Item 1. Financial Statements
ITEM
1. FINANCIAL STATEMENTS
- 3 -
Table of Contents
FINGERMOTION,
INC.
CONDENSED
CONSOLIDATED INTERIM FINANCIAL STATEMENTS
For
the six months ended August 31, 2021
(Unaudited
- Expressed in U.S. Dollars)
- 4 -
Table of Contents
FingerMotion,
Inc.
Unaudited
Condensed Consolidated Balance Sheets
August 31,
February 28,
2021
2021
(Unaudited)
ASSETS
Current Assets
Cash and cash equivalents
$ 878,085
$ 850,717
Accounts receivable
3,690,100
4,099,312
Inventories
2,585
1,401
Prepayment and deposit
2,448,403
646,377
Other receivables
2,170,090
1,506,720
Current Assets
9,189,263
7,104,527
Non-current Assets
Equipment
32,099
26,453
Intangible assets
139,681
161,210
Right-of-use asset
19,674
49,314
Non-current Assets
191,454
236,977
TOTAL ASSETS
$ 9,380,717
$ 7,341,504
LIABILITIES AND SHAREHOLDERS DEFICIT
Current Liabilities
Accounts payable
$ 2,387,406
$ 2,473,636
Accrual and other payables
1,744,650
1,046,190
Loan payable, current portion
—
544,900
Lease liability, current portion
19,674
47,569
Current Liabilities
4,151,730
4,112,295
Non-current Liabilities
Loan payable, non-current portion
—
1,109,307
Lease liability, non-current portion
—
4,936
Non-current Liabilities
—
1,114,243
TOTAL LIABILITIES
$ 4,151,730
$ 5,226,538
SHAREHOLDERS EQUITY
Preferred stock, par value $ .0001 per share; Authorized 1,000,000 shares; issued and outstanding - 0 - shares.
—
—
Common Stock, par value $ .0001 per share; Authorized 200,000,000 shares; issued and outstanding 42,201,260 shares and 38,903,494 issued and outstanding at August 31, 2021 and February 28, 2021 respectively
4,220
3,890
Additional paid-in capital
19,675,983
14,170,815
Accumulated deficit
( 14,576,382 )
( 12,208,728 )
Accumulated other comprehensive income
113,552
140,906
Stockholders equity before non-controlling interests
5,217,373
2,106,883
Non-controlling interests
11,614
8,083
TOTAL SHAREHOLDERS EQUITY
5,228,987
2,114,966
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
$ 9,380,717
$ 7,341,504
- 5 -
Table of Contents
FingerMotion,
Inc.
Unaudited
Condensed Consolidated Statements of Operations
Three Months Ended
Six Months Ended
August 31,
August 31,
August 31,
August 31,
2021
2020
2021
2020
Revenue
$ 5,386,914
$ 3,621,054
$ 11,383,403
$ 6,363,988
Cost of revenue
( 4,690,058 )
( 3,362,663 )
( 10,066,850 )
( 5,811,158 )
Gross profit
696,856
258,391
1,316,553
552,830
Amortization & depreciation
( 14,402 )
( 5,172 )
( 28,823 )
( 7,617 )
General & administrative expenses
( 1,444,914 )
( 842,977 )
( 2,624,661 )
( 1,585,016 )
Marketing Cost
( 59,075 )
( 131,256 )
( 144,082 )
( 131,256 )
Research & Development
( 144,549 )
( 123,534 )
( 279,978 )
( 227,144 )
Stock compensation expenses
( 421,571 )
( 50,033 )
( 482,546 )
( 71,710 )
Total operating expenses
( 2,084,511 )
( 1,152,972 )
( 3,560,090 )
( 2,022,743 )
Net loss from operations
( 1,387,655 )
( 894,581 )
( 2,243,537 )
( 1,469,913 )
Other income (expense):
Interest income
447
261
1,717
406
Interest expense
( 80,247 )
( 73,943 )
( 172,813 )
( 93,549 )
Exchange gain (loss)
( 2,354 )
956
( 1,679 )
1,029
Other income
15,192
6,591
52,189
23,260
Total other income (expense)
( 66,962 )
( 66,135 )
( 120,586 )
( 68,854 )
Net loss before income tax
$ ( 1,454,617 )
$ ( 960,716 )
$ ( 2,364,123 )
$ ( 1,538,767 )
Income tax expenses
—
—
—
—
Net Loss
$ ( 1,454,617 )
$ ( 960,716 )
$ ( 2,364,123 )
$ ( 1,538,767 )
Less: Net profit attributable to the non-controlling interest
1,147
307
3,531
333
Net loss attributable to the Companys shareholders
$ ( 1,455,764 )
$ ( 961,023 )
$ ( 2,367,654 )
$ ( 1,539,100 )
Other comprehensive income:
Foreign currency translation adjustments
( 87,538 )
27,613
( 27,354 )
11,739
Comprehensive loss
$ ( 1,543,302 )
$ ( 933,410 )
$ ( 2,395,008 )
$ ( 1,527,361 )
Less: comprehensive income (loss) attributable to non-controlling interest
( 167 )
13
( 3 )
96
Comprehensive loss attributable to the Company
$ ( 1,543,135 )
$ ( 933,423 )
$ ( 2,395,005 )
$ ( 1,527,457 )
NET LOSS PER SHARE
Loss Per Share - Basic
$ ( 0.04 )
$ ( 0.03 )
$ ( 0.06 )
$ ( 0.05 )
Loss Per Share - Diluted
$ ( 0.04 )
$ ( 0.03 )
$ ( 0.06 )
$ ( 0.05 )
NET LOSS PER SHARE ATTRIBUTABLE TO THE COMPANY
Loss Per Share - Basic
$ ( 0.04 )
$ ( 0.03 )
$ ( 0.06 )
$ ( 0.05 )
Loss Per Share - Diluted
$ ( 0.04 )
$ ( 0.03 )
$ ( 0.06 )
$ ( 0.05 )
Wgt Ave Common Shares Outstanding - Basic
39,647,106
33,827,736
39,290,499
31,134,312
Wgt Ave Common Shares Outstanding - Diluted
39,647,106
33,827,736
39,290,499
31,134,312
- 6 -
Table of Contents
FingerMotion,
Inc.
Unaudited
Condensed Consolidated Statement of Shareholders Equity
Accumulated
Capital Paid
Other
Common Stock
in Excess
Shares to be
Accumulated
Comprehensive
Stockholders
Non-controlling
Shares
Amount
of Par Value
Issued
Deficit
Income
equity
interest
Total
Balance at March 1, 2021
38,903,494
3,890
14,170,815
—
( 12,208,728 )
140,906
2,106,883
8,083
2,114,966
Common stock issued for cash
86,666
9
179,990
—
—
—
179,999
—
179,999
Common stock issued for professional service
5,000
1
9,999
—
—
—
10,000
—
10,000
Accumulated other comprehensive income
—
—
—
—
—
60,184
60,184
—
60,184
Net (Loss)
—
—
—
—
( 911,890 )
—
( 911,890 )
2,384
( 909,506 )
Balance at May 31, 2021
38,995,160
3,900
14,360,804
—
( 13,120,618 )
201,090
1,445,176
10,467
1,455,643
Common stock issued for cash
673,900
67
3,114,432
—
—
—
3,114,499
—
3,114,499
Common stock issued for professional service
55,000
5
259,995
—
—
—
260,000
—
260,000
Execution of convertible notes
2,477,200
248
1,940,752
—
—
—
1,941,000
—
1,941,000
Accumulated other comprehensive income
—
—
—
—
—
( 87,538 )
( 87,538 )
—
( 87,538 )
Net (Loss)
—
—
—
—
( 1,455,764 )
—
( 1,455,764 )
1,147
( 1,454,617 )
Balance at August 31, 2021
42,201,260
4,220
19,675,983
—
( 14,576,382 )
113,552
5,217,373
11,614
5,228,987
- 7 -
Table of Contents
Accumulated
Capital Paid
Other
Common Stock
in Excess
Shares to be
Accumulated
Comprehensive
Stockholders
Non-controlling
Shares
Amount
of Par Value
Issued
Deficit
Income
equity
interest
Total
Balance at March 1, 2020
25,847,953
2,585
7,521,587
—
( 7,826,754 )
3,964
( 298,618 )
4,183
( 294,435 )
Common stock issued for professional service
8,045,000
804
282,771
—
—
—
283,575
—
283,575
Accumulated other comprehensive income
—
—
—
—
—
( 15,874 )
( 15,874 )
—
( 15,874 )
Net (Loss)
—
—
—
—
( 578,077 )
—
( 578,077 )
26
( 578,051 )
Balance at May 31, 2020
33,892,953
3,389
7,804,358
—
( 8,404,831 )
( 11,910 )
( 608,994 )
4,209
( 604,785 )
Stock subscribed / (cancelled)
( 15,000 )
( 15 )
( 14,985 )
—
—
—
( 15,000 )
—
( 15,000 )
Accumulated other comprehensive income
—
—
—
—
—
27,613
27,613
—
27,613
Net (Loss)
—
—
—
—
( 961,023 )
—
( 961,023 )
307
( 960,716 )
Balance at August 31, 2020
33,742,953
3,374
7,789,373
—
( 9,365,854 )
15,703
( 1,557,404 )
4,516
( 1,552,888 )
- 8 -
Table of Contents
FingerMotion,
Inc.
Unaudited
Condensed Consolidated Statements of Cash Flows
Six Months Ended
August 31,
August 31,
2021
2020
Net (loss)
$ ( 2,364,123 )
$ ( 1,538,767 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Share based compensation expenses
482,546
71,710
Amortization and depreciation
28,823
7,617
Amortization of right of use assets
—
7,254
Change in operating assets and liabilities:
(Increase) decrease in accounts receivable
409,212
( 822,292 )
(Increase) decrease in prepayment and deposit
( 2,014,573 )
( 1,333,951 )
(Increase) decrease in other receivable
( 663,370 )
( 267,715 )
(Increase) decrease in inventories
( 1,184 )
—
Increase (decrease) in accounts payable
( 86,230 )
( 245,206 )
Increase (decrease) in accrual and other payables
698,460
3,287,009
Increase (decrease) in due to related parties
—
( 377,125 )
Increase (decrease) in due to lease liability
( 3,191 )
( 6,995 )
Net Cash provided by (used in) operating activities
( 3,513,630 )
( 1,218,461 )
Cash flows from investing activities
Purchase of equipment
( 12,625 )
( 115,239 )
Net cash provided by (used in) investing activities
( 12,625 )
( 115,239 )
Cash flows from financing activities
Execution of convertible notes
1,941,000
—
Proceed from loan payable
( 1,654,207 )
1,654,207
Common stock issued for cash
3,294,498
—
Cancellation of shares
—
( 15,000 )
Net cash provided by (used in) financing activities
3,581,291
1,639,207
Effect of exchange rates on cash and cash equivalents
( 27,668 )
11,281
Net change in cash
27,368
316,788
Cash at beginning of period
850,717
102,919
Cash at end of period
$ 878,085
$ 419,707
Supplemental disclosures of cash flow information:
Interest paid
$ —
$ —
Taxes paid
$ —
$ —
- 9 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
1 – Nature of Business and basis of Presentation
FingerMotion,
Inc. fka Property Management Corporation of America (the Company) was incorporated on January 23, 2014 under the laws of
the State of Delaware. The Company then offered management and consulting services to residential and commercial real estate property
owners who rent or lease their property to third party tenants.
