and December 31, 2019.
−Removed: As of September 30, 2020 and December 31,
−Removed: 2019, the Company did not identify any material uncertain tax positions.
+Added: As of March 31, 2021 and December 31, 2020, the
+Added: Company did not identify any material uncertain tax positions.
Basic and Diluted Net Income (Loss) Per Share
−Removed: Net income (loss) per share is computed
−Removed: pursuant to ASC 260-10-45.
−Removed: Basic net income (loss) per share (“EPS”) is computed by dividing net income (loss) by the
−Removed: weighted average number of shares outstanding during the period.
−Removed: Diluted EPS is computed by dividing net
−Removed: income (loss) by the weighted average number of shares of stock and potentially outstanding shares of stock during the period to
−Removed: reflect the potential dilution that could occur from common shares issuable through contingent shares issuance arrangement, stock
−Removed: options or warrants.
−Removed: Due to the net loss incurred by the Company,
−Removed: potentially dilutive instruments would be anti-dilutive.
−Removed: Accordingly, diluted loss per share is the same as basic loss for all
−Removed: periods presented.
−Removed: The following potentially dilutive shares were excluded from the shares used to calculate diluted earnings per
−Removed: share as their inclusion would be anti-dilutive.
−Removed: Nine months ended September 30,
+Added: Net income (loss) per share is computed pursuant
+Added: to ASC 260-10-45.
+Added: Basic net income (loss) per share (“EPS”) is computed by dividing net income (loss) by the weighted average
+Added: number of shares outstanding during the period.
+Added: Diluted EPS is computed by dividing net income
+Added: (loss) by the weighted average number of shares of stock and potentially outstanding shares of stock during the period to reflect the
+Added: potential dilution that could occur from common shares issuable through contingent shares issuance arrangement, stock options or warrants.
+Added: Due to the net loss incurred by the Company, potentially
+Added: dilutive instruments would be anti-dilutive.
+Added: Accordingly, diluted loss per share is the same as basic loss for all periods presented.
+Added: The following potentially dilutive shares were excluded from the shares used to calculate diluted earnings per share as their inclusion
+Added: would be anti-dilutive.
+Added: Three months ended March 31,
Stock options
2 unchanged sentences
for the disclosure of subsequent events.
−Removed: The Company will evaluate subsequent events through the date when the financial
−Removed: statements were issued.
−Removed: Pursuant to ASU 2010-09, the Company as an SEC filer considers its financial statements issued when they
−Removed: are widely distributed to users, such as through filing them on EDGAR.
+Added: The Company will evaluate subsequent events through the date when the financial statements were
+Added: Pursuant to ASU 2010-09, the Company as an SEC filer considers its financial statements issued when they are widely distributed
+Added: to users, such as through filing them on EDGAR.
Based upon the review, other than described in Note 14 –
−Removed: Subsequent Events, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment
−Removed: or disclosure in the condensed consolidated financial statements.
+Added: Subsequent Events, the
+Added: Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the condensed
+Added: consolidated financial statements.
Reclassification
−Removed: Certain reclassifications have been made
−Removed: to the condensed consolidated financial statements for prior years to the current year’s presentation.
−Removed: Such reclassifications
−Removed: have no effect on net income as previously reported.
+Added: Certain reclassifications have been made to the
+Added: condensed consolidated financial statements for prior years to the current year’s presentation.
+Added: Such reclassifications have no effect
+Added: on net income as previously reported.
Note 3 –
1 unchanged sentence
Recently Adopted Accounting Standards
−Removed: In February 2016, the Financial Accounting
−Removed: Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) 2016-02, Leases (Topic 842) (“Topic
−Removed: 842”), which requires lessees to recognize leases on the balance sheet and disclose key information about leasing arrangements.
−Removed: Topic 842 was subsequently amended by ASU 2018-01, Land Easement Practical Expedient for Transition to Topic 842;
−Removed: Codification Improvements to Topic 842, Leases;
+Added: In February 2016, the Financial Accounting Standards
+Added: Board (“FASB”) issued Accounting Standard Update (“ASU”) 2016-02, Leases (Topic 842) (“Topic 842”),
+Added: which requires lessees to recognize leases on the balance sheet and disclose key information about leasing arrangements.
+Added: Topic 842 was
+Added: subsequently amended by ASU 2018-01, Land Easement Practical Expedient for Transition to Topic 842;
+Added: ASU 2018-10, Codification Improvements
+Added: to Topic 842, Leases;
ASU 2018-11, Targeted Improvements;
and ASU 2019-01, Codification Improvements.
−Removed: The new standard establishes a right-of-use model (“ROU”) that requires a lessee to recognize ROU asset and lease
−Removed: liability on the balance sheet for all leases with a term longer than 12 months.
−Removed: Leases are classified as finance or operating,
−Removed: with classification affecting the pattern and classification of expense recognition in the statement of income.
−Removed: The new standard was effective for the
−Removed: Company on January 1, 2019.
