Company Quick10K Filing
China Media
Price-0.00 EPS-0
Shares40 P/E0
MCap-0 P/FCF0
Net Debt-0 EBIT-1
TEV-0 TEV/EBIT0
TTM 2019-09-30, in MM, except price, ratios
10-Q 2020-03-31 Filed 2020-05-15
10-Q 2019-12-31 Filed 2020-02-14
10-Q 2019-09-30 Filed 2019-11-14
10-K 2019-06-30 Filed 2019-09-27
10-Q 2019-03-31 Filed 2019-05-10
10-Q 2018-12-31 Filed 2019-02-14
10-Q 2018-09-30 Filed 2018-11-14
10-K 2018-06-30 Filed 2018-09-28
10-Q 2018-03-31 Filed 2018-05-15
10-Q 2017-12-31 Filed 2018-02-08
10-Q 2017-09-30 Filed 2017-11-14
10-K 2017-06-30 Filed 2017-09-28
10-Q 2017-03-31 Filed 2017-05-15
10-Q 2017-03-31 Filed 2017-05-15
10-Q 2016-12-31 Filed 2017-02-14
10-Q 2016-09-30 Filed 2016-11-18
10-K 2016-06-30 Filed 2016-09-29
10-Q 2016-03-31 Filed 2016-05-16
10-Q 2015-12-31 Filed 2016-02-16
10-Q 2015-09-30 Filed 2015-11-16
10-K 2015-06-30 Filed 2015-09-25
10-Q 2015-03-31 Filed 2015-05-14
10-Q 2014-12-31 Filed 2015-02-13
10-Q 2014-09-30 Filed 2014-11-14
10-K 2014-06-30 Filed 2014-09-29
10-Q 2014-03-31 Filed 2014-05-14
10-Q 2013-12-31 Filed 2014-02-14
10-Q 2013-09-30 Filed 2013-11-14
10-K 2013-06-30 Filed 2013-09-26
10-Q 2013-03-31 Filed 2013-05-14
10-Q 2012-12-31 Filed 2013-02-11
10-Q 2012-09-30 Filed 2012-11-19
10-K 2012-06-30 Filed 2012-10-11
10-Q 2012-03-31 Filed 2012-05-15
10-Q 2011-12-31 Filed 2012-02-14
10-Q 2011-09-30 Filed 2011-11-14
10-K 2011-06-30 Filed 2011-09-28
10-Q 2011-03-31 Filed 2011-05-13
10-Q 2010-12-31 Filed 2011-02-14
10-Q 2010-09-30 Filed 2010-11-15
10-K 2010-06-30 Filed 2010-09-28
10-Q 2010-03-31 Filed 2010-05-17
10-Q 2009-12-31 Filed 2010-02-16

CHND 10Q Quarterly Report

Part I - Financial Information
Item 1. Financial Statements
Note 1. Description of Business
Note 2. Summary of Significant Accounting Policies
Note 3. Related Party Transactions
Note 4. Operating Lease
Note 5. Commitments and Contingencies
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
Part II - Other Information
Item 1. Legal Proceedings
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 3. Defaults Upon Senior Securities
Item 4. Submission of Matters To A Vote of Security Holders
Item 5. Other Information
Item 6. Exhibits
EX-31 exhibit31.1.htm
EX-31 exhibit31.2.htm
EX-32 exhibit32.1.htm
EX-32 exhibit32.2.htm

China Media Earnings 2020-03-31

Balance SheetIncome StatementCash Flow
10.07.85.63.31.1-1.12012201420172020
Assets, Equity
2.21.20.1-0.9-2.0-3.02011201320152018
Rev, G Profit, Net Income
2.91.70.6-0.6-1.7-2.92012201420172020
Ops, Inv, Fin

10-Q 1 chndform10q033120.htm FORM 10-Q

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

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

 

For the quarterly period ended March 31, 2020

 

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

 

For the transition period from _________ to _________

 

Commission file number: 333-150952

 

China Media Inc.