The
Company changed its name to FingerMotion, Inc. on July 13, 2017 after a change in control. In July 2017 the Company acquired all of the
outstanding shares of Finger Motion Company Limited (FMCL), a Hong Kong corporation that is an information technology company
which specialize in operating and publishing mobile games.
Pursuant
to the Share Exchange Agreement with FMCL, effective July 13, 2017 (the Share Exchange Agreement, the Company agreed to
exchange the outstanding equity stock of FMCL held by the FMCL Shareholders for shares of common stock of the Company. At the Closing
Date, the Company issued 12,000,000 shares of common stock to the FMCL shareholders. In addition, the Company issued 600,000 shares to
other consultants in connection with the transactions contemplated by the Share Exchange Agreement.
The
transaction was accounted for as a reverse acquisition since, immediately following completion of the transaction, the
shareholders of FMCL effectuated control of the post-combination Company. For accounting purposes, FMCL was deemed to be the accounting
acquirer in the transaction and, consequently, the transaction is treated as a recapitalization of FMCL (i.e., a capital transaction
involving the issuance of shares by the Company for the shares of FMCL). Accordingly, the consolidated assets, liabilities and results
of operations of FMCL became the historical financial statements of FingerMotion, Inc. and its subsidiaries, and the Companys
assets, liabilities and results of operations were consolidated with FMCL beginning on the acquisition date. No step-up in basis or intangible
assets or goodwill were recorded in this transaction.
As
a result of the Share Exchange Agreement and the other transactions contemplated thereunder, FMCL became a wholly owned subsidiary of
the Company. FMCL, a Hong Kong corporation, was formed in April 6, 2016.
On
October 16, 2018, the Company through its indirect wholly-owned subsidiary, Shanghai JiuGe Business Management Co., Ltd. (JiuGe
Management), entered into a series of agreements known as variable interest agreements (the VIE Agreements) pursuant
to which Shanghai JiuGe Information Technology Co., Ltd. (JiuGe Technology) became JiuGe Managements contractually
controlled affiliate. The use of VIE agreements is a common structure used to acquire PRC corporations, particularly in certain industries
in which foreign investment is restricted or forbidden by the PRC government. The VIE Agreements include a Consulting Services Agreement,
a Loan Agreement, a Power of Attorney Agreement, a Call Option Agreement, and a Share Pledge Agreement in order to secure the connection
and commitments of the JiuGe Technology.
On
March 7, 2019, JiuGe Technology also acquired 99% of equity interest of Beijing XunLian (BX), a subsidiary that provides
bulk distribution of SMS messages for JiuGe customers at discounted rates.
Finger
Motion Financial Company Limited was incorporated on January 24, 2020 and is 100% owned by FingerMotion, Inc. The company has been activated
for the insurtech business during the last quarter of the fiscal year where the Big Data division secured its first contract and recorded
revenue.
Shanghai
TengLian JiuJiu Information Communication Technology Co., Ltd. was incorporated on December 23, 2020 for the purpose of venturing into
the mobile phone sales in China. It is 99% owned by JiuGe Technology .
On
February 5, 2021, JiuGe Technology has disposed of its 99% owned subsidiary, Suzhou BuGuNiao Digital Technology Co., Ltd which was established
to venture into R&D projects.
- 10 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
2 – Summary of Principal Accounting Policies
Principles
of Consolidation and Presentation
The
condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (U.S.
GAAP). The consolidated financial statements include the financial statements of the Company, and its wholly-owned
subsidiaries. All intercompany accounts, transactions, and profits have been eliminated upon consolidation.
Variable
interest entity
Pursuant
to Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Section 810, Consolidation
(ASC 810), the Company is required to include in its consolidated financial statements, the financial statements of its
variable interest entities (VIEs). ASC 810 requires a VIE to be consolidated if that company is subject to a majority of
the risk of loss for the VIE or is entitled to receive a majority of the VIEs residual returns. VIEs are those entities in which
a company, through contractual arrangements, bears the risk of, and enjoys the rewards normally associated with ownership of the entity,
and therefore the company is the primary beneficiary of the entity.
Under
ASC 810, a reporting entity has a controlling financial interest in a VIE, and must consolidate that VIE, if the reporting entity has
both of the following characteristics: (a) the power to direct the activities of the VIE that most significantly affect the VIEs
economic performance; and (b) the obligation to absorb losses, or the right to receive benefits, that could potentially be significant
to the VIE. The reporting entitys determination of whether it has this power is not affected by the existence of kick-out rights
or participating rights, unless a single enterprise, including its related parties and de - facto agents, have the unilateral ability
to exercise those rights. JiuGe Technologys actual stockholders do not hold any kick-out rights that affect the consolidation
determination.
Through
the VIE agreements disclosed in Note 1, the Company is deemed the primary beneficiary of JiuGe Technology. Accordingly, the results of
JiuGe Technology have been included in the accompanying consolidated financial statements. JiuGe Technology has no assets that are collateral
for or restricted solely to settle their obligations. The creditors of JiuGe Technology do not have recourse to the Companys general
credit.
- 11 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
2 – Summary of Principal Accounting Policies (Continued)
The
following assets and liabilities of the VIE and VIEs subsidiaries are included in the accompanying condensed consolidated financial
statements of the Company as of August 31, 2021 and February 28, 2021:
Schedule of Variable Interest Entities
Assets
and liabilities of the VIE
August 31, 2021
February 28, 2021
(unaudited)
Current assets
$ 5,127,784
$ 2,251,100
Non-current assets
34,594
45,503
Total assets
$ 5,162,378
$ 2,296,603
Current liabilities
$ 8,515,321
$ 4,906,955
Non-current liabilities
—
—
Total liabilities
$ 8,515,321
$ 4,906,955
Assets
and liabilities of the VIEs Subsidiaries
August 31, 2021
February 28, 2021
(unaudited)
Current assets
$ 3,673,101
$ 4,177,156
Non-current assets
7,833
—
Total assets
$ 3,680,934
$ 4,177,156
Current liabilities
$ 2,466,336
$ 3,318,450
Non-current liabilities
—
—
Total liabilities
$ 2,466,336
$ 3,318,450
- 12 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
2 – Summary of Principal Accounting Policies (Continued)
Operating
Result of VIE
For the six months ended
August 31, 2021
For the six months ended
August 31, 2020
(unaudited)
(unaudited)
Revenue
$ 1,387,156
$ 1,100,886
Cost of revenue
( 627,520 )
( 768,859 )
Gross profit (loss)
$ 759,636
$ 332,027
Amortization and depreciation
( 3,906 )
( 3,047 )
General and administrative expenses
( 1,221,118 )
( 863,257 )
Research & Development
( 279,978 )
( 66,360 )
Total operating expenses
$ ( 1,505,002 )
$ ( 933,025 )
Profit (loss) from operations
$ ( 745,366 )
$ ( 600,998 )
Interest income
1,644
371
Other income
9,043
17,101
Total other income (expense)
$ 10,687
$ 17,472
Tax expense
—
—
Net profit (loss)
$ ( 734,679 )
$ ( 583,526 )
Operating
Result of VIEs Subsidiaries
For the six months ended
August 31, 2021
For the six months ended
August 31, 2020
(unaudited)
(unaudited)
Revenue
$ 9,864,829
$ 5,263,102
Cost of revenue
( 9,259,330 )
( 5,042,299 )
Gross profit (loss)
$ 605,499
$ 220,803
Amortization and depreciation
( 451 )
( 277 )
General and administrative expenses
( 295,130 )
( 169,500 )
Research & Development
—
( 29,380 )
Total operating expenses
$ ( 295,581 )
$ ( 199,157 )
Profit (loss) from operations
$ 309,918
$ 21,646
Interest income
22
28
Other income
43,146
5,959
Total other income (expense)
$ 43,168
$ 5,987
Tax expense
—
( 571 )
Net profit (loss)
$ 353,086
$ 27,062
- 13 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
2 – Summary of Principal Accounting Policies (Continued)
Use
of Estimates
The
preparation of the Companys financial statements in conformity with generally accepted accounting principles of the United States
of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during
the reporting period. Management makes its best estimate of the ultimate outcome for these items based on historical trends and
other information available when the financial statements are prepared. Actual results could differ from those estimates.
Certain
Risks and Uncertainties
The
Company relies on cloud-based hosting through a global accredited hosting provider. Management believes that alternate sources are available;
however, disruption or termination of this relationship could adversely affect our operating results in the near-term.
Identifiable
Intangible Assets
Identifiable
intangible assets are recorded at cost and are amortized over 3 - 10 years. Similar to tangible property and equipment, the Company periodically
evaluates identifiable intangible assets for impairment whenever events or changes in circumstances indicate that the carrying amount
may not be recoverable.
Impairment
of Long-Lived Assets
The
Company classifies its long-lived assets into: (i) computer and office equipment; (ii) furniture and fixtures, (iii) leasehold improvements,
and (iv) finite – lived intangible assets.
Long-lived
assets held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying
value of such assets may not be fully recoverable. It is possible that these assets could become impaired as a result of technology,
economy or other industry changes. If circumstances require a long-lived asset or asset group to be tested for possible impairment, the
Company first compares undiscounted cash flows expected to be generated by that asset or asset group to its carrying value. If the carrying
value of the long-lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the
extent that the carrying value exceeds its fair value. Fair value is determined through various valuation techniques, including discounted
cash flow models, relief from royalty income approach, quoted market values and third-party independent appraisals, as considered necessary.
The
Company makes various assumptions and estimates regarding estimated future cash flows and other factors in determining the fair values
of the respective assets. The assumptions and estimates used to determine future values and remaining useful lives of long-lived assets
are complex and subjective. They can be affected by various factors, including external factors such as industry and economic trends,
and internal factors such as the Companys business strategy and its forecasts for specific market expansion.