−Removed: A modified retrospective transition approach is required, applying the new standard to all leases existing
−Removed: at the date of initial application.
−Removed: An entity may choose to use either (1) its effective date or (2) the beginning of the earliest
−Removed: comparative period presented in the financial statements as its date of initial application.
−Removed: The Company adopted the new standard
−Removed: on January 1, 2019 and used the effective date as its date of initial application.
−Removed: Consequently, prior period financial information
−Removed: has not been recast and the disclosures required under the new standard have not been provided for dates and periods before January
+Added: The new standard establishes a right-of-use
+Added: model (“ROU”) that requires a lessee to recognize ROU asset and lease liability on the balance sheet for all leases with a
+Added: term longer than 12 months.
+Added: Leases are classified as finance or operating, with classification affecting the pattern and classification
+Added: of expense recognition in the statement of income.
+Added: The new standard was effective for the Company
+Added: on January 1, 2019.
+Added: A modified retrospective transition approach is required, applying the new standard to all leases existing at the
+Added: date of initial application.
+Added: An entity may choose to use either (1) its effective date or (2) the beginning of the earliest comparative
+Added: period presented in the financial statements as its date of initial application.
+Added: The Company adopted the new standard on January 1, 2019
+Added: and used the effective date as its date of initial application.
+Added: Consequently, prior period financial information has not been recast
+Added: and the disclosures required under the new standard have not been provided for dates and periods before January 1, 2019.
The new standard provides a number of optional
1 unchanged sentence
The Company elected the “package of practical expedients,”
−Removed: which permits it not
−Removed: to reassess under the new standard its prior conclusions about lease identification, lease classification and initial direct costs.
−Removed: The Company did not elect the use-of-hindsight or the practical expedient pertaining to land easements, the latter not being applicable
−Removed: to the Company.
+Added: which permits it not to reassess
+Added: under the new standard its prior conclusions about lease identification, lease classification and initial direct costs.
+Added: The Company did
+Added: not elect the use-of-hindsight or the practical expedient pertaining to land easements, the latter not being applicable to the Company.
The new standard also provides practical expedients for an entity’s ongoing accounting.
−Removed: The Company elected
−Removed: the short-term lease recognition exemption for all leases that qualify.
−Removed: This means, for those leases that qualify, it has not recognized
−Removed: ROU assets or lease liabilities, and this includes not recognizing ROU assets or lease liabilities for existing short-term leases
−Removed: of those assets in transition.
−Removed: The Company also elected the practical expedient to not separate lease and non-lease components
−Removed: for all of its leases.
−Removed: The Company believes the most significant
−Removed: effects of the adoption of this standard relate to (1) the recognition of new ROU assets and lease liabilities on its consolidated
−Removed: balance sheet for its office operating leases and (2) providing new disclosures about its leasing activities.
−Removed: There was no change
−Removed: in its leasing activities as a result of adoption.
−Removed: In June 2018, the FASB issued ASU 2018-07,
−Removed: Stock Compensation (Topic 718):
−Removed: Improvements to Nonemployee Share-Based Payment Accounting, which simplifies the accounting for
−Removed: share-based payments granted to nonemployees for goods and services and aligns most of the guidance on such payments to nonemployees
−Removed: with the requirements for share-based payments granted to employees.
+Added: The Company elected the short-term lease
+Added: recognition exemption for all leases that qualify.
+Added: This means, for those leases that qualify, it has not recognized ROU assets or lease
+Added: liabilities, and this includes not recognizing ROU assets or lease liabilities for existing short-term leases of those assets in transition.
+Added: The Company also elected the practical expedient to not separate lease and non-lease components for all of its leases.
+Added: The Company believes the most significant effects
+Added: of the adoption of this standard relate to (1) the recognition of new ROU assets and lease liabilities on its consolidated balance sheet
+Added: for its office operating leases and (2) providing new disclosures about its leasing activities.
+Added: There was no change in its leasing activities
+Added: as a result of adoption.
+Added: In June 2018, the FASB issued ASU 2018-07, Stock
+Added: Compensation (Topic 718):
+Added: Improvements to Nonemployee Share-Based Payment Accounting, which simplifies the accounting for share-based
+Added: payments granted to nonemployees for goods and services and aligns most of the guidance on such payments to nonemployees with the requirements
+Added: for share-based payments granted to employees.
ASU 2018-07 is effective on January 1, 2019.
−Removed: Early adoption
−Removed: is permitted.
−Removed: The adoption of this ASU did not have a material impact on the Company’s consolidated financial statements.
−Removed: In June 2020, the FASB issued ASU 2020-05
−Removed: in response to the ongoing impacts to U.S.
+Added: Early adoption is permitted.
+Added: of this ASU did not have a material impact on the Company’s consolidated financial statements.
+Added: In June 2020, the FASB issued ASU 2020-05 in response
+Added: to the ongoing impacts to U.S.
businesses in response to the COVID-19 pandemic.
