Company Quick10K Filing
SED Intelligent Home
Price-0.00 EPS-0
Shares704 P/E0
MCap-0 P/FCF-0
Net Debt-9 EBIT-3
TEV-9 TEV/EBIT3
TTM 2019-09-30, in MM, except price, ratios
10-Q 2020-06-30 Filed 2020-08-11
10-Q 2020-03-31 Filed 2020-05-14
10-K 2019-12-31 Filed 2020-03-30
10-Q 2019-09-30 Filed 2019-11-12
10-Q 2019-06-30 Filed 2019-08-14
10-Q 2019-03-31 Filed 2019-05-20
10-K 2018-12-31 Filed 2019-04-01
10-Q 2018-09-30 Filed 2018-11-14
10-Q 2018-06-30 Filed 2018-08-01
10-Q 2018-03-31 Filed 2018-05-15
10-K 2017-12-31 Filed 2018-04-17
10-Q 2017-09-30 Filed 2017-11-02
10-Q 2017-06-30 Filed 2017-08-11
10-Q 2017-03-31 Filed 2017-05-15
10-K 2016-12-31 Filed 2017-03-29
10-Q 2016-10-31 Filed 2016-12-20
10-K 2016-07-31 Filed 2016-12-13
10-Q 2016-04-30 Filed 2016-12-13
10-K 2016-01-31 Filed 2016-12-13
10-Q 2015-10-31 Filed 2016-12-13
10-Q 2015-07-31 Filed 2016-12-13
10-Q 2015-04-30 Filed 2016-12-13
10-K 2015-01-31 Filed 2016-12-13
10-Q 2014-10-31 Filed 2016-12-13
10-K 2014-09-30 Filed 2014-11-13
10-Q 2014-07-31 Filed 2016-12-13
10-Q 2014-04-30 Filed 2016-12-13
10-Q 2013-10-31 Filed 2013-11-19
10-Q 2013-07-31 Filed 2013-09-10
10-Q 2013-04-30 Filed 2013-07-26
10-K 2013-01-31 Filed 2013-07-10
8-K 2020-07-07 Other Events
8-K 2020-06-18
8-K 2019-12-16
8-K 2019-10-17
8-K 2019-04-17
8-K 2019-01-18
8-K 2018-12-31
8-K 2018-10-12
8-K 2018-08-06
8-K 2018-07-20
8-K 2018-07-03

SEDH 10Q Quarterly Report

EX-3.6 sedh_ex3-6.htm
EX-10.17 sedh_ex1017.htm
EX-31.1(A) sedh_ex311a.htm
EX-31.1(B) sedh_ex311b.htm
EX-31.2(A) sedh_ex312a.htm
EX-31.2(B) sedh_ex312b.htm
EX-32.1 sedh_ex321.htm

SED Intelligent Home Earnings 2020-06-30

Balance SheetIncome StatementCash Flow
604735231102012201420172020
Assets, Equity
1411730-42012201420172020
Rev, G Profit, Net Income
10.06.02.0-2.0-6.0-10.02012201420172020
Ops, Inv, Fin

10-Q 1 sedh_10q.htm QUARTERLY REPORT sedh_10q
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 10-Q
 
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended June 30, 2020
 
or
 
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from __________to _________
 
000-55038
Commission file number
 
LiquidValue Development Inc.
(Exact name of registrant as specified in its charter)
 
NEVADA
 
27-1467607
State or other jurisdiction of incorporation or organization 
 
(I.R.S. Employer Identification No.)
 
4800 Montgomery Lane, Suite 210, Bethesda, Maryland
 
20814
(Address of principal executive offices)
 
(Zip Code)
 
301-971-3940
Registrant’s telephone number, including area code
  
Securities registered pursuant to Section 12(b) of the Act: None
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   No
 
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes   No 
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
 
Large accelerated filer
Accelerated filer
Non-accelerated filer
Smaller reporting company
(Do not check if a smaller reporting company)
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes   No
 
As of August 11, 2020, there were 704,043,324 shares of the registrant’s common stock $0.001 par value per share, issued and outstanding. 
 