Accounts
Receivable and Concentration of Risk
Accounts
receivable, net is stated at the amount the Company expects to collect, or the net realizable value. The Company provides a provision
for allowances that includes returns, allowances and doubtful accounts equal to the estimated uncollectible amounts. The Company estimates
its provision for allowances based on historical collection experience and a review of the current status of trade accounts receivable.
It is reasonably possible that the Companys estimate of the provision for allowances will change.
- 14 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
2 – Summary of Principal Accounting Policies (Continued)
Lease
Operating
and finance lease right-of-use assets and lease liabilities are recognized at the commencement date based on the present value of the
future lease payments over the lease term. When the rate implicit to the lease cannot be readily determined, the Company utilizes its
incremental borrowing rate in determining the present value of the future lease payments. The incremental borrowing rate is derived from
information available at the lease commencement date and represents the rate of interest that the Company would have to pay to borrow
on a collateralized basis over a similar term and amount equal to the lease payments in a similar economic environment. The right-of-use
asset includes any lease payments made and lease incentives received prior to the commencement date. Operating lease right-of-use assets
also include any cumulative prepaid or accrued rent when the lease payments are uneven throughout the lease term. The right-of-use assets
and lease liabilities may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise
that option.
Cash
and Cash Equivalents
Cash
and cash equivalents represent cash on hand, demand deposits, and other short-term highly liquid investments placed with banks, which
have original maturities of three months or less and are readily convertible to known amounts of cash.
Property
and Equipment
Property
and equipment are stated at cost. Depreciation of property and equipment is provided using the straight-line method for financial reporting
purposes at rates based on the estimated useful lives of the assets. Estimated useful lives range from three to seven years. Land is
classified as held for sale when management has the ability and intent to sell, in accordance with ASC Topic 360-45.
Earnings
Per Share
Basic
(loss) earnings per share is based on the weighted average number of common shares outstanding during the period while the effects of
potential common shares outstanding during the period are included in diluted earnings per share.
FASB
Accounting Standard Codification Topic 260 (ASC 260), Earnings Per Share, requires that employee equity share
options, non-vested shares and similar equity instruments granted to employees be treated as potential common shares in computing diluted
earnings per share. Diluted earnings per share should be based on the actual number of options or shares granted and not yet forfeited,
unless doing so would be anti-dilutive. The Company uses the treasury stock method for equity instruments granted in share-based
payment transactions provided in ASC 260 to determine diluted earnings per share. Antidilutive securities represent potentially dilutive
securities which are excluded from the computation of diluted earnings or loss per share as their impact was antidilutive.
- 15 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
2 – Summary of Principal Accounting Policies (Continued)
Revenue
Recognition
The
Company adopted ASC 606, Revenue from Contracts with Customers (ASC 606) beginning on January 1, 2018 using the modified
retrospective approach. ASC 606 establishes principles for reporting information about the nature, amount, timing and uncertainty of
revenue and cash flows arising from the entitys contracts to provide goods or services to customers. The core principle requires
an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration
that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied.
The
Company has assessed the impact of the guidance by reviewing its existing customer contracts and current accounting policies and practices
to identify differences that will result from applying the new requirements, including the evaluation of its performance obligations,
transaction price, customer payments, transfer of control and principal versus agent considerations. Based on the assessment, the Company
concluded that there was no change to the timing and pattern of revenue recognition for its current revenue streams in scope of ASC 606
and therefore there was no material changes to the Companys consolidated financial statements upon adoption of ASC 606.
The
Company recognizes revenue from providing hosting and integration services and licensing the use of its technology platform to its customers.
The Company recognizes revenue when all of the following conditions are satisfied: (1) there is persuasive evidence of an arrangement;
(2) the service has been provided to the customer (for licensing, revenue is recognized when the Companys technology is used to
provide hosting and integration services); (3) the amount of fees to be paid by the customer is fixed or determinable; and (4) the collection
of fees is probable. We account for our multi-element arrangements, such as instances where we design a custom website and separately
offer other services such as hosting, which are recognized over the period for when services are performed.
Income
Taxes
The
Company uses the asset and liability method of accounting for income taxes in accordance with Accounting Standards Codification (ASC)
740, Income Taxes (ASC 740). Under this method, income tax expense is recognized as the amount of: (i) taxes
payable or refundable for the current year and (ii) future tax consequences attributable to differences between financial statement carrying
amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted
tax rates expected to apply to taxable income in the years which those temporary differences are expected to be recovered or settled.
The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that
includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of available
evidence it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Non-controlling
interest
Non-controlling
interests held 1% of the shares of two of our subsidiaries are recorded as a component of our equity, separate from the Companys
equity. Purchase or sales of equity interests that do not result in a change of control are accounted for as equity transactions. Results
of operations attributable to the non-controlling interest are included in our consolidated results of operations and, upon loss of control,
the interest sold, as well as interest retained, if any, will be reported at fair value with any gain or loss recognized in earnings.
Recently
Issued Accounting Pronouncements
The
Company does not believe recently issued but not yet effective accounting standards, if currently adopted, would have a material effect
on the consolidated financial position, statements of operations and cash flows.
- 16 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
3 – Going Concern
The
accompanying condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern, which
contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business. The Company
had an accumulated deficit of $ 14,576,382 and $ 12,208,728 as at August 31, 2021 and February 28, 2021 respectively, and had a net loss
of $ 2,364,123 and $ 1,538,767 for the six months ended August 31, 2021 and 2020, respectively.
The
Companys continuation as a going concern is dependent on its ability to obtain additional financing to fund operations, implement
its business model, and ultimately, attain profitable operations. The Company will need to secure additional funds through various means,
including equity and debt financing or any similar financing. There can be no assurance that the Company will be able to obtain additional
equity or debt financing, if and when needed, on terms acceptable to the Company, or at all. Any additional equity or debt financing
may involve substantial dilution to the Companys stockholders, restrictive covenants or high interest costs. The Companys
long-term liquidity also depends upon its ability to generate revenues and achieve profitability.
Note
4 – Revenue
We
recorded $11,383,403 and $6,363,988 in revenue, respectively, for the six months ended August 31, 2021 and 2020.
Schedule of Revenue
For the six months ended
August 31, 2021
August 31, 2020
(unaudited)
(unaudited)
Telecommunication Products & Services
$ 3,448,375
$ 1,100,886
SMS & MMS Business
7,803,610
5,263,102
Big Data
131,418
—
Revenues
$ 11,383,403
$ 6,363,988
Note
5 – Equipment
At
August 31, 2021 and February 28, 2021, the company has the following amounts related to tangible assets :
August 31, 2021
February 28, 2021
(unaudited)
Equipment
$ 60,578
$ 47,953
Less: accumulated depreciation
( 28,479 )
( 21,500 )
Net equipment
$ 32,099
$ 26,453
No
significant residual value is estimated for the equipment. Depreciation expense for the six months ended August 31, 2021 and 2020 totaled
$ 6,929 and $ 4,882 , respectively.
- 17 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
6 – Intangible Assets
At
August 31, 2021 and February 28, 2021, the company has the following amounts related to intangible assets:
August 31, 2021
February 28, 2021
(unaudited)
Licenses
$ 200,000
$ 200,000
Mobile applications
222,046
221,489
Gross Intangible Assets
422,046
421,489
Less: accumulated amortization
( 241,320 )
( 219,234 )
Impairment of intangible assets
( 41,045 )
( 41,045 )
Net intangible assets
$ 139,681
$ 161,210
No
significant residual value is estimated for these intangible assets. Amortization expense for the six months ended August 31, 2021 and
2020 totaled $21,894 and $2,735, respectively.
Note
7 – Prepayment and Deposit
Prepaid
expenses consist of the deposit pledge to the vendor for stocks credits for resale. Our current vendors are China Unicom and China Mobile
for our Telecommunication Products & Services business and our SMS & MMS business.
August 31, 2021
February 28, 2021
(unaudited)
Telecommunication Products & Services
Deposit Paid / Prepayment
$ 1,849,339
$ 333,646
Deposit received
—
—
Net Prepaid expenses for Telecommunication Products & Services
$ 1,849,339
$ 333,646
Others prepayment
243,909
143,288
Prepayment and deposit
$ 2,093,248
$ 476,934
August 31, 2021
February 28, 2021
(unaudited)
SMS & MMS Business
Deposit Paid / Prepayment
$ 355,155
$ 169,443
Deposit received
—
Net Prepaid expenses for SMS
$ 355,155
$ 169,443
Others prepayment
—
—
Prepayment and deposit
$ 355,155
$ 169,443
- 18 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
8 – Right-of-use Asset and Lease Liability
The
Company has entered into lease agreements with various third parties. The terms of operating leases are one to two years. These operating
leases are included in Right-of-use Asset on the Companys Consolidated Balance Sheet and represent the Companys
right to use the underlying asset for the lease term. The Companys obligation to make lease payments are included in Lease
liability on the Companys Consolidated Balance Sheet. Additionally, the Company has entered into various short-term operating
leases with an initial term of twelve months or less. These leases are not recorded on the Companys balance sheet. All operating
lease expense is recognized on a straight-line basis over the lease term in the six months ended August 31, 2021.
Information
related to the Companys right-of-use assets and related lease liabilities were as follows:
August 31, 2021
February 28, 2021
(unaudited)
Right-of-use asset
Right-of-use asset, net
$ 19,674
$ 49,314
Lease liability
Current lease liability
$ 19,674
$ 47,569
Non-current lease liability
—
4,936
Total lease liability
$ 19,674
$ 52,505
February 28, 2021
(unaudited)
Remaining lease term and discount rate
Weighted-average remaining lease term
1.4 years
Weighted-average discount rate
2.48 %
Commitments
The
following table summarizes the future minimum lease payments due under the Companys operating leases as of August 31, 2021:
2021
$ 19,858
Thereafter
—
Less: imputed interest
( 184 )
Total lease liability
$ 19,674
- 19 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
9 – Loan Payable
The
following table summarizes loan principal due by the Company as of August 31, 2021:
Lender
Term
August 31, 2021
February 28, 2021
Liew Yow Ming
From April 8, 2020 to April 7, 2022
$ —
$ 758,063
Liew Yow Ming
From April 16, 2020 to April 15, 2022
—
351,244
Liew Yow Ming
From July 29, 2020 to July 28, 2021
—
544,900
Liew Yow Ming
From August 1, 2021 to January 31, 2022
—
—
Due to Related Parties
$ —
$ 1,654,207
Due to Related Parties, Current
Current portion
$ —
$ 544,900
Due to Related Parties, Non-Current
Non-current portion
$ —
$ 1,109,307
Liew
Yow Ming is a non-controlling stockholder of the Company. Loans from Mr. Liew Yow Ming were fixed at rate of 20% per annum. Interest
expenses incurred on loans payable for six months ended August 31, 2021 and 2020 was $ 172,813 and $ 67,991 , respectively.