−Removed: ASU 2020-05, Revenue from Contracts
−Removed: with Customers (Topic 606) and Leases (Topic 842) Effective Dates for Certain Entities provide a limited deferral of the effective
−Removed: dates for implementing previously issued ASU 606 and ASU 842 to give some relief to businesses considering the difficulties they
−Removed: are facing during the pandemic.
−Removed: These entities may defer application to fiscal years beginning after December 15, 2019, and interim
−Removed: periods within fiscal years beginning after December 15, 2020.
−Removed: As the Company has already adopted ASU 606 and ASU 842, the Company
−Removed: does not anticipate any effect on its financial statements.
+Added: ASU 2020-05, Revenue from Contracts with Customers (Topic
+Added: 606) and Leases (Topic 842) Effective Dates for Certain Entities provide a limited deferral of the effective dates for implementing previously
+Added: issued ASU 606 and ASU 842 to give some relief to businesses considering the difficulties they are facing during the pandemic.
+Added: These entities
+Added: may defer application to fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December
+Added: As the Company has already adopted ASU 606 and ASU 842, the Company does not anticipate any effect on its financial statements.
Recently Issued Accounting Standards Not Yet Adopted
−Removed: In June 2016, FASB issued ASU 2016-13,
−Removed: Financial Instruments - Credit Losses, which changes the accounting for recognizing impairments of financial assets.
−Removed: new guidance, credit losses for certain types of financial instruments will be estimated based on expected losses.
−Removed: The new guidance
−Removed: also modifies the impairment models for available-for-sale debt securities and for purchased financial assets with credit deterioration
−Removed: since their origination.
−Removed: In February 2020, the FASB issued ASU 2020-02, Financial Instruments-Credit Losses (Topic 326) and Leases
−Removed: (Topic 842) - Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No.
−Removed: 119 and Update to SEC Section on Effective
−Removed: Date Related to Accounting Standards Update No.
−Removed: 2016-02, Leases (Topic 842), which amends the effective date of the original pronouncement
−Removed: for smaller reporting companies.
−Removed: ASU 2016-13 and its amendments will be effective for the Company for interim and annual periods
−Removed: in fiscal years beginning after December 15, 2022.
−Removed: The Company believes the adoption will modify the way the Company analyzes financial
−Removed: instruments, but it does not anticipate a material impact on results of operations.
−Removed: The Company is in the process of determining
−Removed: the effects the adoption will have on its consolidated financial statements.
−Removed: In December 2019, FASB issued ASU 2019-12,
−Removed: Income Taxes, which provides for certain updates to reduce complexity in the accounting for income taxes, including the utilization
−Removed: of the incremental approach for intra-period tax allocation, among others.
−Removed: The amendments in ASU 2019-12 are effective for fiscal
−Removed: years, and interim periods within those fiscal years, beginning after December 15, 2020.
−Removed: The Company does not expect the implementation
−Removed: of ASU 2019-12 to have a material effect on its consolidated financial statements.
+Added: In June 2016, FASB issued ASU 2016-13, Financial
+Added: Instruments - Credit Losses, which changes the accounting for recognizing impairments of financial assets.
+Added: Under the new guidance, credit
+Added: losses for certain types of financial instruments will be estimated based on expected losses.
+Added: The new guidance also modifies the impairment
+Added: models for available-for-sale debt securities and for purchased financial assets with credit deterioration since their origination.
+Added: February 2020, the FASB issued ASU 2020-02, Financial Instruments-Credit Losses (Topic 326) and Leases (Topic 842) - Amendments to SEC
+Added: Paragraphs Pursuant to SEC Staff Accounting Bulletin No.
+Added: 119 and Update to SEC Section on Effective Date Related to Accounting Standards
+Added: 2016-02, Leases (Topic 842), which amends the effective date of the original pronouncement for smaller reporting companies.
+Added: ASU 2016-13 and its amendments will be effective for the Company for interim and annual periods in fiscal years beginning after December
+Added: The Company believes the adoption will modify the way the Company analyzes financial instruments, but it does not anticipate
+Added: a material impact on results of operations.
+Added: The Company is in the process of determining the effects the adoption will have on its consolidated
+Added: financial statements.
+Added: In December 2019, FASB issued ASU 2019-12, Income
+Added: Taxes, which provides for certain updates to reduce complexity in the accounting for income taxes, including the utilization of the incremental
+Added: approach for intra-period tax allocation, among others.
+Added: The amendments in ASU 2019-12 are effective for fiscal years, and interim periods
+Added: within those fiscal years, beginning after December 15, 2020.
+Added: The Company does not expect the implementation of ASU 2019-12 to have a
+Added: material effect on its consolidated financial statements.
Management does not believe that any recently
issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements.
−Removed: accounting pronouncements are issued, we will adopt those that are applicable under the circumstances.