 

 
 
 
Table of Contents
 
1
 
 
1
 
 
1
 
 
2
 
 
3
 
   
4
 
 
5
 
 
12
 
 
15
 
 
15
 
 
16
 
 
16
 
 
16
 
 
16
 
 
16
 
 
16
 
 
16
 
 
16
 
 
17
 
 
 
 
Part I. Financial Information
 
LiquidValue Development Inc. and Subsidiaries
Condensed Consolidated Balance Sheets 
 
 
 
June 30,
 
 
December 31,
 
 
 
2020
 
 
2019
 
 
 
(Unaudited)
 
 
 
 
Assets:
 
 
 
 
 
 
Real Estate
 
 
 
 
 
 
Construction in Progress
 $13,519,208 
 $11,085,469 
Land Held for Development
  13,101,120 
  13,773,100 
 
  26,620,328 
  24,858,569 
 
    
    
Cash
  1,984,129 
  1,083,329 
Restricted Cash
  3,967,829 
  4,319,543 
Accounts Receivable
  71,666 
  166,294 
Related Party Receivable
  722,053 
  211,271 
Prepaid Expenses
  15,822 
  33,219 
Fixed Assets, Net
  5,004 
  2,211 
Deposits
  23,603 
  23,603 
Operating Lease Right-Of-Use Asset
  47,040 
  87,193 
Total Assets
 $33,457,474 
 $30,785,232 
 
    
    
 
    
    
Liabilities and Stockholders' Equity:
    
    
 
    
    
Liabilities:
    
    
Accounts Payable and Accrued Expenses
 $3,112,151 
 $783,576 
Accrued Interest - Related Parties
  228,557 
  324,982 
Builder Deposits
  2,196,124 
  2,445,269 
Operating Lease Liability
  45,665 
  91,330 
Note Payable
  675,411 
  - 
Income Tax Payable
  534,980 
  420,327 
Total Liabilities
  6,792,888 
  4,065,484 
 
    
    
Stockholders' Equity:
    
    
Common Stock, at par $0.001, 1,000,000,000 shares authorized and 704,043,324 issued, and outstanding at June 30, 2020 and December 31, 2019, respectively
  704,043 
  704,043 
Additional Paid In Capital
  32,542,720 
  32,542,720 
Accumulated Deficit
  (8,743,082)
  (8,802,076)
Total Stockholders' Equity
  24,503,681 
  24,444,687 
Non-controlling Interests
  2,160,905 
  2,275,061 
Total Stockholders' Equity
  26,664,586 
  26,719,748 
Total Liabilities and Stockholders' Equity
 $33,457,474 
 $30,785,232 
 
See accompanying notes to condensed consolidated financial statements. 
 
 
1
 
 
LiquidValue Development Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
For the Three and Six Months Ended June 30, 2020 and 2019
(Unaudited)
 
 
 
Three Months Ended June 30,
 
 
Six Months Ended June 30,
 
 
 
2020
 
 
2019
 
 
2020
 
 
 2019
 
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
Rental
 $- 
 $4,365 
 $- 
 $8,730 
Property
  2,047,405 
  5,248,220 
  5,001,794 
  16,562,450 
 
  2,047,405 
  5,252,585 
  5,001,794 
  16,571,180 
Operating Expenses
    
    
    
    
Cost of Sales
  1,756,846 
  4,549,097 
  4,257,090 
  15,265,248 
General and Administrative
  230,760 
  261,732 
  507,267 
  486,745 
 
  1,987,606 
  4,810,829 
  4,764,357 
  15,751,993 
 
    
    
    
    
Income From Operations
  59,799 
  441,756 
  237,437 
  819,187 
 
    
    
    
    
Other Income & Expense
    
    
    
    
Interest Income
  8,900 
  10,475 
  15,262 
  25,657 
Interest Expense
  (1,095)
  - 
  (1,095)
  - 
Other Income
  4,107 
  2,470 
  5,287 
  3,970 
 
  11,912 
  12,945 
  19,454 
  29,627 
 
    
    
    
    
Net Income Before Income Taxes
  71,711 
  454,701 
  256,891 
  848,814 
 
    
    
    
    
Provision for Income Taxes
  114,653 
  - 
  114,653 
  - 
 
    
    
    
    
Net (Loss) Income
  (42,942)
  454,701 
  142,238 
  848,814 
 
    
    
    
    
Net Income Attributable to Non-controlling Interests
  28,253 
  129,340 
  83,244 
  250,648 
 
    
    
    
    
Net (Loss) Income Attributable to Common Stockholders
 $(71,195)
 $325,361 
 $58,994 
 $598,166 
 
    
    
    
    
Net (Loss) Income Per Share - Basic and Diluted
 $(0.00)
 $0.00 
 $0.00 
 $0.00 
 
    
    
    
    
Weighted Average Common Shares Oustanding - Basic and Diluted
  704,043,324 
  704,043,324 
  704,043,324 
  704,043,324 
 
  See accompanying notes to condensed consolidated financial statements.
 