(Exact name of registrant as specified in its charter)

 

Nevada

 

46-0521269

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

Room 10128,  No. 269-5-1 Taibai South Road,

Yanta District, Xi'an City, Shaan'xi Province, China

 

710068

(Address of principal executive offices)

 

(Zip Code)

 

Registrant's telephone number, including area code: (86) 298765-1114

 

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the issuer was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days    [X] Yes    [ ] No

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-K (§229.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). [X] Yes    [ ] No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.

 

[  ] Large accelerated filer Accelerated filer

[X] Non-accelerated filer

[X] Smaller reporting company

 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

[ ] Yes   [X] No

 

As of May 15, 2020, the registrant had 39,750,000 shares of common stock outstanding.

 

 


1



 

 

Table of Contents

 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

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

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

Item 4. Controls and Procedures

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

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

 

Item 3. Defaults Upon Senior Securities

 

Item 4. Submission of Matters to a Vote of Security Holders

 

Item 5. Other Information

 

Item 6. Exhibits

 

 

 

 

 

 

PART I - FINANCIAL INFORMATION

 

 

Item 1.  Financial Statements

 

The unaudited interim consolidated financial statements of China Media Inc. (the “Company”, “China Media”, “we”, “our”, “us”) follow. All currency references in this report are to U.S. dollars unless otherwise noted.

 

CHINA MEDIA INC.

MARCH 31, 2020

(UNAUDITED)

 

Financial Statement Index

 

Consolidated Balance Sheets as of March 31, 2020 (Unaudited) and June 30, 2019 

 

Consolidated Statements of Operations and Comprehensive Loss for the three and nine months ended March 31, 2020 and 2019 (Unaudited)

Consolidated Statements of Changes in Stockholders’ Deficit for the three and nine months ended March 31, 2020 and 2019 (Unaudited)

 

Consolidated Statements of Cash Flows for the nine months ended March 31, 2020 and 2019 (Unaudited)

 

Notes to the Consolidated Financial Statements (Unaudited)

 

 


2



 CHINA MEDIA INC.

CONSOLIDATED BALANCE SHEETS

 

 

 

 

MARCH 31,

2020

 

JUNE 30,

2019

 

 

(Unaudited)

 

 

Assets

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

$                  1,882

 

$                2,603

 

Other receivable, net of allowance of $114,444 and

$118,145 at March 31, 2020 and June 30, 2019,

respectively

3,238

 

3,780

 

Other current assets

423

 

-

Total current assets

                 5,543

 

            6,383

 

 

 

 

 

 

Fixed assets, net

                    14,274

 

                14,736

 

Operating lease right-of-use asset – related party

48,404

 

-

 

Total non-current assets

62,678

 

14,736

Total assets

$                68,221

 

$            21,119  

 

 

 

 

 

Liabilities and Stockholders' Deficit

 

 

 

Current liabilities

 

 

 

 

Accounts payable

$                14,179  

 

$                8,924

 

Accrued liabilities and other payable

                 317,218

 

               287,592

 

Accrued liabilities – related party

42,613

 

                73,270

 

Operating lease liability, current – related party

59,406

 

-

 

Due to related party

789,285

 

             717,974

Total current liabilities

               1,222,701

 

            1,087,760

 

 

 

 

   Operating lease liability, non-current – related party

31,540

 

-

Total non-current liabilities

31,540

 

-

 

 

 

 

 

Total liabilities

               1,254,241

 

            1,087,760

 

 

 

 

 

Stockholders' deficit

 

 

 

 

Common stock, $0.00001 par value, 180,000,000 shares authorized; 39,750,000 shares issued and outstanding at March 31, 2020 and June 30, 2019, respectively

   $                 398

 

$                  398

 

Additional paid-in capital

             11,345,213

 

          11,323,440

 

Accumulated other comprehensive income

                 665,515

 

              630,561

 

Accumulated deficit

          (13,197,146)

 

       (13,021,040)

Total stockholders' deficit

            (1,186,020)

 

(1,066,641)

 

 

 

 

 