+Added: As new accounting
+Added: pronouncements are issued, we will adopt those that are applicable under the circumstances.
Note 4 –
Inventory, net
−Removed: At September 30, 2020 and December 31,
−Removed: 2019, inventory consisted of the following:
−Removed: September 30,
+Added: At March 31, 2021 and December 31, 2020, inventory
+Added: consisted of the following:
Finished goods
2 unchanged sentences
Note 5 –
−Removed: Deposit balance as of September 30, 2020
−Removed: amounted to $106,630, including $6,630 for lease agreement deposit and $100,000 for payment made into an escrow account.
−Removed: as of December 31, 2019 amounted to $6,630 for lease agreement deposit.
−Removed: On August 31, 2020, the Company executed
−Removed: a binding letter of intent with Communication Wiring Specialists, Inc., a California S-Corporation (“CWS”) whereby
−Removed: the Company will purchase one hundred percent (100%) of the issued and outstanding common stock of CWS for five million dollars
−Removed: ($5,000,000).
−Removed: When the transaction closes, CWS will be capitalized with one million dollars ($1,000,000).
−Removed: The purchase price structure
−Removed: included a refundable deposit amount of $100,000 to be held in an escrow account upon execution of the letter of intent.
−Removed: of intent may be terminated by mutual written consent by the Company and CWS, or on November 30, 2020 if the Closing has not occurred.
−Removed: Note 7 –
−Removed: On March 15, 2019, the Company entered
−Removed: into and closed an asset purchase agreement with AVX Design & Integration, Inc.
−Removed: (“AVX”) as stated in Note 1.
−Removed: summary of the purchase price and the purchase price allocations at fair value is below.
−Removed: Purchase price
−Removed: 29,286 shares of common stock (1)
−Removed: Secured promissory note
−Removed: Total purchase price
−Removed: Allocation of purchase price
−Removed: Accounts receivable
−Removed: Property and equipment
−Removed: Operating lease right-of-use assets
−Removed: Intangible assets
−Removed: Accounts payable and accrued liabilities
−Removed: Operating lease liability
−Removed: Purchase price
−Removed: the fair value of the common
−Removed: stock was calculated based on the closing market price of the Company’s common stock at the date of acquisition.
+Added: Deposit balance as of March 31, 2021 amounted
+Added: to $6,630 for lease agreement deposit.
+Added: Deposit balance as of December 31, 2020 amounted to $106,630, including $6,630 for lease agreement
+Added: deposit and $100,000 for payment made into an escrow account for purchasing a target company.
+Added: On March 26, 2021, the management of CWS
+Added: decided to terminate the LOI.
+Added: The LOI was terminated effective as of March 29, 2021 and $100,000 was returned on March 29, 2021.
Note 6 –
Property and Equipment
−Removed: At September 30, 2020 and December 31, 2019, property and equipment
−Removed: consisted of the following:
+Added: At March 31, 2020 and December 31, 2019, property and equipment consisted
+Added: of the following:
Building Improvement
2 unchanged sentences
Property and equipment, net
−Removed: Depreciation expense for the nine months
−Removed: ended September 30, 2020 and 2019 amounted to $121,684 and $112,107, respectively.
−Removed: The Company purchased a warehouse in
−Removed: Ontario, California in September 2018 and leased an unused portion to a third party.
−Removed: The tenant paid $12,335 as a security
−Removed: deposit, shown as other liability in non-current liability.
−Removed: Note 9 –
−Removed: Promissory Note - Related Party
−Removed: On March 15, 2019, when the Company
−Removed: purchased AVX Design & Integration, Inc.
−Removed: the Company agreed to pay the predecessor owner with a promissory note as one of
−Removed: the forms of consideration.
−Removed: The note was $50,000 with a fixed interest rate of 6% per annum payable in 12 equal monthly
−Removed: payments commencing on June 1 , 2019 with interest calculated from the initial payment date through the date in
−Removed: which all amount due under the note is paid off.
−Removed: As of December 31, 2019, the balance of the promissory note was $50,000 and
−Removed: $1,750 accrued interest incurred for the nine months and 15 days ended December 31, 2019.
−Removed: The note and interest amount of
−Removed: $50,000 and $1,831 were paid off on January 10, 2020.
+Added: Depreciation expense for the three months ended
+Added: March 31, 2021 and 2020 amounted to $40,537 and $40,598, respectively.
+Added: The Company purchased a warehouse in Ontario,
+Added: California in September 2018 and leased an unused portion to a third party.
+Added: The tenant paid $12,335 as a security deposit, shown as other
+Added: liability in non-current liability.
Note 7 –
Related Party Transactions
−Removed: Revenue generated from Vitashower Corp.,
−Removed: a company owned by the CEO’s wife, amounted to $21,267 and $10,300 for the nine months ended September 30, 2020 and 2019,
−Removed: respectively.
−Removed: Account receivable balance due from Vitashower Corp.