 
2
 
 
LiquidValue Development Inc. and Subsidiaries
Condensed Consolidated Statement of Stockholders' Equity
For the Three- and Six-Months Periods Ended June 30, 2020 and 2019
(Unaudited)
 
 
 
Common Stock
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares
 
 
Par Value $0.001
 
 
Additional Paid in Capital
 
 
Accumulated Deficit
 
 
Minority Interest
 
 
Total Stockholders Equity
 
Balance at January 1, 2020
  704,043,324 
  704,043 
  32,542,720 
  (8,802,076)
  2,275,061 
  26,719,748 
 
    
    
    
    
    
    
Distribution to Minority Shareholder
    
    
    
    
  (197,400)
  (197,400)
 
    
    
    
    
    
    
Net Income
    
    
    
  130,189 
  54,991 
  185,180 
 
    
    
    
    
    
    
Balance at March 31, 2020
  704,043,324 
 $704,043 
 $32,542,720 
  (8,671,887)
 $2,132,652 
 $26,707,528 
 
    
    
    
    
    
    
Net (Loss) Income
    
    
    
  (71,195)
  28,253 
  (42,942)
 
    
    
    
    
    
    
Balance at June 30, 2020
  704,043,324 
  704,043 
  32,542,720 
  (8,743,082)
  2,160,905 
  26,664,586 
 
 
 
Common Stock
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares
 
 
Par Value $0.001
 
 
Additional Paid in Capital
 
 
Accumulated Deficit
 
 
Minority Interest
 
 
Total Stockholders Equity
 
Balance at January 1, 2019
  704,043,324 
  704,043 
  32,542,720 
  (3,670,974)
  2,887,328 
  32,463,117 
 
    
    
    
    
    
    
Net Income
    
    
    
  272,805 
  121,308 
  394,113 
 
    
    
    
    
    
    
Balance at March 31, 2019
  704,043,324 
 $704,043 
 $32,542,720 
  (3,398,169)
 $3,008,636 
 $32,857,230 
 
    
    
    
    
    
    
Distribution to Minority Shareholder
    
    
    
    
  (740,250)
  (740,250)
 
    
    
    
    
    
    
Net Income
    
    
    
  325,361 
  129,340 
  454,701 
 
    
    
    
    
    
    
Balance at June 30, 2019
  704,043,324 
  704,043 
  32,542,720 
  (3,072,808)
  2,397,726 
  32,571,681 
 
See accompanying notes to condensed consolidated financial statements.
 
 
3
 
 
LiquidValue Development Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
For the Six Months Ended June 30, 2020 and 2019
(Unaudited)
  
 
 
 2020
 
 
 2019
 
 
 
 
 
 
 
 
Cash Flows From Operating Activities
 
 
 
 
 
 
Net Income
 $142,238 
 $848,814 
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
    
    
Depreciation
  1,389 
  3,327 
Amortization of Debt Discount
  3,777 
  - 
Amortization of Right -Of- Use Asset
  40,153 
  37,579 
Changes in Operating Assets and Liabilities
    
    
Real Estate
  (1,761,759)
  10,463,768 
Accounts Receivable
  94,628 
  (33,072)
Related Party Receivable
  (510,782)
  (20,046)
Prepaid Expenses
  17,397 
  23,976 
Accounts Payable and Accrued Expenses
  2,328,575 
  (845,930)
Accrued Interest - Related Parties
  (96,425)
  (762,246)
Operating Lease Liability
  (45,665)
  (41,805)
Builder Deposits
  (249,145)
  (880,318)
Income Tax Payable
  114,653 
    
Net Cash Provided By Operating Activities
  79,034 
  8,794,047 
 
    
    
Cash Flows From Investing Activities
    
    
Purchase of Fixed Assets
  (4,182)
  - 
Net Cash Used In Investing Activities
  (4,182)
  - 
 
    
    
Cash Flows From Financing Activities
    
    
   Note Payable
  671,634 
  - 
Repayments to Note Payable
  - 
  (13,899)
Distribution to Minority Shareholder
  (197,400)
  (740,250)
Repayment to Notes Payable - Related Parties
  - 
  (5,745,584)
Net Cash Provided by (Used In) Financing Activities
  474,234 
  (6,499,733)
 
    
    
Net Increase in Cash and Restricted Cash
  549,086 
  2,294,314 
Cash and Restricted Cash - Beginning of Year
  5,402,872 
  4,645,164 
Cash and Restricted Cash at End of Period
 $5,951,958 
 $6,939,478 
 
    
    
Supplementary Cash Flow Information
    
    
Cash Paid For Interest
 $- 
 $3,822 
 
    
    
Supplemental Disclosure of Non-Cash Investing and Financing Activities
    
    
Initial Recognition of Operating Lease Right-Of-Use Asset and Liability
 $- 
 $174,940 
 
  See accompanying notes to condensed consolidated financial statements.
 