On
July 28, 2021, the Company has received a conversion notice from Liew Yow Ming for the conversion of the note to convert all US$ 545,000
for shares of common stock of the Company, which was converted on August 16, 2021 into 218,000 shares of our common stock at a price
of $2.50 per share.
On
July 29, 2021, the Company has received a conversion notice from Liew Yow Ming for the conversion of the note to convert all US$ 350,000
for shares of common stock of the Company, which was converted on August 16, 2021 into 700,000 shares of our common stock at a price
of $0.50 per share.
On
August 27, 2021, the Company has received a conversion notice from Liew Yow Ming for the conversion of the note to convert all US$ 750,000
for shares of common stock of the Company, which was converted on August 27, 2021 into 1,500,000 shares of our common stock at a price
of $0.50 per share.
On
August 27, 2021, the Company has received a conversion notice from Liew Yow Ming for the conversion of the note to convert all US$ 296,000
for shares of common stock of the Company, which was converted on August 17, 2021 into 59,200 shares of our common stock at a price of
$5.00 per share.
Note
10 – Common Stock
The
Company issued 798,200 shares of common stock for the year ended February 29, 2020 for consideration of $1,699,799, including 200,000
shares of common stock to consultants.
The
Company issued 242,000 shares of common stock at a deemed price of $1.00 per share during the fiscal year ended February 29, 2020 pursuant
to the conversion of promissory notes in the aggregate amount of $220,000 plus interest of $22,000.
The
Company issued an aggregate of 44,000 shares of common stock at a deemed price of $2.50 per share during the fiscal year ended February
29, 2020 pursuant to the conversion of promissory notes in the aggregate amount of $100,000 plus interest of $4,000.
The
Company issued approximately 8,045,000 shares of common stock to consultants for the three months ended May 31, 2020 for consideration
of $283,575. 7,645,000 of 8,045,000 shares of common stock at a deemed price of $0.20 per share to 24 individuals and two entities pursuant
to consulting agreements, management agreements and to employees. 150,000 shares of common stock at a deemed price of $0.40 per share
to three individuals pursuant to a financial advisory services agreement and 250,000 shares of common stock at a deemed price of $0.25
per share to one entity pursuant to a management consulting agreement.
On
July 22, 2020, the Company cancelled 150,000 shares of our common stock which issued to three individuals pursuant to a financial advisory
services agreement.
- 20 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
10 – Common Stock (Continued)
On
September 14, 2020, the Company issued 40,000 shares of our common stock to a consultant for consideration of $34,000 pursuant to settlement
and release agreement. 34,103 shares of our common stock were issued to a consultant for consideration of $33,251 pursuant to marketing
services agreement on September 25, 2020.
On
October 2, 2020, the Company issued 700,000 shares of our common stock for consideration of $350,000 to four individuals and one entity
pursuant to consulting agreements and management agreements.
On
October 19, 2020, the Company issued (i) 830,000 shares of our common stock at a price of $0.50 per share to five individuals, (ii) 100,000
shares of our common stock at a price of $1.00 per share to one individual, (iii) 438,500 shares of our common stock at a price of $1.00
per share to twelve individuals and three entities, whereby each unit is comprised of one share of our common stock and one common stock
purchase warrant with each warrant entitling the holder to purchase one additional share of common stock at an exercise price of $2.00
per share and having an expiry date of two years from the date of issuance, (iv) 265,000 shares of our common stock at a price of $1.50
per share to four individuals and (v) 50,000 shares of our common stock at a price of $1.50 per share to one individual, whereby each
unit is comprised of one share of our common stock and one common stock purchase warrant with each warrant entitling the holder to purchase
one additional share of common stock at an exercise price of $3.00 per share and having an expiry date of two years from the date of
issuance.
On
January 13, 2021, the Company issued (i) 1,604,334 shares of our common stock at price of $1.50 per share to 28 individuals and 4 entities,
whereby each unit is comprised of one share of our common stock and one common stock purchase warrant with each warrant entitling the
holder to purchase one additional share of common stock at an exercise price of $3.00 per share and having an expiry date of two years
from the date of issuance, (ii) 534,500 shares of our common stock at a price of $2.00 per share to 15 individuals, (iii) 500,000 shares
of our common stock at price of $2.00 to one individual pursuant to the conversion of promissory note, (iv) 34,103 shares of our common
stock at a deemed price of $3.90 per share to one entity pursuant to a marketing services agreement, and (v) 5,000 shares of our common
stock at price of $2.00 per share to one individual pursuant to a consulting agreement.
On
January 21, 2021, the Company issued 25,000 shares of our common stock at $2.00 per share to one individual pursuant to the exercise
of warrants.
On
March 29, 2021, the Company issued 10,000 shares of our common stock at $2.00 per share to one individual pursuant to the exercise of
warrants.
On
April 14, 2021, the Company issued 5,000 shares of our common stock at price of $2.00 per share to one individual pursuant to a consulting
agreement.
On
May 7, 2021, the Company issued (i) 70,000 shares of our common stock at $2.00 per share to 2 individuals and one entity pursuant to
the exercise of warrants, and (ii) 6,666 shares of our common stock at $3.00 to one entity pursuant to the exercise of warrants.
On
June 1, 2021, the Company issued 25,000 shares of our common stock at a deemed price of $5.00 per shares to one individual pursuant to
a consulting agreement.
On
July 13, 2021, the Company issued (i) 568,900 shares of our common stock at price of $5.00 per share to 17 individuals and 2 entities
(ii) 45,000 shares of our common stock at $2.00 per share to 2 individuals pursuant to the exercise of warrants, (iii) 60,000 shares
of our common stock at $3.00 per share to one individual pursuant to the exercise of warrants, (iv) 5,000 shares of our common stock
at deemed price of $2.00 per share to one individual pursuant to a consulting agreement, and (v) 25,000 shares of our common stock at
a deemed price of $5.00 per share to one individual pursuant to a consulting agreement.
On
August 16, 2021, the Company issued 218,000 shares of common stock at $2.50 per share and 700,000 shares of common stock at $0.50 per
share to one individual pursuant to the conversion of promissory notes.
On
August 27, 2021, the Company issued 1,500,000 shares of common stock at $0.50 per share and 59,200 shares of common stock at $5.00 per
share to one individual pursuant to the conversion of promissory notes.
- 21 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
11 – Earnings Per Share
The
following table sets forth the computation of basic and diluted earnings per common share:
For the six months ended
August 31, 2021
August 31, 2020
Numerator - basic and diluted
Net Loss
$ ( 2,364,123 )
$ ( 1,538,767 )
Denominator
Weighted average number of common shares outstanding — basic
39,290,499
31,134,312
Weighted average number of common shares outstanding — diluted
39,290,499
31,134,312
Loss per common share — basic
$ ( 0.06 )
$ ( 0.05 )
Loss per common share — diluted
$ ( 0.06 )
$ ( 0.05 )
Note
12 – Income Taxes
The
Company and its subsidiaries file separate income tax returns.
The
United States of America
FingerMotion,
Inc. is incorporated in the State of Delaware in the U.S. and is subject to a U.S. federal corporate income tax of 21 % . The Company generated
a taxable loss for the six months ended August 31, 2021 and 2020.
Hong
Kong
Finger
Motion Company Limited is incorporated in Hong Kong and Hong Kongs profits tax rate is 16.5 % . Finger Motion Company Limited did
not earn any income that was derived in Hong Kong for the six months ended August 31, 2021 and 2020.
The
Peoples Republic of China (PRC)
JiuGe
Management, JiuGe Technology, Beijing XunLian and Shanghai TengLian JiuJiu were incorporated in the Peoples Republic of China
and subject to PRC income tax at 25 % .
Income
tax mainly consists of foreign income tax at statutory rates and the effects of permanent and temporary differences. The Companys
effective income tax rates for the six months ended August 31, 2021 and 2020 are as follows:
For the six months ended
August 31, 2021
August 31, 2020
(unaudited)
(unaudited)
U.S. statutory tax rate
21.0 %
21.0 %
Foreign income not registered in the U.S.
- 21.0 %
- 21.0 %
PRC profit tax rate
25.0 %
25.0 %
Changes in valuation allowance and others
- 25.0 %
- 25.0 %
Effective tax rate
0.0 %
0.0 %
- 22 -
Table of Contents
FINGERMOTION,
INC.
Six months ended August 31, 2021 and 2020
Notes to the Condensed Consolidated Financial Statements
Note
12 – Income Taxes (Continued)
At
August 31, 2021 and February 28, 2021, the Company has a deferred tax asset of $591,914 and $1,095,494, resulting from certain net operating
losses in U.S., respectively. The ultimate realization of deferred tax assets depends on the generation of future taxable income during
the periods in which those net operating losses are available. The Company considers projected future taxable income and tax planning
strategies in making its assessment. At present, the Company concludes that it is more-likely-than-not that the Company will be able
to realize all of its tax benefits in the near future and therefore a valuation allowance has been provided for the full value of the
deferred tax asset. A valuation allowance will be maintained until sufficient positive evidence exists to support the reversal of any
portion or all of the valuation allowance. At August 31, 2021 and February 28, 2021, the valuation allowance was $591,914 and $1,095,494,
respectively.
Schedule of Deferred Tax Assets and Liabilities
August 31, 2021
February 28, 2021
(unaudited)
Deferred tax asset from operating losses carry-forwards
$ 591,914
$ 1,095,494
Valuation allowance
( 591,914 )
( 1,095,494 )
Deferred tax asset, net
$ —
$ —
Note
13 – Disposal of a subsidiary
Disposal
of Suzhou BuGuNiao
On
January 28, 2021, JiuGe Technology disposed its 99% owned subsidiary, Suzhou BuGuNiao Digital Technology Co., Ltd which was set up to
venture into R&D projects.
The
following table summarizes the gain on disposal for Suzhou BuGuNiao at the disposal date .
Consideration
$ —
Net Asset
8,382
NCI
( 84 )
Gain on Disposal
$ 8,298
Note
14 – Related Parties Transaction
a) Related
parties:
Name
of related parties
Relationship
with the Company
Mr
Liew Yow Ming
Non-controlling
Stockholder
b) The
Company had the following related party balances at August 31, 2021 and February 28, 2021:
The
amount due to related party is without interest and due on demand.