−Removed: amounted to $22,410 and $0 as of September 30, 2020 and December
−Removed: 31, 2019, respectively.
−Removed: Compensation for services provided by the
−Removed: President and Chief Executive Officer for the nine months ended September 30, 2020 and 2019 amounted to $90,000 and $90,000, respectively.
+Added: Revenue generated from Vitashower Corp., a company
+Added: owned by the CEO’s wife, amounted to $10,191 and $14,672 for the three months ended March, 2021 and 2020, respectively.
+Added: receivable balance due from Vitashower Corp.
+Added: amounted to $0 and $0 as of March 31, 2021 and December 31, 2020, respectively.
+Added: Compensation for services provided by the President
+Added: and Chief Executive Officer for the three months ended March 31, 2021 and 2020 amounted to $30,000 and $30,000, respectively.
Note 8 –
1 unchanged sentence
Major customers
−Removed: One customer accounted for 24% and 18%
−Removed: of the total accounts receivable as of September 30, 2020 and December 31, 2019, respectively.
+Added: One customer accounted for 48% and 17% of the
+Added: total accounts receivable as of March 31, 2021 and December 31, 2020, respectively.
+Added: This customer accounted for 80% and 58% of the total
+Added: revenue for the period ended March 31, 2021 and 2020, respectively.
Major vendors
−Removed: One vendor accounted for 0% and 21% of
−Removed: total accounts payable at September 30, 2020 and December 31, 2019, respectively.
+Added: One vendor accounted for 96% and 0% of total accounts
+Added: payable at March 31, 2021 and December 31, 2020, respectively.
+Added: This vendor accounted for 84% and 38% of the total purchases for the period
+Added: ended March 31, 2021 and 2020, respectively.
Note 9 –
1 unchanged sentence
Asset and Operating Lease Liability
−Removed: lease right-of-use assets and liabilities are recognized at the present value of the future lease payments at the lease commencement
−Removed: The interest rate used to determine the present value is our incremental borrowing rate, estimated to be 15%, as the interest
−Removed: rate implicit in our lease is not readily determinable.
−Removed: During the nine months ended September 30, 2020 and 2019, the Company recorded
−Removed: $48,885 and $32,412, respectively as operating lease expense.
−Removed: The Company currently has a lease agreement
−Removed: for AVX’s operation for a monthly payment of $5,258 and shall increase by 3% every year.
−Removed: The lease commenced July 1, 2015
−Removed: and expires on August 31, 2022.
+Added: lease right-of-use assets and liabilities are recognized at the present value of the future lease payments at the lease commencement date.
+Added: The interest rate used to determine the present value is our incremental borrowing rate, estimated to be 15%, as the interest rate implicit
+Added: in our lease is not readily determinable.
+Added: During the three months ended March 31, 2021 and 2020, the Company recorded $16,295 and $16,295,
+Added: respectively as operating lease expense.
+Added: The Company currently has a lease agreement for
+Added: AVX’s operation for a monthly payment of $5,258 and shall increase by 3% every year.
+Added: The lease commenced July 1, 2015 and expires
+Added: on August 31, 2022.
A security deposit of $5,968 was also held for the duration of the lease term.
1 unchanged sentence
the Company has elected the ‘package of practical expedients,’
−Removed: which permit it not to reassess under the new
−Removed: standard its prior conclusions about lease identification, lease classification and initial direct costs.
−Removed: The Company did not elect
−Removed: the use-of-hindsight or the practical expedient pertaining to land easements;
+Added: which permit it not to reassess under the new standard its
+Added: prior conclusions about lease identification, lease classification and initial direct costs.
+Added: The Company did not elect the use-of-hindsight
+Added: or the practical expedient pertaining to land easements;
the latter is not applicable to the Company.
−Removed: the Company elected not to apply ASC Topic 842 to arrangements with lease terms of 12 months or less.
−Removed: On March 15, 2019 when AVX
−Removed: was acquired, upon adoption of ASC Topic 842, the Company recorded a right-of-use asset.
+Added: In addition, the Company elected
+Added: not to apply ASC Topic 842 to arrangements with lease terms of 12 months or less.
+Added: On March 15, 2019 when AVX was acquired, upon adoption
+Added: of ASC Topic 842, the Company recorded a right-of-use asset.
Right-of-use asset is summarized below:
−Removed: September 30, 2020
+Added: March 31, 2021
+Added: March 31, 2020
accumulated amortization
Right-of-use asset, net
−Removed: Operating Lease liability is summarized
−Removed: September 30, 2020
+Added: Operating Lease liability is summarized below:
+Added: March 31, 2021
+Added: March 31, 2020
current portion
3 unchanged sentences
Year ending December 31, 2022
−Removed: Year ending December 31, 2022
Total future minimum lease payment
5 unchanged sentences
entered into an agreement to receive a U.S.