 
4
 
 
LiquidValue Development Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
June 30, 2020 (Unaudited)
 
1. NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Nature of Operations
 
LiquidValue Development Inc. (the “Company”), was incorporated in the State of Nevada on December 10, 2009. On July 8, 2020 the Company changed its name from SeD Intelligent Home Inc. to LiquidValue Development Inc. Alset iHome Inc., a Delaware corporation, was incorporated on February 24, 2015 and was formerly known as SeD Home & REITs Inc. Alset iHome Inc., a wholly-owned subsidiary of the Company, is principally engaged in developing, selling, managing, and leasing residential properties in the United States, and may expand from residential properties to other property types, including but not limited to commercial and retail properties. 99.99% of the Company’s common stock is owned by a wholly-owned subsidiary of Singapore eDevelopment Limited (“SeD Ltd”), a multinational public company listed on the Singapore Exchange Securities Trading Limited (“SGXST”).
 
Principles of Consolidation
 
The condensed consolidated financial statements include all accounts of the following entities as of the reporting period ending dates and for the reporting periods as follows:
 
Name of consolidated subsidiary
State or other jurisdiction of incorporation or organization
 Date of incorporation or formation
 Attributable interest
Alset iHome Inc.
Delaware 
February 24, 2015 
 100% 
SeD USA, LLC
Delaware
August 20, 2014
100%
150 Black Oak GP, Inc.
Texas
January 23, 2014
100%
SeD Development USA, Inc.
Delaware
March 13, 2014
100%
150 CCM Black Oak Ltd.
Texas
March 17, 2014
100%
SeD Ballenger, LLC
Delaware
July 7, 2015
100%
SeD Maryland Development, LLC
Delaware
October 16, 2014
83.55%
SeD Development Management, LLC
Delaware
June 18, 2015
85%
SeD Builder, LLC
Delaware
October 21, 2015
100%
SeD Texas Home, LLC
Delaware
June 16, 2015
100%
SedHome Rental, Inc.
Texas
December 19, 2018
100%
SeD REIT Inc.
Maryland
August 20, 2019
100%
 
All intercompany balances and transactions have been eliminated. Non–controlling interest represents the minority equity investment in the Company’s subsidiaries, plus the minority investors’ share of the net operating results and other components of equity relating to the non–controlling interest.
 
As of June 30, 2020 and December 31, 2019, the aggregate non-controlling interest in Alset iHome Inc. was $2,160,905 and $2,275,061, respectively, which is separately disclosed on the Condensed Consolidated Balance Sheet.
 
Basis of Presentation
 
The Company’s condensed consolidated financial statements have been prepared in accordance with the accounting principles generally accepted in the United States of America (“US GAAP”). 
 
The unaudited financial information furnished herein reflects all adjustments, consisting solely of normal recurring items, which in the opinion of management are necessary to fairly state the financial position of the Company and the results of its operations for the periods presented. This report should be read in conjunction with the Company’s consolidated financial statements and notes thereto included in the Company’s Form 10-K for the year ended December 31, 2019 filed on March 30, 2020. The Company assumes that the users of the interim financial information herein have read or have access to the audited financial statements for the preceding fiscal year and the adequacy of additional disclosure needed for a fair presentation may be determined in that context. The condensed consolidated balance sheet at December 31, 2019 was derived from the audited financial statements but does not include all disclosures required by accounting principles generally accepted in the United States of America. The results of operations for the interim periods presented are not necessarily indicative of results for the year ending December 31, 2020.
 
 
5
 
 
Use of Estimates
 
The preparation of condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts in the condensed consolidated financial statements. The Company's significant estimates are the valuation of real estate. Actual results could differ from those estimates.
 
Earnings (Loss) per Share
 
Basic income (loss) per share is computed by dividing the net loss attributable to the common stockholders by weighted average number of shares of common stock outstanding during the period. Fully diluted loss per share is computed similarly to basic loss per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. There were no potentially dilutive financial instruments issued or outstanding for the periods ended June 30, 2020 or June 30, 2019.
 