Total liabilities and stockholders' deficit

$               68,221

 

$            21,119

 

 

 

 

 

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


3



CHINA MEDIA INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FOR THE NINE MONTHS ENDED MARCH 31,

 

FOR THE THREE MONTHS ENDED MARCH 31,

 

2020

 

2019

 

2020

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

$      154,287

 

$   153,152

 

$     35,846

 

$     33,688

Impairment loss

-

 

732,944

 

-

 

3,943

   Total operating expenses

154,287

 

886,096

 

35,846

 

37,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense

 

 

 

 

 

 

 

   Interest expense

21,819

 

19,664

 

6,299

 

6,132

Net loss before income taxes

(176,106)

 

(905,760)

 

(42,145)

 

(43,763)

Income taxes

-

 

-

 

-

 

-

Net loss

$   (176,106)

 

$(905,760)

 

$  (42,145)

 

$  (43,763)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive loss

 

 

 

 

 

 

 

   Net loss

(176,106)

 

(905,760)

 

(42,145)

 

(43,763)

   Foreign currency translation adjustment

34,954

 

(12,766)

 

20,552

 

(20,001)

Comprehensive loss

$   (141,152)

 

$ (918,526)

 

$  (21,593)

 

$  (63,764)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share - basic and diluted

$         (0.00)

 

$       (0.02)

 

$      (0.00)

 

$       (0.00)

Weighted average number of common shares outstanding - basic and diluted

39,750,000

 

39,750,000

 

39,750,000

 

39,750,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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


4




CHINA MEDIA INC.

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ DEFICIT

FOR THE THREE AND NINE MONTHS ENDED MARCH 31, 2020

(Unaudited)

 

 

 

Common Stock

 

Additional Paid-in Capital

 

Accumulated Other Comprehensive Income

 

Accumulated Deficit

 

Total Stockholders’ Deficit

 

 

Shares

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, July 1, 2019

39,750,000

 

$                  398

 

$         11,323,440

 

$             630,561

 

$   (13,021,040)

 

$     (1,066,641)

Foreign currency translation adjustment

-

 

-

 

-

 

41,283

 

-

 

            41,283

Imputed interest on related party loan

-

 

-

 

6,804

 

-

 

-

 

6,804

Net loss

-

 

-

 

-

 

-

 

(64,531)

 

(64,531)

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019

    39,750,000

 

$                  398

 

$         11,330,244

 

$             671,844

 

$   (13,085,571)

 

$   (1,083,085)

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

-

 

-

 

-

 

(26,881)

 

-

 

           (26,881)

Imputed interest on related party loan

-

 

-

 

8,670

 

-

 

-

 

8,670

Net loss

-

 

-

 

-

 

-

 

(69,430)

 

(69,430)

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2019

    39,750,000

 

$                  398

 

$         11,338,914

 

$             644,963

 

$   (13,155,001)

 

$   (1,170,726)

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

-

 

-

 

-

 

20,552

 

-

 

           20,552

Imputed interest on related party loan

-

 

-

 

6,299

 

-

 

-

 

6,299

Net loss

-

 

-

 

-

 

-

 

(42,145)

 

(42,145)

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2020

    39,750,000

 

$                  398

 

$         11,345,213

 

$             665,515

 

$   (13,197,146)

 

$   (1,186,020)

 

 

 

 

 

 

 

 

 

 

 

 

 


5



CHINA MEDIA INC.

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ DEFICIT

FOR THE THREE AND NINE MONTHS ENDED MARCH 31, 2019

(Unaudited)

 

 

 

 

 

 

Common Stock

 

Additional Paid-in Capital

 

Accumulated Other Comprehensive Income

 

Accumulated Deficit

 

Total Stockholders’ Deficit

 

 

Shares

 

Amount

 

 

 

 

 

Balance, July 1, 2018

39,750,000

 

$                  398

 

$         11,298,300

 

$             619,693

 

$   (12,056,334)

 

$   (137,943)

Foreign currency translation adjustment

-

 

-

 

-

 

5,411

 