−Removed: Small Business Administration Loan (“SBA Loan”) from JPMorgan Chase
+Added: Small Business Administration Loan (“SBA Loan”) from JPMorgan Chase Bank,
related to the COVID-19 pandemic in the amount of $116,460, which we received on May 1, 2020.
−Removed: The SBA Loan has a fixed
−Removed: interest rate of 0.98 percent per annum and a maturity date two years from the date the loan was issued.
+Added: The SBA Loan has a fixed interest rate
+Added: of 0.98 percent per annum and a maturity date two years from the date the loan was issued.
On May 4, 2020, Perfecular Inc.
+Added: entered into an
+Added: agreement to receive a U.S.
+Added: Small Business Administration Loan (“SBA Loan”) from Bank of America related to the COVID-19 pandemic
+Added: in the amount of $151,500, which we received on May 4, 2020.
+Added: The SBA Loan has a fixed interest rate of 1 percent per annum and
+Added: a maturity date two years from the date loan was issued.
+Added: On March 2, 2021, Perfecular Inc.
into an agreement to receive a U.S.
−Removed: Small Business Administration Loan (“SBA Loan”) from Bank of America related to
−Removed: the COVID-19 pandemic in the amount of $151,500, which we received on May 4, 2020.
−Removed: The SBA Loan has a fixed interest rate of 1 percent
−Removed: per annum and a maturity date two years from the date loan was issued.
−Removed: The application for these funds required
−Removed: the Company in good faith to certify that the current economic uncertainty made the loan request necessary to support the ongoing
−Removed: operations of the Company.
−Removed: This certification further required the Company to take into account current business activity and the
−Removed: ability to access other sources of liquidity sufficient to support ongoing operations in a manner that is not significantly detrimental
−Removed: to the business.
−Removed: The guidance and requirements with respect to the certification made by the Company did not contain any objective
−Removed: criteria and is subject to interpretation.
−Removed: Despite the Company’s understanding under the CARES Act that given the Company’s
−Removed: circumstances it satisfied all eligible requirements for the SBA Loan, management will continue to assess the Company’s continued
−Removed: qualification if or when updated or revised guidance is released by the U.S.
−Removed: Department of the Treasury.
−Removed: If a determination is
−Removed: subsequently made that the Company’s qualification status has changed, the Company may be required to, among other matters,
−Removed: return the SBA Loan.
−Removed: Under the terms of the SBA Loan, the Company may be eligible for full or partial loan forgiveness, however,
−Removed: no assurance is provided that the Company will apply for, or obtain forgiveness for, any portion of the SBA Loan.
+Added: Small Business Administration Loan (“SBA Loan”) from Wells Fargo related to the COVID-19
+Added: pandemic in the amount of $158,547, which we received on March 3, 2021.
+Added: The SBA Loan has a fixed interest rate of 1 percent per annum
+Added: and a maturity date two years from the date loan was issued.
+Added: On March 10, 2021, AVX Design & Integration,
+Added: entered into an agreement to receive an SBA Loan from Chase Bank related to the COVID-19 pandemic in the amount of $108,750.
+Added: SBA Loan has a fixed interest rate of 0.98 percent per annum and a maturity date five years from the date loan was issued.
Economic Injury Disaster Loan
On June 4, 2020, Perfecular Inc.
−Removed: into an agreement to receive a U.S.
−Removed: Small Business Administration Loan (“SBA Loan”) from Bank of America related to
−Removed: the COVID-19 pandemic in the amount of $81,100, which we received on June 4, 2020.
−Removed: The SBA Loan has a fixed interest rate of 3.75
−Removed: percent per annum and a maturity date thirty years from the date loan was issued.
+Added: an agreement to receive a U.S.
+Added: Small Business Administration Loan (“SBA Loan”) from Bank of America related to the COVID-19
+Added: pandemic in the amount of $81,100, which we received on June 4, 2020.
+Added: The SBA Loan has a fixed interest rate of 3.75 percent per annum
+Added: and a maturity date thirty years from the date loan was issued.
On June 5, 2020, AVX Design & Integration,
entered into an agreement to receive a U.S.
−Removed: Small Business Administration Loan (“SBA Loan”) from JPMorgan Chase
+Added: Small Business Administration Loan (“SBA Loan”) from JPMorgan Chase Bank,
related to the COVID-19 pandemic in the amount of $56,800, which we received on June 5, 2020.
−Removed: The SBA Loan has a fixed
−Removed: interest rate of 3.75 percent per annum and a maturity date thirty years from the date loan was issued.
−Removed: Borrower will use all of the proceeds from
−Removed: this Loan solely as working capital to alleviate economic injury caused by disaster occurring in the month of January 31, 2020
−Removed: and continuing thereafter.
−Removed: For loan amounts of greater than $25,000,
−Removed: Borrower hereby grants to the SBA, the secured party hereunder, a continuing security interest in and to any and all “Collateral”
−Removed: as described herein to secure payment and performance of all debts, liabilities, and obligations of Borrower to the SBA hereunder
−Removed: without limitation, including but not limited to all interest, other fees and expenses (all hereinafter called “Obligations”).