August 31, 2021
February 28, 2021
Loan payables
Mr. Liew Yow Ming
$ —
$ 1,654,207
Note
15 – Commitments and Contingencies
Legal
proceedings
The
Company is not aware of any material outstanding claim and litigation against them.
Note
16 – Subsequent Events
Except
for the above, the Company has determined that it does not have any material subsequent events to disclose in these unaudited condensed
consolidated interim financial statements.
- 23 -
Table of Contents
ITEM
2 – MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
terms the Registrant, we, us, our, FingerMotion and the
Company mean FingerMotion, Inc. or as the context requires, collectively with its consolidated subsidiaries and
contractually controlled companies.
Cautionary
Note Regarding Forward-Looking Statements
The
following managements discussion and analysis of the Companys financial condition and results of operations (the
MD&A) contains forward-looking statements that involve risks, uncertainties and assumptions including, among
others, statements regarding our capital needs, business plans and expectations. In evaluating these statements, you should consider
various factors, including the risks, uncertainties and assumptions set forth in reports and other documents we have filed with
or furnished to the SEC and, including, without limitation, this Quarterly Report on Form 10-Q for the six months ended August
31, 2021, and our Annual Report on Form 10-K for the fiscal year ended February 28, 2021, including the consolidated financial
statements and related notes contained therein. These factors, or any one of them, may cause our actual results or actions in
the future to differ materially from any forward-looking statement made in this document. Refer to Cautionary Note Regarding
Forward-looking Statements as disclosed in our Annual Report on Form 10-K for the fiscal year ended February 28, 2021,
and Item 1A, Risk Factors, under Part II - Other Information of this Quarterly Report.
Introduction
This
MD&A is focused on material changes in our financial condition from February 28, 2021, our most recently completed year end,
to August 31, 2021, and our results of operations for the three months and six months ended August 31, 2021, and should be read
in conjunction with Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations as contained
in our Annual Report on Form 10-K for the fiscal year ended February 28, 2021.
Corporate
Information
The
Company was initially incorporated as Property Management Corporation of America on January 23, 2014 in the State of Delaware.
On
June 21, 2017, the Company amended its certificate of incorporation to effect a 1-for-4 reverse stock split of the Companys
outstanding common stock, to increase the authorized shares of common stock to 200,000,000 shares and to change the name of the
Company from Property Management Corporation of America to FingerMotion, Inc. (the Corporate
Actions ). The Corporate Actions and the amended certificate of incorporation became effective on June 21, 2017.
Our
principal executive offices are located at 1460 Broadway, New York, New York 10036, and our telephone number at that address is
(347) 349-5339.
Share
Exchange Agreement
Effective
July 13, 2017, the Company entered into that certain Share Exchange Agreement (the Share Exchange Agreement )
by and among the Company, Finger Motion Company Limited, a Hong Kong corporation ( FMCL ) and certain shareholders
of FMCL (the FMCL Shareholders ). FMCL, a Hong Kong corporation, was formed on April 6, 2016 and is an information
technology company that specializes in operating and publishing mobile games. Pursuant to the Share Exchange Agreement, the Company
agreed to exchange the outstanding equity stock of FMCL held by the FMCL Shareholders for shares of common stock of the Company.
On the closing date of the Share Exchange Agreement, the Company issued 12,000,000 shares of common stock to the FMCL shareholders.
In addition, the Company issued 600,000 shares to consultants in connection with the transactions contemplated by the Share Exchange
Agreement, and 2,562,500 additional shares to accredited investors, which was a concurrent financing but not a condition of closing
the Share Exchange Agreement.
As
a result of the Share Exchange Agreement and the other transactions contemplated thereunder, FMCL became a wholly owned subsidiary
of the Company. The Company operates its video game division through FMCL. However, in June 2018, the Company decided to pause
the operation of the game division as it saw the opportunity in the telecommunication business and have since refocused into this
business.
This
description of the Share Exchange Agreement does not purport to be complete and is qualified in its entirety by reference to the
terms of the Share Exchange Agreement, which was filed as an exhibit to our Current Report on Form 8-K filed with the SEC on July
20, 2017 and incorporated by reference herein.
- 24 -
Table of Contents
VIE
Agreements
On
October 16, 2018, the Company, through its indirect wholly owned subsidiary, Shanghai JiuGe Business Management Co., Ltd. ( JiuGe
Management ), entered into a series of agreements known as variable interest agreements (the VIE Agreements )
pursuant to which Shanghai JiuGe Information Technology Co., Ltd. ( JiuGe Technology ) became our contractually
controlled affiliate. The use of VIE agreements is a common structure used to acquire PRC corporations, particularly in certain
industries in which foreign investment is restricted or forbidden by the PRC government. The VIE Agreements include a Consulting
Services Agreement, a Loan Agreement, a Power of Attorney Agreement, a Call Option Agreement, and a Share Pledge Agreement in
order to secure the connection and commitments of the JiuGe Technology. We operate our mobile payment platform business through
JiuGe Technology.
The
VIE Agreements included:
●
a
consulting services agreement through which JiuGe Management is mainly engaged in data marketing, technical services, technical
consulting and business consultancy to JiuGe Technology (the JiuGe Technology Consulting Services Agreement );
●
a
loan agreement through which JiuGe Management grants a loan to the Legal Representative of JiuGe Technology for the purpose
of capital contribution (the JiuGe Technology Loan Agreement );
●
a
power of attorney agreement under which the owner of JiuGe Technology has vested their collective voting control over JiuGe
Technology to JiuGe Management and will only transfer their equity interests in JiuGe Technology to JiuGe Management or its
designee(s) (the JiuGe Technology Power of Attorney Agreement );
●
a
call option agreement under which the owner of JiuGe Technology has granted to JiuGe Management the irrevocable and unconditional
right and option to acquire all of their equity interests in JiuGe Technology or transfer these rights to a third party (the
JiuGe Technology Call Option Agreement ); and
●
a
share pledge agreement under which the owner of JiuGe Technology has pledged all of their rights, titles and interests in
JiuGe Technology to JiuGe Management to guarantee JiuGe Technologys performance of its obligations under the JiuGe
Technology Consulting Services Agreement (the JiuGe Technology Share Pledge Agreement ).
In
the first half of 2018, JiuGe Technology secured contracts with China Unicom and China Mobile to distribute mobile data for businesses
and corporations in 9 provinces/municipalities, namely Chengdu, Jiangxi, Jiangsu, Chongqing, Shanghai, Zhuhai, Zhejiang, Shaanxi
and Inner Mongolia.
In
September 2018, JiuGe Technology launched and commercialized mobile payment and recharge services to businesses for China Unicom.
The JiuGe Technology mobile payment and recharge platform enables the seamless delivery of real-time payment and recharge services
to third-party channels and businesses. We earn a negotiated rebate amount from each of China Unicom and China Mobile for all
monies paid by consumers to China Unicom and China Mobile that we process. To encourage consumers to utilize our portal instead
of using our competitors platforms or paying China Unicom or China Mobile directly, we offer mobile data and talk time
at a rate discounted from these companies stated rates, which are also the rates we must pay to them to purchase the mobile
data and talk time provided to consumers through the use of our platform. Accordingly, we earn income on the rebates we receive
from the telecommunications companies, reduced by the amounts by which we discount the mobile data and talk time sold through
our platform.
In
October 2018, China Unicom and China Mobile awarded JiuGe Technology with contracts that established partnerships for data analysis,
that could unlock potential value-added services.
This
description of the VIE Agreements discussed above do not purport to be complete and are qualified in their entirety by reference
to the terms of the VIE Agreements, which were filed as exhibits to our Current Report on Form 8-K filed with the SEC on December
27, 2018 and are incorporated by reference herein.
Acquisition
of Beijing Technology
On
March 7, 2019, the Company through JiuGe Technology acquired Beijing XunLian TianXia Technology Co., Ltd. ( Beijing Technology ),
a company in the business of providing mass SMS text services to businesses looking to communicate with large numbers of their
customers and prospective customers. Through Beijing Technology, the Company entered into the business of mass SMS text message
service as a compliment to its mobile payment and recharge business. The mass SMS text message service offers bulk SMS services
to end consumers with competitive pricing. Currently, the Companys SMS integrated platform is processing more than 150
million SMS text messages per month. Beijing Technology retains a license from the Ministry of Industry and Information Technology
to operate SMS and MMS business in the PRC. Similar to the mobile recharge business, Beijing Technology is required to make a
deposit or bulk purchase in advance and has secured business customers that will utilize Beijing Technologys SMS integrated
platform to send bulk SMS text messages monthly. Beijing Technology has the capability to manage and track the entire process,
including to assist the Companys clients to fulfill the government guidelines, until the SMS messages have been delivered
successfully.
- 25 -
Table of Contents
China
Unicom Cooperation Agreement
On
July 7, 2019, JiuGe Technology entered into that certain Yunnan Unicom Electronic Sales Platform Construction and Operation Cooperation
Agreement (the Cooperation Agreement ) with China United Network Communications Limited Yunnan Branch ( China
Unicom Yunnan ). Under the Cooperation Agreement, JiuGe Technology is responsible for constructing and operating China
Unicom Yunnans electronic sales platform through which consumers can purchase various goods and services from China Unicom
Yunnan, including mobile telephones, mobile telephone service, broadband data services, terminals, smart devices
and related financial insurance. The Cooperation Agreement provides that JiuGe Technology is required to construct and operate
the platforms webpage in accordance with China Unicom Yunnans specifications and policies, and applicable law, and
bear all expenses in connection therewith. As consideration for the services it provides under the Cooperation Agreement, JiuGe
Technology receives a percentage of the revenue received from all sales it processes for China Unicom Yunnan on the platform.
The
Cooperation Agreement expires three years from the date of its signature, but it may be terminated by (i) JiuGe Technology upon
three months written notice or (ii) by China Unicom Yunnan unilaterally. The Cooperation Agreement contains customary representations
from each party regarding such partys authority to enter into and perform under the Cooperation Agreement, and provides
customary events of default, including for various types of failure to perform. Any disputes arising between the parties under
the Cooperation Agreement will be adjudicated in Chinese courts.
This
description of the Cooperation Agreement does not purport to be complete and is qualified in its entirety by reference to the
terms of the Cooperation Agreement, which was filed as an exhibit to our Current Report on Form 8-K filed with the SEC on August
9, 2019 and is incorporated by reference herein.
China
Mobile Cooperation Agreement
In
December 2020, JiuGe Technology entered into a strategic cooperation agreement (the China Mobile Cooperation Agreement )
with China Mobiles subsidiary, China Mobile Financial Technology Co., Ltd. ( China Mobile Financial )
to explore and create a new forward-leaning business model that combines the traditional loyalty point redemption business with
an e-commerce platform designed to create a higher evolution of brand loyalty.