-

 

5,411

Imputed interest on related party loan

-

 

-

 

6,801

 

-

 

-

 

6,801

Net loss

-

 

-

 

-

 

-

 

(66,056)

 

(66,056)

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2018

    39,750,000

 

$                  398

 

$         11,305,101

 

$             625,104

 

$   (12,122,390)

 

$   (191,787)

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

-

 

-

 

-

 

1,824

 

-

 

1,824

Imputed interest on related party loan

-

 

-

 

6,683

 

-

 

-

 

6,683

Net loss

-

 

-

 

-

 

-

 

(795,941)

 

(795,941)

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2018

    39,750,000

 

$                  398

 

$         11,311,784

 

$             626,928

 

$   (12,918,331)

 

$   (979,221)

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

-

 

-

 

-

 

(20,001)

 

-

 

(20,001)

Imputed interest on related party loan

-

 

-

 

6,133

 

-

 

-

 

6,133

Net loss

-

 

-

 

-

 

-

 

(43,763)

 

(43,763)

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2019

    39,750,000

 

$                  398

 

$         11,317,917

 

$             606,927

 

$   (12,962,094)

 

$  (1,036,852)

 

 

 

 

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


6



CHINA MEDIA INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

 

 

 

FOR THE NINE MONTHS ENDED MARCH 31,

 

 

 

 

2020

 

2019

CASH FLOWS OPERATING ACTIVITIES

 

 

 

 

Net loss

$                      (176,106)

 

$                     (905,760)

 

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

Imputed interest

21,773

 

19,617

 

    Impairment loss on film costs

-

 

732,944

 

    Noncash lease expense

12,255

 

-

 

Changes in operating assets and liabilities:

 

 

 

 

        Accounts payable

-  

 

5,500

 

 

 

Accrued liabilities and other payable

39,049

 

54,231

 

 

 

Operating lease liability – related party

2,078

 

-

Net cash used in operating activities

                    (100,951)

 

(93,468)

 

 

 

 

 

 

 

CASH FLOW FINANCING ACTIVITIES

 

 

 

 

 

 

Proceeds from related party

94,805

 

89,742

Net cash provided by financing activities

94,805

 

89,742  

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

                               5,425

 

                               (162)

NET CHANGE IN CASH AND CASH EQUIVALENTS

                       (721)

 

                        (3,888)

CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD

2,603

 

                         7,179

CASH AND CASH EQUIVALENTS AT END OF THE PERIOD

$                           1,882

 

$                           3,291

 

 

 

 

 

 

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

Interest paid

$                                    -

 

$                                   -

 

Income taxes paid

$                                    -

 

$                                   -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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


7



CHINA MEDIA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

March 31, 2020

 

NOTE 1. Description of Business

 

China Media Inc. (“we”, “our”, the “Company”, “China Media”), formerly Protecwerx Inc., was incorporated in the State of Nevada on October 16, 2007.

 

The Company does not conduct any substantive operations of its own; rather, it conducts its primary business operations through Vallant Pictures Entertainment Co., Ltd. (“Vallant”), its wholly owned subsidiary incorporated under the laws of the British Virgin Islands, which in turn, conducts its business through Xi’an TV Media Co. Ltd. (“Xi’An TV”). Effective control over Xi’An TV was transferred to the Company through the series of contractual arrangements without transferring legal ownership in Xi’An TV. As a result of these contractual arrangements, the Company maintained the ability to approve decisions made by Xi’An TV and was entitled to substantially all of the economic benefits of Xi’An TV.

 

Xi’An TV was incorporated in Xi’An, Shaan’xi Province, People’s Republic of China (“PRC”) and is in the business of investing, producing and developing film and television programming for the Chinese market.

 

NOTE 2. Summary of Significant Accounting Policies

 

Basis of Presentation and Consolidation

 

The accompanying unaudited interim consolidated financial statements of China Media Inc. have been prepared in accordance with United States generally accepted accounting principles (“U.S. GAAP”) and the rules of the Securities and Exchange Commission, and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s annual financial statements for the year ended June 30, 2019. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the consolidated financial statements which would substantially duplicate the disclosure contained in the audited financial statements for the year ended June 30, 2019 have been omitted.