−Removed: The Collateral includes the following property that Borrower now owns or shall acquire or create immediately upon the acquisition
−Removed: or creation thereof:
−Removed: all tangible and intangible personal property, including, but not limited to:
−Removed: (a) inventory, (b) equipment,
−Removed: (c) instruments, including promissory notes, (d) chattel paper, including tangible chattel paper and electronic chattel paper,
−Removed: (e) documents, (f) letter of credit rights, (g) accounts, including health-care insurance receivables and credit card receivables,
−Removed: (h) deposit accounts, (i) commercial tort claims, (j) general intangibles, including payment intangibles and software, and (k)
−Removed: as-extracted collateral as such terms may from time to time be defined in the Uniform Commercial Code.
−Removed: The security interest Borrower
−Removed: grants includes all accessions, attachments, accessories, parts, supplies, and replacements for the Collateral, all products, proceeds
−Removed: and collections thereof and all records and data relating thereto.
−Removed: June 30, 2020
+Added: The SBA Loan has a fixed interest rate
+Added: of 3.75 percent per annum and a maturity date thirty years from the date loan was issued.
+Added: January 8, 2021, Focus Universal Inc.
+Added: entered into a secured promissory note agreement with East West Bank in the amount of $1,500,000.
+Added: The note has a variable interest rate of 0.25% above Wall Street Journal Prime Rate.
+Added: The note requires monthly payments with the final
+Added: payment of $1,357,178 due on January 22, 2026.
+Added: Borrower will use all of the proceeds from this
+Added: Loan solely as working capital to alleviate economic injury caused by disaster occurring in the month of January 31, 2020 and continuing
current portion
Long term portion
−Removed: Interest expense incurred from the loans
−Removed: amounted to $2,290 for the nine months ended September 30, 2020.
−Removed: Economic Injury Disaster Loan advance
−Removed: In response to the COVID-19 pandemic, small
−Removed: businesses, including agricultural businesses, and non-profit organizations in all U.S.
−Removed: states, Washington D.C., and U.S.
−Removed: can apply for an Economic Injury Disaster Loan (EIDL).
−Removed: The EIDL program is designed to provide economic relief to businesses that
−Removed: are currently experiencing a temporary loss of revenue due to COVID-19.
−Removed: EIDL proceeds can be used to cover a wide array of working
−Removed: capital and normal operating expenses, such as continuation to health care benefits, rent, utilities, and fixed debt payments.
−Removed: The amount of the EIDL Advance was determined by the number of employees indicated on the EIDL application at $1,000 per employee,
−Removed: up to a maximum of $10,000.
−Removed: The EIDL Advance does not have to be repaid.
−Removed: Recipients did not have to be approved for an EIDL
−Removed: loan in order to receive the EIDL.
−Removed: On June 16, 2020, the Company received
−Removed: a $10,000 EIDL Advance and recorded the receipt as other income.
+Added: Interest expense incurred from the loans amounted
+Added: to $7,565 and $0 for the three months ended March 31, 2021 and 2020, respectively.
Note 11 –
1 unchanged sentence
Shares authorized
−Removed: Upon formation, the total number of shares
−Removed: of all classes of stock that the Company is authorized to issue is seventy-five million (75,000,000) shares of common stock, par
−Removed: value $0.001 per share.
−Removed: As of September 30, 2020 the Company had
+Added: Upon formation, the total number of shares of
+Added: all classes of stock that the Company is authorized to issue is seventy-five million (75,000,000) shares of common stock, par value $0.001
+Added: As of March 31, 2021 the Company had 40,959,741
shares of common stock issued and outstanding.
−Removed: During the nine months ended September
+Added: During the three months ended March 31, 2021,
the Company did not issue common stock.
Shares to be issued for compensation
−Removed: The Company entered into agreements with
−Removed: third-party consultants for financing and management consultation.
−Removed: The Company has incurred consulting service fees paid in cash
−Removed: amounting to $36,000 for the nine months ended September 30, 2020, which the Company intends to issue stock as compensation for
−Removed: services rendered.
−Removed: Expenses incurred but not yet paid in shares as of September 30, 2020 and September 30, 2019 amounted to $86,709
−Removed: and $35,455, respectively.
−Removed: During the nine months ended
−Removed: September 30, 2019, the Company had the following transactions pertaining to its common stock:
−Removed: Issued 13,445 shares to consultants in exchange for professional services rendered.
−Removed: The shares were valued at $96,509 based on the closing price of the Company’s common stock on the dates that the shares were deemed earned, according to the agreements;
−Removed: Issued 39,286 shares as consideration for the AVX acquisition valued at $290,716.
−Removed: The value of the common stock was determined based on the market price on the day of the closing of the acquisition.
+Added: The Company entered into agreements with third
+Added: party consultants for financing and management consultation.