Fair Value of Financial Instruments
 
For purpose of this disclosure, the fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation. The carrying amount of the Company’s short-term financial instruments approximates fair value due to the relatively short period to maturity for these instruments.
 
Cash and Cash Equivalents
 
The Company considers all highly liquid investments with a maturity of three months or less at the date of acquisition to be cash equivalents. There were no cash equivalents as of June 30, 2020 and December 31, 2019.
 
Restricted Cash
 
As a condition to the loan agreement with the Union Bank (formerly known as Xenith Bank, f/k/a The Bank of Hampton Roads), the Company was required to maintain a minimum of $2,600,000 in an interest-bearing account maintained by the lender as additional security for the loan. The funds were required to remain as collateral for the loan until the loan is paid off in full. The loan was fully paid off in January 2019 and the collateral was released on April 19, 2019.
 
On April 17, 2019, SeD Maryland Development, LLC entered into a Development Loan Agreement with Manufacturers and Traders Trust Company (“M&T Bank”). Based on the agreement, SeD Maryland Development is required to maintain a minimum balance of $2,600,000 as a security collateral fund in the interest-bearing account maintained by the lender. As part of the agreement, NVR deposits funds to M&T Bank directly from lot sales and keeps any overpayment to apply to future borrowings. On June 30, 2020 and December 31, 2019, the total restricted cash held by M&T Bank was $3,967,829 and $4,319,543, respectively.
  
On July 20, 2018, Black Oak LP received $4,592,079 of district reimbursement for previous construction costs incurred in land development. Of this amount, $1,650,000 will remain on deposit in the District’s Capital Projects Fund for the benefit of Black Oak LP and will be released upon receipt of the evidence of: (a) the execution of a purchase agreement between Black Oak LP and a home builder with respect to the Black Oak development and (b) the completion, finishing and readying for home construction of at least 105 unfinished lots in the Black Oak development. The restricted cash balance on June 30, 2020 and December 31, 2019 was $0 and $90,394, respectively.
 
Accounts Receivable and Allowance for Doubtful Accounts
 
Accounts receivable include all receivables from buyers, contractors and all other parties. The Company records an allowance for doubtful accounts based on a review of the outstanding receivables, historical collection information and economic conditions. No allowance was necessary at either June 30, 2020 or December 31, 2019.
 
Property and Equipment and Depreciation
 
Property and equipment are recorded at cost, less accumulated depreciation. Expenditures for major additions and betterments that extend the useful life or functionality are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation is computed by the straight-line method (after taking into account their respective estimated residual values) over the estimated useful lives, which are 3 years.
 
Real Estate Assets
 
Real estate assets are recorded at cost, except when real estate assets are acquired that meet the definition of a business combination in accordance with Financial Accounting Standards Board (“FASB”) ASC 805, “Business Combinations,” which acquired assets are recorded at fair value. Interest, property taxes, insurance and other incremental costs (including salaries) directly related to a project are capitalized during the construction period of major facilities and land improvements. The capitalization period begins when activities to develop the parcel commence and ends when the asset constructed is completed. The capitalized costs are recorded as part of the asset to which they relate and are reduced when lots are sold.
 
 
6
 
  
The Company capitalized interest from related party borrowings of $0 and $79,662 for the six months ended June 30, 2020 and 2019, respectively. The Company capitalized interest from related party borrowings of $0 and $19,070 for the three months ended June 30, 2020 and 2019, respectively. The Company capitalized interest from the third-party borrowings of $0 and $3,822 for the six months ended June 30, 2020 and 2019, respectively. The Company capitalized interest from the third-party borrowings of $0 and $3,668 for the three months ended June 30, 2020 and 2019, respectively.
    
In addition to our annual assessment of potential triggering events in accordance with ASC 360, the Company applies a fair-value based impairment test to the net book value assets on an annual basis and on an interim basis, if certain events or circumstances indicate that an impairment loss may have occurred.
 
On October 12, 2018, 150 CCM Black Oak, Ltd. entered into an Amended and Restated Purchase and Sale Agreement for 124 lots. Pursuant to the Amended and Restated Purchase and Sale Agreement, the purchase price remained $6,175,000. 150 CCM Black Oak, Ltd. was required to meet certain closing conditions and the timing for the closing was extended. On January 18, 2019, the sale of 124 lots at the Company’s Black Oak project in Magnolia, Texas was completed. After allocating costs of revenue to this sale, we had estimated a loss of $2.4 million which was recorded as an impairment of real estate in the last quarter of 2018.
 