 

Use of Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes, including estimates of ultimate revenues and ultimate costs of film and television products, the amount of receivables that ultimately will be collected, the potential outcome of future tax consequences of events that have been recognized in the Company’s financial statements and loss contingencies. Actual results could differ from those estimates. To the extent that there are material differences between these estimates and actual results, the Company’s financial condition or results of operations will be affected. Estimates are made based on past experience and other assumptions that management believes are reasonable under the circumstances, and management evaluates these estimates on an ongoing basis.

 

Recent Accounting Pronouncements

 

On July 1, 2019, the Company adopted Accounting Standards Update (ASU) 2016-02, Leases (as amended by ASU 2018-01, 2018-10, 2018-11, 2018-20, and 2019-01, collectively ASC Topic 842), using the modified retrospective method. The Company elected the transition method which allows entities to initially apply the requirements by recognizing a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. As a result of electing this transition method, previously reported financial information has not been restated to reflect the application of the new standard to the comparative periods presented. The Company elected the package of practical expedients permitted under the transition guidance within ASC 842, which among other things, allows the Company to carry forward certain historical conclusions reached under ASC Topic 840 regarding lease identification, classification, and the accounting treatment of initial direct costs. The Company elected not to record assets and


8



liabilities on its consolidated balance sheet for new or existing lease arrangements with terms of 12 months or less. The Company recognizes lease expenses for such lease on a straight-line basis over the lease term.

 

The primary impact of applying ASC Topic 842 is the initial recognition of $92,000 of lease liability and $62,000 of right-of-use asset on the Company’s consolidated balance sheet as of July 1, 2019, for lease classified as operating leases under ASC Topic 840, as well as enhanced disclosure of the Company’s leasing arrangement. There is no cumulative effect to retained earnings or other components of equity recognized as of July 1, 2019 and the adoption of this standard did not impact the consolidated statement of operations and comprehensive loss or consolidated statement of cash flows of the Company. The Company does not have finance lease arrangements as of March 31, 2020. See Note 4 for further discussion.

 

Going Concern

 

The accompanying 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 has suffered recurring losses from operations and has a working capital deficit as of March 31, 2020. The Company also generated negative operating cash flows and incurred net loss for the nine months ended March 31, 2020.

 

These matters, among others, raise substantial doubt about our ability to continue as a going concern. While the Company's cash position may not be significant enough to support the Company's daily operations, management intends to raise additional funds by way of cooperation with other film and television producers, obtaining loans from shareholders and borrowing from Dean Li, the President and Chief Executive Officer of the Company, to fund operations. The consolidated financial statements do not include any adjustments that may result should the Company be unable to continue as a going concern.

 

NOTE 3. Related Party Transactions

 

From time to time, the Company borrowed loans from Dean, Li, the President and Chief Executive Officer of the Company. As of March 31, 2020 and June 30, 2019, the Company owed Dean Li $789,285 and $717,974, respectively. The loans borrowed from Mr. Dean Li are unsecured, free of interest with no specified maturity date. The imputed interests are assessed as an expense to the business operation and an addition to the paid-in-capital and calculated based on annual interest rate in the range of 3.39%-4.15% with reference to one-year loan.

 

The Company has a five-year lease agreement with Shaanxi Gede Trading Co., Ltd. (“Gede”) to lease its main office for a monthly rent of RMB11,167 (approximately $1,637) with a term of five years and expiration date on December 31, 2022. Gede’s Legal Representative and Chief Executive Officer is a major shareholder of the Company. As of March 31, 2020, the Company had a right-of-use asset of $48,404 and lease liability of $90,946 related to this lease. The Company also owed Gede rent payable of $42,613 for another lease that ended December 31, 2017. As of June 30, 2019, total rent payable owed to Gede was $73,270. See Note 4 for more details.