+Added: The Company has incurred consulting service fees not paid in cash amounting
+Added: to $12,000 for the period ended March 31, 2021, which the Company intends to issue stock as compensation for services rendered.
+Added: incurred but not yet paid in shares as of March 31, 2021 and 2020 amounted to $110,709 and $62,709, respectively.
Stock options
−Removed: On August 6, 2019, each member of the Board
−Removed: was granted 30,000 options to purchase shares at $5.70 per share.
−Removed: As of September 30, 2020, there were 210,000 options granted,
−Removed: 210,000 options vested, 0 options unvested, and 210,000 outstanding stock options.
−Removed: For the nine months ended September 30,
−Removed: 2020 and 2019, the Company’s stock option compensation expenses amounted to $605,150 and $172,900, respectively.
−Removed: The fair value of the warrants listed above was determined using
−Removed: the Black-Scholes option pricing model with the following assumptions:
−Removed: September 30,
−Removed: September 30,
+Added: On January 4, 2021, each member of the Board was
+Added: granted 15,000 options to purchase shares at $3.00 per share.
+Added: On August 6, 2019, each member of the Board was
+Added: granted 30,000 options to purchase shares at $5.70 per share.
+Added: As of March 31, 2021, there were 315,000 options
+Added: granted, 236,250 options vested, 0 options unvested, and 315,000 outstanding stock options.
+Added: the three months ended March 31, 2021 and 2020, the Company’s stock option compensation expenses amounted to $259,350 and $106,838 ,
+Added: respectively.
+Added: The fair value of the warrants listed above was determined using the
+Added: Black-Scholes option pricing model with the following assumptions:
Risk-free interest rate
3 unchanged sentences
The following is a summary of options activity
−Removed: from December 31, 2019 to September 30, 2020:
+Added: from December 31, 2020 to March 31, 2021:
Weighted average exercise price
3 unchanged sentences
Forfeited or expired
−Removed: Outstanding at September 30, 2020
−Removed: Vested as of September 30, 2020
−Removed: Exercisable at September 30, 2020
−Removed: The exercise price for options outstanding
−Removed: and exercisable at September 30, 2020:
+Added: Outstanding at March 31, 2021
+Added: Vested as of March 31, 2021
+Added: Exercisable at March 31, 2021
+Added: The exercise price for options outstanding and
+Added: exercisable at March 31, 2021:
Note 12 –
3 unchanged sentences
and Perfecular Inc.
−Removed: (“Focus”) involve wholesale, research and development of universal smart
−Removed: instrument and farming devices.
+Added: (“Focus”) involve wholesale, research and development of universal smart instrument
+Added: and farming devices.
AVX Design & Integration, Inc.
−Removed: (“AVX”) is an IoT installation and management company
−Removed: specializeing in high performance and easy to use audio/gideo, home theater, lighting control, automation, and integration.
−Removed: table below discloses income statement information by segment.
−Removed: Nine months ended September 30, 2020
+Added: (“AVX”) is an IoT installation and management company specializing
+Added: in high performance and easy to use audio/video, home theater, lighting control, automation, and integration.
+Added: The table below discloses
+Added: income statement information by segment.
+Added: Three months ended March 31, 2021
Revenue - related party
12 unchanged sentences
related party
+Added: Other income (expense), net
Total other income (expense)
Loss before income taxes
−Removed: $ (1,792,071 )
−Removed: $ (1,988,333 )
Note 13 –
2 unchanged sentences
the Company may become involved in legal proceedings.
−Removed: The Company will accrue a liability for such matters when it is probable
−Removed: that a liability has been incurred and the amount can be reasonable estimated.
−Removed: When only a range of possible loss can be established,
−Removed: the most probable amount in the range is accrued.
−Removed: The accrual for a litigation loss contingency might include, for example, estimates
−Removed: of potential damages, outside legal fees, and other directly related costs expected to be incurred.
+Added: The Company will accrue a liability for such matters when it is probable that a
+Added: liability has been incurred and the amount can be reasonable estimated.
+Added: When only a range of possible loss can be established, the most
+Added: probable amount in the range is accrued.
+Added: The accrual for a litigation loss contingency might include, for example, estimates of potential
+Added: damages, outside legal fees, and other directly related costs expected to be incurred.
Note 14 –
1 unchanged sentence
The Company has evaluated all other subsequent
−Removed: events through the date these condensed consolidated financial statements were issued and determine that there were no subsequent
−Removed: events or transactions that require recognition or disclosures in the condensed consolidated financial statements.
−Removed: On October 19, 2020, the Company subleased 3,000 feet of its
−Removed: warehouse and one office space for eight months commencing December 1, 2020 with the option to extend the lease to twelve months.
−Removed: The monthly lease is $2,400 with a $4,800 deposit.
+Added: events through the date these condensed consolidated financial statements were issued and determine that there were no subsequent events
+Added: or transactions that require recognition or disclosures in the condensed consolidated financial statements.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.