From
the beginning of 2020, JiuGe Technology began actively seeking cooperation with China Mobile Financial, given China Mobiles
years of experience in the financial services industry. Currently, of China Mobiles estimated 900 million subscribers,
only an estimated 600 million currently participate and accumulate points within the loyalty reward program, often referred to
as Points Mall, meaning there is still plenty of room for growth. These estimated 600 million subscribers have accumulated
an aggregate of points worth an estimated 20 billion yuan (approximately US$2.86 billion) (Source: China Securities Journal, China
Mobile will open points ecological stock, customer points worth over 20 billion yuan, Yang Jie, November
15, 2019).
The
Points Mall business is the US equivalent of a loyalty rewards program. The program uses points as
a form of currency that allows users to exchange them for products and services. The loyalty program strives to keep its content
fresh and is on the lookout for partnerships with other unique brands to expand the universe of redemption products and services
offered.
- 26 -
Table of Contents
Intercorporate
Relationships
The
following is a list of all of our subsidiaries and the corresponding date of jurisdiction of incorporation or organization and
the ownership interest of each entity. All of our subsidiaries are directly or indirectly owned or controlled by us:
Name
of Entity
Place
of Incorporation /
Formation
Ownership
Interest
Finger
Motion Company Limited (1)
Hong
Kong
100%
Finger
Motion (CN) Global Limited (2)
Samoa
100%
Finger
Motion (CN) Limited (3)
Hong
Kong
100%
Shanghai
JiuGe Business Management Co., Ltd. (4)
PRC
100%
Shanghai
JiuGe Information Technology Co., Ltd. (5)
PRC
Contractually
controlled (5)
Beijing
XunLian TianXia Technology Co., Ltd. (6)
PRC
Contractually
controlled
Finger
Motion Financial Group Limited (7)
Samoa
100%
Finger
Motion Financial Company Limited (8)
Hong
Kong
100%
Shanghai
TengLian JiuJiu Information Communication Technology Co., Ltd. (9)
PRC
Contractually
controlled
Notes :
(1)
Finger
Motion Company Limited is a wholly-owned subsidiary of FingerMotion, Inc.
(2)
Finger
Motion (CN) Global Limited is a wholly-owned subsidiary of FingerMotion, Inc.
(3)
Finger
Motion (CN) Limited is a wholly-owned subsidiary of Finger Motion (CN) Global Limited.
(4)
Shanghai
JiuGe Business Management Co., Ltd. is a wholly-owned subsidiary of Finger Motion (CN) Limited.
(5)
Shanghai
JiuGe Information Technology Co., Ltd. is a variable interest entity that is contractually controlled by Shanghai JiuGe Business
Management Co., Ltd.
(6)
Beijing
XunLian TianXia Technology Co., Ltd. is a 99% owned subsidiary of Shanghai JiuGe Information Technology Co., Ltd.
(7)
Finger
Motion Financial Group Limited is a wholly-owned subsidiary of FingerMotion, Inc.
(8)
Finger
Motion Financial Company Limited is a wholly-owned subsidiary of Finger Motion Financial Group Limited.
(9)
Shanghai
TengLian JiuJiu Information Communication Technology Co., Ltd. is a 99% owned subsidiary of Shanghai JiuGe Information Technology
Co., Ltd.
Overview
The
Company operates the following lines of business: (i) telecommunications products and services; (ii) SMS and MMS service; (iii)
a rich communication services (RCS) platform; (iv) big data insights; and (v) a video game division (inactive).
Telecommunications
Products and Services
The
Companys current product mix consisting of payment and recharge services, data plans, subscription plans, mobile phones,
and loyalty points redemption. Chinese mobile phone consumers often utilize third-party e-marketing websites to pay their phone
bills. If the consumer connected directly to the telecommunications provider to pay his or her bill, the consumer would miss out
on any benefits or marketing discounts that e-marketers provide. Thus, consumers log on to these e-marketers websites,
click into their respective phone providers store, and top up, or pay, their telecommunications provider
for additional mobile data and talk time.
To
connect to the respective mobile telecommunications providers, these e-marketers must utilize a portal licensed by the applicable
telecommunication company that processes the payment. We have been granted one of these licenses by China United Network Communications
Group Co., Ltd. ( China Unicom ) and China Mobile Communications Corporation ( China Mobile ),
each of which is a major telecommunications provider in China. We principally earn revenue by providing mobile payment and recharge
services to customers of China Unicom and China Mobile.
- 27 -
Table of Contents
We
conduct our mobile payment business through Shanghai JiuGe Technology Co., Ltd. ( JiuGe Techology ), our contractually
controlled affiliate through the entry into a series of agreements known as variable interest agreements (the VIE Agreements )
in October 2018. In the first half of 2018, JiuGe Technology secured contracts with China Unicom and China Mobile to distribute
mobile data for businesses and corporations in nine provinces/municipalities, namely Chengdu, Jiangxi, Jiangsu, Chongqing, Shanghai,
Zhuhai, Zhejiang, Shaanxi and Inner Mongolia. In September 2018, JiuGe Technology launched and commercialized mobile payment and
recharge services to businesses for China Unicom.
The
JiuGe Technology mobile payment and recharge platform enables the seamless delivery of real-time payment and recharge services
to third-party channels and businesses. We earn a rebate from each telecommunications company on the funds paid by consumers to
the telecommunications companies we process. To encourage consumers to utilize our portal instead of using our competitors
platforms or paying China Unicom or China Mobile directly, we offer mobile data and talk time at a rate discounted from these
companies stated rates, which are also the rates we must pay to them to purchase the mobile data and talk time provided
to consumers through the use of our platform. Accordingly, we earn income on the rebates we receive from China Unicom and China
Mobile, reduced by the amounts by which we discount the mobile data and talk time sold through our platform.
FingerMotion
started and commercialized its Business to Business ( B2B ) model by integrating with various
e-commerce platforms to provide its mobile payment and recharge services to subscribers or end consumers. In the first quarter
of 2019 FingerMotion expanded its business by commercializing its first Business to Consumer ( B2C )
model, offering the telecommunication providers products and services, including data plans, subscription plans, mobile
phones, and loyalty points redemption, directly to subscribers or customers of the e-commerce companies, such as PinDuoDuo ( PDD )
and TMall ( TMALL ). The Company is planning to further expand its universal exchange platform by setting up
B2C stores on several other major e-commerce platforms in China. In addition to that, we have been assigned as one of Chinas
Mobiles loyalty redemption partner where we will be providing the services for their customers via our platform.
Additionally,
as previously disclosed, on July 7, 2019, JiuGe Technology, our contractually controlled affiliate, entered into that certain
Yunnan Unicom Electronic Sales Platform Construction and Operation Cooperation Agreement (the Cooperation Agreement )
with China Unicoms Yunnan subsidiary. Under the Cooperation Agreement, JiuGe Technology is responsible for constructing
and operating China Unicoms electronic sales platform through which consumers can purchase various goods and services from
China Unicom, including mobile telephones, mobile telephone service, broadband data services, terminals, smart devices
and related financial insurance. The Cooperation Agreement provides that JiuGe Technology is required to construct and operate
the platforms webpage in accordance with China Unicoms specifications and policies, and applicable law, and bear
all expenses in connection therewith. As consideration for the service it provides under the Cooperation Agreement, JiuGe Technology
receives a percentage of the revenue received from all sales it processes for China Unicom on the platform. The Cooperation Agreement
expires three years from the date of its signature, but it may be terminated by (i) JiuGe Technology upon three months
written notice or (ii) by China Unicom unilaterally.
During
the recent fiscal year, the Company expanded its offering under their telecommunication product and services by increasing their
product line revenue streams. In March 2020, FingerMotion secured contracts with both China Mobile and China Unicom to acquire
new users to take up the respective subscription plans. On December 2, 2020, our contractually controlled subsidiary, Shanghai
JiuGe Information Technology Co., Ltd., and China Mobile Financial Technology Co., Ltd., a subsidiary of China Mobile, signed
a strategic cooperation agreement to explore and create a new forward-leaning business model that combines the traditional loyalty
point redemption business with an e-commerce platform designed to create a higher evolution of brand loyalty. Recently, in February
2021, we increased the mobile phones sales to end users using all of our platforms. This business will continue to contribute
to the overall revenue for the group as part of our offering to our customers.
SMS
and MMS Services
On
March 7, 2019, the Company through JiuGe Technology acquired Beijing XunLian TianXia Technology Co., Ltd. ( Beijing Technology ),
a company in the business of providing mass SMS text services to businesses looking to communicate with large numbers of their
customers and prospective customers. With this acquisition, the Company expanded into a second partnership with the telecom companies
by acquiring bulk Short Message Service (SMS ) and Multimedia Messaging Service ( MMS )
bundles at reduced prices and offering bulk SMS services to end consumers with competitive pricing. FingerMotions subsidiary,
Beijing Technology, retains a license from the Ministry of Industry and Information Technology (MIIT) to
operate the SMS and MMS business in the PRC. Similar to the mobile payment and recharge business, Beijing Technology is required
to make a deposit or bulk purchase in advance and has secured business customers, including premium car manufacturers, hotel chains,
airlines and e-commerce companies, that utilize Beijing Technologys SMS integrated platform to send bulk SMS text messages
monthly. Beijing Technology has the capability to manage and track the entire process, including guiding the Companys customer
to meet MIITs guidelines on messages composed, until the SMS messages have been delivered successfully.
- 28 -
Table of Contents
Rich
Communication Services
In
March 2020, the Company began development of an RCS platform, also known as MaaP (Messaging as a Platform). This RCS platform
will be a proprietary business messaging platform that enables businesses and brands to communicate and service their customers
on the 5G infrastructure, delivering a better and more efficient user experience at a lower cost. For example, with the new 5G
RCS message service, consumers will have the ability to list available flights by sending a message regarding a holiday and will
also be able to book and buy flights by sending messages. This will allow telecommunication providers like China Unicom and China
Mobile to retain users on their systems, without having to utilize third party apps or log onto the internet, which will increase
their user retention. We expect this to open up a new marketing channel for the Companys current and prospective business
partners.
Big
Data Insights
In
July 2020, the Company launched its proprietary technology platform Sapientus as its big data insights arm to deliver
data-driven solutions and insights for businesses within the insurance, healthcare, and financial services industries. The Company
applies its vast experience in the insurance and financial services industry and capabilities in technology and data analytics
to develop revolutionary solutions targeted towards insurance and financial consumers. Integrating diverse publicly available
information, insurance and financial based data with technology and finally registering them into the FingerMotion telecommunications
and insurance ecosystem, the Company would be able to provide functional insights and facilitate the transformation of key components
of the insurance value chain, including driving more effective and efficient underwriting, enabling fraud evaluation and management,
empowering channel expansion and market penetration through novel product innovation, and more. The ultimate objective is to promote,
enhance and deliver better value to our partners and customers.