 

On December 11, 2018, the Company provided a guarantee for Shaanxi Hengtai Mingji Trading Co., Ltd.’s (“Hengtai”) two-year loan borrowed from Chang’An Bank in the amount of RMB 210,532,513 (approximately $30,616,700 when borrowed). The loan was pledged by Hengtai’s receivable from Shaanxi Senzhiyuan Industrial Co., Ltd. (“Senzhiyuan”), a related party of the Company. See Note 5 for more details.

 

NOTE 4. Operating Lease

 

On January 1, 2018, the Company entered into a lease agreement with Shaanxi Gede Trading Co., Ltd. (“Gede”), a related party, to lease its main office for a monthly rent of RMB11,167 (approximately $1,637) with a term of five years.

 


9



Balance sheet information related to the operating lease is as follows:

 

 

 

 

March 31,
2020

 

 

 

 

 

 

 

Operating lease right-of-use asset – related party

 

 

 

$

48,404

 

 

 

 

 

 

 

 

Operating lease liability, current – related party

 

 

 

$

59,406

 

Operating lease liability, non-current – related party

 

 

 

 

31,540

 

Total operating lease liability

 

 

 

$

90,946

 

 

 

For the nine months ended March 31, 2020, the Company had operating lease cost of $14,333 and the reduction in operating lease right-of-use asset – related party was $12,255. No cash was paid for amount included in the measurement of operating lease liability – related party during the nine months ended March 31, 2020.

 

The weighted-average remaining lease term and the weighted-average discount rate of our lease are as follows:

 

 

 

 

 

 

March 31,
2020

Weighted-average remaining lease term

 

 

 

 

2.75 years

 

 

 

 

 

 

Weighted-average discount rate

 

 

 

 

4.85%

 

The following table summarizes the maturity of our operating lease liability – related party as of March 31, 2020:

For The Years Ended June 30,

 

 

 

 

 

 

2020 (three months remaining)

 

 

 

 

 

$

47,269

 

2021

 

 

 

 

 

 

18,908

 

2022

 

 

 

 

 

 

18,908

 

2023 and thereafter

 

 

 

 

 

 

9,454

 

Total lease payment

 

 

 

 

 

 

94,539

 

  Less imputed interest

 

 

 

 

 

 

(3,593)

 

Total lease liability – related party

 

 

 

 

 

$

90,946

 

 

NOTE 5. Commitments and Contingencies

 

On December 11, 2018, the Company entered into a guarantee agreement to provide guarantee for Shaanxi Hengtai Mingji Trading Co., Ltd.’s (“Hengtai”) two-year loan borrowed from Chang’An Bank in the amount of RMB 210,532,513 (approximately $30,616,700). The guarantee period is two years starting from the date the payment is due. The loan is pledged by Hengtai’s receivable from Shaanxi Senzhiyuan Industrial Co., Ltd. (“Senzhiyuan”) in the amount of RMB 226,000,000 and 50 million equity interest in Hengtai’s two shareholders. The controlling shareholder of Senzhiyuan is also a principal shareholder of the Company.

 

The information of lease commitment is provided in Note 4.


10



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

 

Forward Looking Statements

 

This quarterly report on Form 10-Q contains forward-looking statements that involve risks and uncertainties. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology including "could", "may", "should", "expect", "plan", "anticipate", "believe", "estimate", "predict", "potential" and the negative of these terms or other comparable terminology. These statements are only predictions. Actual events or results may differ materially.

 

While these forward-looking statements, and any assumptions upon which they are based, are made in good faith and reflect our current judgment regarding the direction of our business, actual results will almost always vary, sometimes materially, from any estimates, predictions, projections, assumptions or other future performance suggested in this report.