On September 30, 2019, the Company recorded approximately $4.7 million of impairment on the Black Oak project based on discounted estimated future cash flows.
 
On December 31, 2019, the Company recorded approximately $1.2 million of additional impairment on the Black Oak project based on discounted estimated future cash flows. 
 
The Company did not record impairment on any of its projects during the three and six months ended on June 30, 2020.
 
Revenue Recognition
 
Accounting Standards Codification ("ASC") 606, Revenue from Contracts with Customers ("ASC 606"), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity's contracts to provide goods or services to customers. The Company adopted this new standard on January 1, 2018 under the modified retrospective method. The adoption of this new standard did not have a material effect on our financial statements.
 
In accordance with ASC 606, revenue is recognized when a customer obtains control of promised goods or services. The amount of revenue recognized reflects the consideration to which we expect to be entitled to receive in exchange for these goods or services. The provisions of ASC 606 include a five-step process by which we determine revenue recognition, depicting the transfer of goods or services to customers in amounts reflecting the payment to which we expect to be entitled in exchange for those goods or services. ASC 606 requires us to apply the following steps: (1) identify the contract with the customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when, or as, we satisfy the performance obligation. A detailed breakdown of the five-step process for the revenue recognition of our Ballenger and Black Oak projects, which were essentially all of the revenue of the Company in 2020 and 2019, is as follows:
 
Identify the contract with a customer.
 
The Company has signed agreements with the builders for developing the raw land to ready to build lots. The contract has agreed upon prices, timelines, and specifications for what is to be provided.
 
Identify the performance obligations in the contract.
  
Performance obligations of the Company include delivering developed lots to the customer, which are required to meet certain specifications that are outlined in the contract. The customer inspects all lots prior to accepting title to ensure all specifications are met.
 
Determine the transaction price.
  
The transaction price is fixed and specified in the contract. Any subsequent change orders or price changes are required to be approved by both parties.
 
Allocate the transaction price to performance obligations in the contract.
 
Each lot or a group of lots is considered to be a separate performance obligation, for which the specified price in the contract is allocated to.
 
Recognize revenue when (or as) the entity satisfies a performance obligation.
 
 
7
 
 
The builders do the inspections to make sure all conditions/requirements are met before taking title of lots. The Company recognizes revenue when title is transferred. The Company does not have further performance obligations once title is transferred.
 
Sale of the Front Foot Benefit Assessments.
 
We have established a front foot benefit (“FFB”) assessment on all of the lots sold to NVR. This is a 30-year annual assessment allowed in Frederick County which requires homeowners to reimburse the developer for the costs of installing public water and sewer to the lots. These assessments become effective as homes are settled, at which time we can sell the collection rights to investors who will pay an upfront lump sum, enabling us to more quickly realize the revenue. The selling prices range from $3,000 to $4,500 per home depending the type of the home. Our total expected revenue from the front foot benefit assessment is approximately $1 million. To recognize revenue of the FFB assessment, both our and NVR’s performance obligations have to be satisfied. Our performance obligation is completed once we complete the construction of water and sewer facilities and close the lot sales with NVR, which inspects these water and sewer facilities prior to the close of lot sales to ensure all specifications are met. NVR’s performance obligation is to sell homes they build to homeowners. Our FFB revenue is recognized upon NVR’s sales of homes to homeowners.
 
Cost of Sales
 
Land acquisition costs are allocated to each lot based on the area method, the size of the lot comparing to the total size of all lots in the project. Development costs and capitalized interest are allocated to lots sold based on the total expected development and interest costs of the completed project and allocating a percentage of those costs based on the selling price of the sold lot compared to the expected sales values of all lots in the project.
 
If allocation of development costs and capitalized interest based on the projection and relative expected sales value is impracticable, those costs could also be allocated based on area method, the size of the lot comparing to the total size of all lots in the project.
  
Recent Accounting Pronouncements
 
In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740), Simplifying the Accounting for Income Taxes. ASU 2109-12 eliminates certain exceptions to the guidance in Topic 740 related to the approach for intra-period tax allocation, the methodology for calculating income taxes in an interim period and the recognition of deferred tax liabilities for outside basis differences. The new guidance also simplifies aspects of the accounting for franchise taxes, enacted change in tax laws or rates and clarifies the accounting transactions that result in a step-up in the tax basis of goodwill. The guidance is effective for fiscal years beginning after December 15, 2020 and interim periods within those fiscal years. We are currently in the process of evaluating the effect that ASU 2019-12 will have on the Company's Consolidated Financial Results.
 