The
Companys proprietary risk assessment engine offers standard and customized scoring and appraisal services based on multi-dimensional
factors. The Company has the ability to provide potential customers and partners with insights-driven and technology-enabled solutions
and applications including preferred risk selection, precision marketing, product customization, and claims management (e.g.,
fraud detection). The Companys mission is to deliver the next generation of data-driven solutions in the financial services,
healthcare, and insurance industries that result in more accurate risk assessments, more efficient processes, and a more delightful
user experience.
On
or around January 25, 2021, the Companys wholly owned subsidiary, Finger Motion Financial Company Limiteds, big
data analytic arm branded Sapientus, entered into a services agreement with Pacific Life Re, a global life reinsurer
serving the insurance industry with a comprehensive suite of products and services.
Our
Video Game Division
The
video game industry covers multiple sectors and is currently experiencing a move away from physical games towards digital software.
Advances in technology and streaming now allow users to download games rather than visiting retailers. Video game publishers are
expanding their direct-to-consumer channels with mobile gaming, the current growth leader, and eSports and virtual reality gaining
momentum as the next big sectors.
In
June 2018, we temporarily paused its publishing and operating plans for existing games, and the Companys board of directors
decided to re-focus the companys resources into new business opportunities in China, particularly the mobile phone payment
and data business.
Results
of Operations
Three
Months Ended August 31, 2021 Compared to Three Months Ended August 31, 2020
The
following table sets forth our results of operations for the periods indicated:
For the three months ended
August 31, 2021
August 31, 2020
Revenue
$ 5,386,914
$ 3,621,054
Cost of revenue
$ (4,690,058 )
$ (3,362,663 )
Total operating expenses
$ (2,084,511 )
$ (1,152,972 )
Total other income (expenses)
$ (66,962 )
$ (66,135 )
Net Loss attributable to the Companys shareholders
$ (1,455,764 )
$ (961,023 )
Foreign currency translation adjustment
$ (87,538 )
$ 27,613
Comprehensive loss attributable to the Company
$ (1,543,135 )
$ (933,423 )
Basic Loss Per Share attributable to the Company
$ (0.04 )
$ (0.03 )
Diluted Loss Per Share attributable to the Company
$ (0.04 )
$ (0.03 )
- 29 -
Table of Contents
Revenue
The
following table sets forth the Companys revenue from its three lines of business for the periods indicated:
For the three months ended
August 31, 2021
August 31, 2020
Change (%)
Telecommunication Products & Services
$ 1,711,295
$ 707,094
142 %
SMS & MMS Business
$ 3,642,917
$ 2,913,060
25 %
Big Data
$ 32,702
$ —
100 %
Total Revenue
$ 5,386,914
$ 3,621,054
49 %
We
recorded $5,386,914 in revenue for the three months ended August 31, 2021, an increase of $1,765,860 or 49%, compared to the three
months ended August 31, 2020. This increase resulted from an increase in revenue of $1,004,201, $728,957 and $32,702 from our
Telecommunication Products & Services, SMS & MMS business and Big Data business, respectively. We principally earn revenue
by providing mobile payment and recharge services to customers of telecommunications companies in China. Specifically, we earn
a negotiated rebate amount from the telecommunications companies for all monies paid by consumers to those companies that we process.
As we continue to develop our mobile recharge business, we expect that revenues will continue to grow. Our SMS texting service
has grown substantially compared to last year. The growth is expected to flourish further with the Company continuing to make
prepayments to purchase large bulks of inventories to be resold to our increasing corporate clientele. We also earned revenue
during the most recently completed fiscal year from our new venture on subscription plan acquisition and mobile phone sales. The
Company expects and hopes that these new product offerings will continue to provide additional revenue for the Company in the
future. During the last quarter of the fiscal year, our Big Data division secured a contract with Pacific Life Re, a global life
reinsurance serving the insurance industry with comprehensive suite of products and services, to develop a holistic multi-faceted
risk rating concept, leveraging the Companys proprietary approach to analytics by drawing data from novel sources and filtering
them through advance algorithms with the ultimate goal to apply new insights generated from our FingerMotions predictive
model to the traditional insurance industry. This division has since recorded revenue and we expect additional revenue from this
division in the future.
Cost
of Revenue
The
following table sets forth the Companys cost of revenue for the periods indicated:
For the three months ended
August 31, 2021
August 31, 2020
Telecommunication Products & Services
$ 1,215,767
$ 579,052
SMS & MMS Business
$ 3,384,291
$ 2,783,611
Big Data
$ 90,000
$ —
Total Cost of Revenue
$ 4,690,058
$ 3,362,663
We
recorded $4,690,058 in costs of revenue for the three months ended August 31, 2021, an increase of $1,327,395 or 39%, compared
to the three months ended August 31, 2020. As previously mentioned, we principally earn revenue by providing mobile payment and
recharge services to customers of telecommunications companies, subscription plans and mobile phone sales in China. To earn this
revenue, we incur cost of the product, certain customer acquisition costs, including discounts to our customers and promotional
expenses, which is reflected in our cost of revenue.
Gross
profit
Our
gross profit for the three months ended August 31, 2021 was $696,856, an increase of $438,465 or 170%, compared to the three months
ended August 31, 2020. This increase in gross profit resulted from higher revenue for the period.
Amortization
& Depreciation
We
recorded depreciation of $14,402 for fixed assets for the three months ended August 31, 2021, an increase of $9,230 or 178%, compared
to the three months ended August 31, 2020. This increase resulted in purchase of equipment.
- 30 -
Table of Contents
General
& Administrative Expenses
The
following table sets forth the Companys general and administrative expenses for the periods indicated:
For the three months ended
August 31, 2021
August 31, 2020
Accounting
$ 57,134
$ 11,345
Consulting
$ 557,570
$ 290,053
Entertainment
$ 41,561
$ 31,490
IT
$ 22,412
$ 27,865
Rent
$ 27,010
$ 31,726
Salaries & Wages
$ 626,789
$ 327,511
Technical Fee
$ 32,522
$ 23,801
Travelling
$ 23,303
$ 21,338
Others
$ 56,613
$ 77,848
Total G&A Expenses
$ 1,444,914
$ 842,977
We
recorded $1,444,914 in general and administrative expenses for the three months ended August 31, 2021, an increase of $601,937
or 71%, compared to the three months ended August 31, 2020. The increased consulting and staff salaries are principally the result
of the building of our three lines of businesses.
Marketing
Cost
The
following table sets forth the Companys marketing cost for the periods indicated:
For the three months ended
August 31, 2021
August 31, 2020
Marketing Cost
$ 59,075
$ 131,256
We
recorded $59,075 in marketing cost for the three months ended August 31, 2021 for our telecommunication products and services
business. Marketing costs represent the costs of promoting our product offerings through all our platforms including other digital
marketing expenses.
Research
& Development
The
following table sets forth the Companys research & development for the periods indicated:
For the three months ended
August 31, 2021
August 31, 2020
Research & Development
$ 144,549
$ 123,534
We
incurred fees of $144,549 in research & development for the three months ended August 31, 2021 as compared to $123,534 for
the three months ended August 31, 2020. The increase of $21,015 or 17% was due to higher data access and usage fees charged by
telecommunications companies.
The
Insurtech division of FingerMotion focuses on consumer behavioral insights extraction for the purpose of risk assessment. Insights
are mined from a multitude of data sources, harmonized with the objectives of our various business partners. The initial phase
of business application is to focus on insurance industry particularly in the area of underwriting risk rating, complementary
claims adjudication and assessment, and risk segmentation & market penetration.
This
division comprises of experienced actuaries, data scientists and computer programmers.
The
expenses for research & development include associated wages and salaries, data access fees and IT infrastructure.
The
1 st stage of prototyping on Phase 1 - analytical framework and business applications have been completed and target
to commercialize by the end of calendar 2021.
- 31 -
Table of Contents
Share
Compensation Expenses
The
following table sets forth the Companys share compensation expenses for the periods indicated:
For the three months ended
August 31, 2021
August 31, 2020
Share compensation expenses
$ 421,571
$ 50,033
We
incurred fees of $421,571 in share issuance for consultants in consideration of the services which have been provided to the Company
for the three months ended August 31, 2021 as compared to $50,033 for the three months ended August 31, 2020. The increase of
$371,538 or 743% was due to more consultants being compensated with shares of the Company.
Operating
Expenses
We
recorded $2,084,511 in operating expenses for the three months ended August 31, 2021, as compared to $1,152,972 in operating expenses
for the three months ended August 31, 2020. The increase of $931,539 or 81%, for the three months ended August 31, 2021 is as
set forth above.
Net
Loss attributable to the Companys shareholders
The
net loss attributable to the Companys shareholders was $1,455,764 for the three months ended August 31, 2021 and $961,023
for the three months ended August 31, 2020. The increase in net loss attributable to the Companys shareholders of $494,741
or 51% resulted primarily from the increase in total operating expenses as discussed above.
Six
Months Ended August 31, 2021 Compared to Six Months Ended August 31, 2020
The
following table sets forth our results of operations for the periods indicated:
For the six months ended
August 31, 2021
August 31, 2020
Revenue
$ 11,383,403
$ 6,363,988
Cost of revenue
$ (10,066,850 )
$ (5,811,158 )
Total operating expenses
$ (3,560,090 )
$ (2,022,743 )
Total other income (expenses)
$ (120,586 )
$ (68,854 )
Net Loss attributable to the Companys shareholders
$ (2,367,654 )
$ (1,539,100 )
Foreign currency translation adjustment
$ (27,354 )
$ 11,739
Comprehensive loss attributable to the Company
$ (2,395,005 )
$ (1,527,457 )
Basic Loss Per Share attributable to the Company
$ (0.06 )
$ (0.05 )
Diluted Loss Per Share attributable to the Company
$ (0.06 )
$ (0.05 )
Revenue
The
following table sets forth the Companys revenue from its three lines of business for the periods indicated:
For the six months ended
August 31, 2021
August 31, 2020
Change (%)
Telecommunication Products & Services
$ 3,448,375
$ 1,100,886
213 %
SMS & MMS Business
$ 7,803,610
$ 5,263,102
48 %
Big Data
$ 131,418
$ —
100 %
Total Revenue
$ 11,383,403
$ 6,363,988
79 %
We
recorded $11,383,403 in revenue for the six months ended August 31, 2021, an increase of $5,019,415 or 79%, compared to the six
months ended August 31, 2020. This increase resulted from an increase in revenue of $2,347,489, $2,540,508 and $131,418 from our
Telecommunication Products & Services, SMS & MMS business and Big Data business, respectively. We principally earn revenue
by providing mobile payment and recharge services to customers of telecommunications companies in China. Specifically, we earn
a negotiated rebate amount from the telecommunications companies for all monies paid by consumers to those companies that we process.