 

 

Results of Operations

 

Comparison of the nine months ended March 31, 2020 and 2019:

 

 

 

 

 

 

 

   

For Nine Months Ended

March 31,

  

2020

 

2019

  

 

 

 

Operating expenses

 

 

 

 

 

Selling, general and administrative expenses

 $

154,287

 

153,152

Impairment loss

 

-

 

 

732,944

Total operating expenses

 

154,287

 

 

886,096

 

 

 

 

 

 

Other expense:

 

 

 

 

 

      Interest expense

 

21,819

 

 

19,664

           Total other expense

 

21,819

 

 

19,664

 

 

 

 

 

 

Net loss before income taxes

 

(176,106)

 

 

(905,760)

Income taxes

 

        -

 

 

        -

Net loss

$

(176,106)

 

$

(905,760)

 

Revenue and Cost

 

We had no sales and cost for the nine months ended March 31, 2020 and 2019.

 

Operating expenses

 

During the nine months ended March 31, 2020, our total operating expenses were $154,287, a decrease of $731,809 or 83% as compared to $886,096 for the nine months ended March 31, 2019. The decrease was primarily due to decrease in impairment loss on film costs.

 

Net loss

 

For the nine months ended March 31, 2020, we incurred a net loss of $176,106, as compared to a net loss of $905,760 for the nine months ended March 31, 2019, a decrease of $729,654 or 81%. This decrease was primarily due to the decrease in operating expenses.

 

 

 


11


Comparison of the three months ended March 31, 2020 and 2019:

 

 

 

 

 

 

   

For Three Months Ended

March 31,

  

2020

 

2019

  

 

 

 

Operating expenses

 

 

 

 

 

Selling, general and administrative expenses

 $

35,846

 

 $

33,688

Impairment loss

 

-

 

 

3,943

Total operating expenses

 

35,846

 

 

37,631

 

 

 

 

 

 

Other expense:

 

 

 

 

 

      Interest expense

 

6,299

 

 

6,132

           Total other expense

 

6,299

 

 

6,132

 

 

 

 

 

 

Net loss before income taxes

 

(42,145)

 

 

(43,763)

Income taxes

 

        -

 

 

        -

Net loss

$

(42,145)

 

$

(43,763)

 

 

Revenue and Cost

 

We had no sales and cost for the three months ended March 31, 2020 and 2019.

 

Operating expenses

 

During the three months ended March 31, 2020, our total operating expenses were $35,846, a decrease of $1,785 or 5% as compared to $37,631 for the three months ended March 31, 2019. The decrease was primarily due to decrease in impairment loss on film costs which was offset by the increase in payroll expense.

 

Net loss

 

For the three months ended March 31, 2020, we incurred a net loss of $42,145, as compared to a net loss of $43,763 for the three months ended March 31, 2019, a decrease of $1,618 or 4%. This decrease was primarily due to the decrease in operating expenses.

 

Liquidity and Capital Resources

 

The following table sets forth a summary of our cash flows for the periods indicated:

 

 

 

 

 

 

 

 

 

 

  

 

For the Nine Months Ended

 

  

 

March 31,

 

  

 

2020

 

 

2019

 

  

 

 

 

 

 

 

Net cash used in operating activities

 

$

(100,951)

 

 

 $

(93,468)

 

Net cash provided by financing activities

 

 

94,805

 

 

 

89,742

 

Effect of exchange rate changes on cash and cash equivalents

 

 

5,425

 

 

 

(162)

 

NET CHANGE IN CASH AND CASH EQUIVALENTS

 

 

(721)

 

 

 

(3,888)

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

 

 

2,603

 

 

 

7,179

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

 

$

1,882

 

 

$

3,291

 

 

As of March 31, 2020, we had cash of $1,882 in our bank accounts and a working capital deficit of $1,217,158.

 

For the nine months ended March 31, 2020, we used net cash of $100,951 in operating activities, compared to net cash used of $93,468 in operating activities during the same period of 2019. The increase of $7,483 for net cash used in


12



operating activities was mainly due to the decrease in the change in accrued liabilities and other payable and accounts payable in this period.

 

During the nine months ended March 31, 2020, we received net cash of $94,805 from financing activities, compared to net cash received of $89,742 in financing activities during the same period in fiscal year 2019. The increase of $5,063 in net cash provided by financing activities was due to the increase in loan from a related party.