On February 25, 2016, the Financial Accounting Standards Board (FASB) released Accounting Standards Update No. 2016-02, Leases (Topic 842) (the Update). This ASU requires an entity to recognize a right-of-use asset (“ROU”) and lease liability for all leases with terms of more than 12 months. The amendments also require certain quantitative and qualitative disclosures about leasing arrangements. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. The new standard was effective for the Company on January 1, 2019.
 
Operating lease right-of-use assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As our leases do not provide a readily determinable implicit rate, we estimate our incremental borrowing rate to discount the lease payments based on information available at lease commencement. The operating lease right-of-use asset also includes any lease payments made and excludes lease incentives and initial direct costs incurred. The lease term includes options to extend or terminate when we are reasonably certain the option will be exercised. In general, we are not reasonably certain to exercise such options. We recognize lease expense for minimum lease payments on a straight-line basis over the lease term. We elected the practical expedient to not recognize operating lease right-of-use assets and operating lease liabilities for lease agreements with terms less than 12 months.
 
In March 2018, the FASB issued ASU 2018-05, “Income Taxes (Topic 740) – Amendments to SEC paragraphs Pursuant to SEC Staff Accounting Bulletin (SAB) No. 118.” ASU 2018-05 amends the Accounting Standards Codification to incorporate various SEC paragraphs pursuant to the issuance of SAB 118, which addresses the application of generally accepted accounting principles in situations when a registrant does not have necessary information available, prepared, or analyzed (including computation) in reasonable detail to complete the accounting for certain income tax effects of the Tax Cuts and Jobs Act. The ASU is not expected to have a material impact on the Company.
 
In response to the COVID-19 pandemic, the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”) was signed into law in March 2020. The CARES Act lifts certain deduction limitations originally imposed by the Tax Cuts and Jobs Act of 2017 (“2017 Tax Act”). Corporate taxpayers may carryback net operating losses (NOLs) originating between 2018 and 2020 for up to five years, which was not previously allowed under the 2017 Tax Act. The CARES Act also eliminates the 80% of taxable income limitations by allowing corporate entities to fully utilize NOL carryforwards to offset taxable income in 2018, 2019 or 2020. Taxpayers may generally deduct interest up to the sum of 50% of adjusted taxable income plus business interest income (30% limit under the 2017 Tax Act) for 2019 and 2020. The CARES Act allows taxpayers with alternative minimum tax credits to claim a refund in 2020 for the entire amount of the credits instead of recovering the credits through refunds over a period of years, as originally enacted by the 2017 Tax Act.
 
 
8
 
 
In addition, the CARES Act raises the corporate charitable deduction limit to 25% of taxable income and makes qualified improvement property generally eligible for 15-year cost-recovery and 100% bonus depreciation. The enactment of the CARES Act did not result in any material adjustments to our income tax provision for the six months ended June 30, 2020, or to our net deferred tax assets as of June 30, 2020.
 
Subsequent Events
 
The Company evaluated the events and transactions subsequent to June 30, 2020, the balance sheet date, through August 11, 2020, the date the condensed consolidated financial statements were available to be issued.
 
2. CONCENTRATION OF CREDIT RISK
 
The group maintains cash balances at various financial institutions. These balances are secured by the Federal Deposit Insurance Corporation. At times, these balances may exceed the federal insurance limits. At June 30, 2020 and December 31, 2019, uninsured cash and restricted cash balances were $4,664,458 and $4,558,582, respectively.  
 
3. PROPERTY AND EQUIPMENT
 
Property and equipment stated at cost, less accumulated depreciation, consisted of the following:
 
 
 
June 30,
2020
 
 
December 31,
2019
 
Computer Equipment
 $45,387 
 $41,597 
Furniture and Fixtures
  24,785 
  24,393 
 
  70,172 
  65,990 
Accumulated Depreciation
  (65,168)
  (63,779)
Fixed Assets Net
 $5,004 
 $2,211 
 
Depreciation expense was $1,389 and $3,327 for the six months ended June 30, 2020 and 2019, respectively. Depreciation expense was $633 and $1,663 for the three months ended June 30, 2020 and 2019, respectively.
 
4. BUILDER DEPOSITS
 
In November 2015, SeD Maryland Development, LLC (“SeD Maryland”) entered into lot purchase agreements with NVR, Inc. (“NVR”) relating to the sale of single-family home and townhome lots to NVR in the Ballenger Run Project. The purchase agreements were amended three times thereafter. Based on the agreements, NVR is entitled to purchase 479 lots for a price of approximately $64 million, which escalates 3% annually after June 1, 2018.
  