As we continue to develop our mobile recharge business, we expect that revenues will continue to grow. Our SMS texting service
has grown substantially compared to last year. The growth is expected to flourish further with the Company continuing to make
prepayments to purchase large bulks of inventories to be resold to our increasing corporate clientele. We also earned revenue
during the most recently completed fiscal year from our new venture on subscription plan acquisition and mobile phone sales. The
Company expects and hopes that these new product offerings will continue to provide additional revenue for the Company in the
future. During the last quarter of the fiscal year, our Big Data division secured a contract with Pacific Life Re, a global life
reinsurance serving the insurance industry with comprehensive suite of products and services, to develop a holistic multi-faceted
risk rating concept, leveraging the Companys proprietary approach to analytics by drawing data from novel sources and filtering
them through advance algorithms with the ultimate goal to apply new insights generated from our FingerMotions predictive
model to the traditional insurance industry. This division has since recorded revenue and we expect additional revenue from this
division in the future.
- 32 -
Table of Contents
Cost
of Revenue
The
following table sets forth the Companys cost of revenue for the periods indicated:
For the six months ended
August 31, 2021
August 31, 2020
Telecommunication Products & Services
$ 2,689,970
$ 768,859
SMS & MMS Business
$ 7,196,880
$ 5,042,299
Big Data
$ 180,000
$ —
Total Cost of Revenue
$ 10,066,850
$ 5,811,158
We
recorded $10,066,850 in costs of revenue for the six months ended August 31, 2021, an increase of $4,255,692 or 73%, compared
to the six months ended August 31, 2020. As previously mentioned, we principally earn revenue by providing mobile payment and
recharge services to customers of telecommunications companies, subscription plans and mobile phone sales in China. To earn this
revenue, we incur cost of the product, certain customer acquisition costs, including discounts to our customers and promotional
expenses, which is reflected in our cost of revenue.
Gross
profit
Our
gross profit for the six months ended August 31, 2021 was $1,316,553, an increase of $763,723 or 138%, compared to the six months
ended August 31, 2020. This increase in gross profit resulted from higher revenue for the period.
Amortization
& Depreciation
We
recorded depreciation of $28,823 for fixed assets for the six months ended August 31, 2021, an increase of $21,206 or 278%, compared
to the six months ended August 31, 2020. This increase resulted in purchase of equipment.
General
& Administrative Expenses
The
following table sets forth the Companys general and administrative expenses for the periods indicated:
For the six months ended
August 31, 2021
August 31, 2020
Accounting
$ 96,877
$ 26,345
Consulting
$ 913,413
$ 540,528
Entertainment
$ 81,068
$ 60,662
IT
$ 36,679
$ 45,582
Rent
$ 52,145
$ 83,222
Salaries & Wages
$ 1,215,216
$ 644,579
Technical Fee
$ 55,636
$ 47,547
Travelling
$ 50,892
$ 28,102
Others
$ 122,735
$ 108,449
Total G&A Expenses
$ 2,624,661
$ 1,585,016
We
recorded $2,624,661 in general and administrative expenses for the six months ended August 31, 2021, an increase of $1,039,645
or 66%, compared to the six months ended August 31, 2020. The increased consulting and staff salaries are principally the result
of the building of our three lines of businesses.
- 33 -
Table of Contents
Marketing
Cost
The
following table sets forth the Companys marketing cost for the periods indicated:
For the six months ended
August 31, 2021
August 31, 2020
Marketing Cost
$ 144,082
$ 131,256
We
recorded $144,082 in marketing cost for the six months ended August 31, 2021 for our telecommunication products and services business.
Marketing costs represent the costs of promoting our product offerings through all our platforms including other digital marketing
expenses.
Research
& Development
The
following table sets forth the Companys research & development for the periods indicated:
For the six months ended
August 31, 2021
August 31, 2020
Research & Development
$ 279,978
$ 227,144
We
incurred fees of $279,978 in research & development for the six months ended August 31, 2021 as compared to $227,144 for the
six months ended August 31, 2020. The increase of $52,834 or 23% was due to higher data access and usage fees charged by telecommunications
companies.
The
Insurtech division of FingerMotion focuses on consumer behavioral insights extraction for the purpose of risk assessment. Insights
are mined from a multitude of data sources, harmonized with the objectives of our various business partners. The initial phase
of business application is to focus on insurance industry particularly in the area of underwriting risk rating, complementary
claims adjudication and assessment, and risk segmentation & market penetration.
This
division comprises of experienced actuaries, data scientists and computer programmers.
The
expenses for research & development include associated wages and salaries, data access fees and IT infrastructure.
The
1 st stage of prototyping on Phase 1 - analytical framework and business applications have been completed and target
to commercialize by the end of calendar 2021.
Share
Compensation Expenses
The
following table sets forth the Companys share compensation expenses for the periods indicated:
For the six months ended
August 31, 2021
August 31, 2020
Share compensation expenses
$ 482,546
$ 71,710
We
incurred fees of $482,546 in share issuance for consultants in consideration of the services which have been provided to the Company
for the six months ended August 31, 2021 as compared to $71,710 for the six months ended August 31, 2020. The increase of $410,836
or 573% was due to more consultants beingcompensated with shares of the Company.
Operating
Expenses
We
recorded $3,560,090 in operating expenses for the six months ended August 31, 2021, as compared to $2,022,743 in operating expenses
for the six months ended August 31, 2020. The increase of $1,537,347 or 76%, for the six months ended August 31, 2021 is as set
forth above.
Net
Loss attributable to the Companys shareholders
The
net loss attributable to the Companys shareholders was $2,367,654 for the six months ended August 31, 2021 and $1,539,100
for the six months ended August 31, 2020. The increase in net loss attributable to the Companys shareholders of $828,554
or 54% resulted primarily from the increase in total operating expenses as discussed above.
- 34 -
Table of Contents
Liquidity
and Capital Resources
The
following table sets out our cash and working capital as of August 31, 2021 and February 28, 2021:
As at August 31, 2021
As at February 28, 2021
Cash reserves
$ 878,085
$ 850,717
Working capital (deficiency)
$ 5,037,533
$ 2,992,232
At
August 31, 2021, we had cash and cash equivalents of $878,085 as compared to cash and cash equivalents of $850,717 at February
28, 2021. In order for us to continue to operate our mobile payment business, we must deposit funds with our telecommunication
companies from time to time in order to obtain access to the mobile data and talk-time we make available to consumers on our portal.
Accordingly, the amount of cash we have on hand fluctuates significantly from period to period. The Company otherwise does not
have any planned capital expenditures and has historically funded its operations from revenues and sales of securities, including
convertible debt securities. We believe that our cash on hand, cash equivalents and short-term investments, along with our revenues
from operations, will fund our projected operating requirements, fund our current operations and repay our outstanding indebtedness,
in each case, for at least the next 12 months. However, to grow our business substantially, we will need to increase the amount
of funds we have deposited with the telecommunications companies for which we process mobile recharge payments. Accordingly, we
expect to seek additional capital through public or private sales of our equity or debt securities, or both. We might also enter
into financing arrangements with commercial banks or non-traditional lenders. We cannot provide investors with any assurance that
we will be able to raise additional funding from the sale of our equity or debt securities, or both, in order to increase our
deposits with our telecommunications company clients, or if available, that such funding will be on terms acceptable to us.
We
did, however, raise $3,294,499 through the sale of shares of our common stock in private placement transactions exempt from the
registration requirements of the United States Securities Act of 1933, as amended, during the six months ended August 31, 2021.
Statement
of Cashflows
The
following table provides a summary of cash flows for the periods presented:
For the six months ended
August 31, 2021
August 31, 2020
Net cash used in operating activities
$ (3,513,630 )
$ (1,218,461 )
Net cash used in investing activities
$ (12,625 )
$ (115,239 )
Net cash provided by financing activities
$ 3,581,291
$ 1,639,207
Effect of exchange rates on cash & cash equivalents
$ (27,669 )
$ 11,281
Net increase (decrease) in cash and cash equivalents
$ 27,368
$ 316,788
Cash
Flow used in Operating Activities
Net
cash used in operating activities increased by $2,295,169 in the six months ended August 31, 2021 compared to the six months ended
August 31, 2020, primarily due to an increase in prepayment and deposit of ($2,014,573) (August 31, 2020: ($1,333,951)), increase
in other receivable of ($663,370) (August 31, 2020: ($267,715)), increase in inventories of ($1,184) (August 31, 2020: $nil),
decrease in accounts payable of ($86,230) (August 31, 2020: ($245,206)), decrease in lease liability of ($3,191) (August 31, 2020:
($6,995)); offset by a decrease in account receivable of $409,212 (August 31, 2020: ($822,292)), and an increase in accrual and
other payable of $698,460 (August 31, 2010: $3,287,009).
Cash
Flow used in Investing Activities
During
the six months period ended August 31, 2021, investing activities decreased by $102,614 compared to six months period ended August
31, 2020.
Cash
Flow provided by Financing Activities
During
the six months period ended August 31, 2021, financing activities increased by $1,942,084 compared to the six months period ended
August 31, 2020, which was primarily due to the issuance of convertible notes and proceed from issuance of shares of our common
stock.
- 35 -
Table of Contents
Off-Balance
Sheet Arrangements
There
are no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources
that is material to investors.
Critical
Accounting Policies
For
a complete summary of all of our significant accounting policies refer to Note 2: Summary of Principal Accounting Policies of
the Notes to the Condensed Consolidated Financial Statements as presented under Item 8, Financial Statements and Supplementary
Data in our Annual Report on Form 10-K for our fiscal year ended February 28, 2021.
Refer
to Critical Accounting Policies under Item 7, Managements Discussion and Analysis of Financial Condition
and Results of Operations in our Annual Report on Form 10-K for our fiscal year ended February 28, 2021.
Recently
Issued Accounting Pronouncements
The
Company does not believe recently issued but not yet effective accounting standards, if currently adopted, would have a material
effect on the consolidated financial position, statements of operations and cash flows.
ITEM
3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As
a smaller reporting company as defined in Rule 12b-2 under the United States Securities Exchange Act of 1934, as amended (the
Exchange Act ), the Company is not required to provide the information required by this item.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.