 

Our cash level decreased by $721 during the nine months ended March 31, 2020, compared to a decrease of $3,888 in the same period of 2019. The changes in cash were a result of the factors described above.

 

We anticipate that we will meet our ongoing cash requirements through equity or debt financing. We plan to cooperate with various individuals and institutions to acquire the financing required to produce and distribute our products and anticipate this will continue until we accrue sufficient capital reserves to finance all of our productions independently.

 

We intend to meet our cash requirements for the next 12 months through a combination of debt financing and equity financing and partnerships with finance groups on television and movie projects.

 

Impact of COVID-19 Pandemic

 

Our business could be affected by the recent outbreak of the COVID-19 disease. With an aim to contain the COVID-19 outbreak, the PRC government has imposed various strict measures across the PRC including, but not limited to, travel restrictions, mandatory quarantine requirements, and postponed resumption of business operations. Considering the features of our business in the media industries, we experienced business disruption as a result of those measures to contain the COVID-19 outbreak. Additionally, as COVID-19 continues to evolve into a worldwide health crisis, it has adversely affected the global economy and financial markets. If the COVID-19 outbreak is not effectively controlled in a short period of time, our business and results of operations could be adversely affected to the extent the COVID-19 outbreak harms the China or world economy generally. The extent to which the COVID-19 outbreak impacts our financial condition and results of operations for the full year of 2020 cannot be reasonably estimated at this time and will depend on future developments that currently cannot be predicted, including new information which may emerge concerning the severity of the COVID-19 outbreak and the actions to contain the COVID-19 outbreak or treat its impact.

 

Critical Accounting Policies and Estimates

 

Please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2019 10-K for disclosures regarding our critical accounting policies and estimates. The interim financial statements follow the same accounting policies and methods of computations as those for the year ended June 30, 2019.

 

Off-Balance Sheet Arrangements

 

We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to stockholders.

 

Inflation

 

The amounts presented in the financial statements do not provide for the effect of inflation on our operations or financial position. The net operating losses shown would be greater than reported if the effects of inflation were reflected either by charging operations with amounts that represent replacement costs or by using other inflation adjustments.

 

Audit Committee

 

The functions of the audit committee are currently carried out by our Board of Directors, who has determined that we do not have an audit committee financial expert on our Board of Directors to carry out the duties of the audit committee. The Board of Directors has determined that the cost of hiring a financial expert to act as a director and to be a member


13



of the audit committee or otherwise perform audit committee functions outweighs the benefits of having a financial expert on the audit committee.

 

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

 

Not applicable.

 

Item 4.  Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934 (the "Exchange Act"), that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. We carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of March 31, 2020. Based on the evaluation of these disclosure controls and procedures, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective.

 

Changes in Internal Control

 

Except as discussed above, there were no significant changes in our internal control over financial reporting (as defined in Rule 13a-15(e) and Rule 15d-15(e) under the Exchange Act) that occurred during the quarterly period that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

 

PART II - OTHER INFORMATION

 

Item 1.  Legal Proceedings

 

We are not aware of any legal proceedings to which we are a party or of which our property is the subject. None of our directors, officers, affiliates, any owner of record or beneficially of more than 5% of our voting securities, or any associate of any such director, officer, affiliate or security holder are (i) a party adverse to us in any legal proceedings, or (ii) have a material interest adverse to us in any legal proceedings. We are not aware of any other legal proceedings that have been threatened against us.

 

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

 

None.

 

Item 3.  Defaults Upon Senior Securities

 

None.

 

Item 4.  Submission of Matters to a Vote of Security Holders

 

None.

 

Item 5.  Other Information

 

None.


14



 

Item 6.  Exhibits

 

Exhibit Number

Exhibit Description

31.1

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

31.2

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

32.1

Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

32.2

Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 SIGNATURES

 

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

 

 

China Media Inc.

 

(Registrant)

 

 

 

/s/ Dean Li

Date: May 15, 2020

Dean Li

 

President, Chief Executive Officer

 

(Principal Executive Officer)

 

 

 


15