As part of the agreements, NVR was required to give a deposit in the amount of $5,600,000. Upon the sale of lots to NVR, 9.9% of the purchase price is taken as payback of the deposit. A violation of the agreements by NVR would cause NVR to forfeit the deposit. On January 3, 2019 and April 28, 2020, NVR gave SeD Maryland two more deposits in the amounts of $100,000 and $220,000, respectively, based on the 3rd Amendment to the Lot Purchase Agreement. On June 30, 2020 and December 31, 2019, there were $2,196,124 and $2,445,269 held on deposit, respectively.
 
5. NOTES PAYABLE
 
Union Bank Loan
 
On November 23, 2015, SeD Maryland entered into a Revolving Credit Note with the Union Bank in the original principal amount of $8,000,000. During the term of the loan, cumulative loan advances may not exceed $26,000,000. The line of credit bears interest at LIBOR plus 3.8% with a floor rate of 4.5%. On April 17, 2019, SeD Maryland Development LLC and Union Bank terminated the agreement and the loan was paid off.
 
M&T Bank Loans
 
On April 17, 2019, SeD Maryland Development LLC entered into a Development Loan Agreement with Manufacturers and Traders Trust Company (“M&T Bank”) in the principal amount not to exceed at any one time outstanding the sum of $8,000,000, with a cumulative loan advance amount of $18,500,000. The line of credit bears interest of LIBOR plus 375 basis points. SeD Maryland Development LLC was also provided with a Letter of Credit (“L/C”) Facility in an aggregate amount of $900,000. The L/C commission will be 1.5% per annum on the face amount of the L/C. Other standard lender fees will apply in the event L/C is drawn down. The L/C Facility is not a revolving loan, and amounts advanced and repaid may not be re-borrowed. Repayment of the Loan Agreement is secured by a $2.6 million collateral fund and a Deed of Trust issued to the Lender on the property owned by SeD Maryland.
 
 
9
 
 
As of June 30, 2020 and December 31, 2019, the principal loan balance was $0. As part of the transaction, the Company incurred loan origination fees and closing fees in the amount of $381,823 and capitalized it into construction in process during 2019.
 
On June 18, 2020, Alset iHome Inc. (formerly known as SeD Home & REITs Inc.) entered into a Loan Agreement with M&T Bank. Pursuant to the Loan Agreement, M&T Bank provided a non-revolving loan to Alset iHome Inc. in an aggregate amount of up to $2,990,000. The line of credit bears interest rate on LIBOR plus 375 basis points. Repayment of this loan is secured by a Deed of Trust issued to M&T Bank on the property owned by certain subsidiaries of Alset iHome Inc. The maturity date of this Loan is July 1, 2022. The Company together with one of its subsidiaries, SeD Maryland Development LLC, are both the guarantors of this Loan.
 
As of June 30, 2020, the loan balance was $664,810. As part of the transaction, the Company incurred loan origination fees and closing fees in the amount of $61,679 which are amortized over the term of the loan.
 
Paycheck Protection Program Loan
 
On April 6, 2020, the Company entered into a term note with M&T Bank with a principal amount of $68,502 pursuant to the Paycheck Protection Program (“PPP Term Note”) under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The PPP Loan is evidenced by a promissory note. The PPP Term Note bears interest at a fixed annual rate of 1.00%, with the first six months of principal and interest deferred. Beginning in November 2020, the Company will make 18 equal monthly payments of principal and interest with the final payment due in April 2022. The PPP Term Note may be accelerated upon the occurrence of an event of default.
 
The PPP Term Note is unsecured and guaranteed by the United States Small Business Administration. The Company may apply to M&T Bank for forgiveness of the PPP Term Note, with the amount which may be forgiven equal to the sum of payroll costs, covered rent and mortgage obligations, and covered utility payments incurred by the Company during the eight-week period beginning upon receipt of PPP Term Note funds, calculated in accordance with the terms of the CARES Act. At this time, we are not in a position to quantify the portion of the PPP Term Note that will be forgiven.
  
6. RELATED PARTY TRANSACTIONS
  
Loan from SeD Home Limited
 
The Company receives advances from SeD Home Limited, a subsidiary of SeD Ltd, to fund development and operation costs. The Company is 99.99% owned by SeD Home International, which is wholly owned by SeD Ltd. The advances bear interest of 10% and are payable on demand. As of June 30, 2020 and December 31, 2019, Alset iHome Inc. (formerly SeD Home & REITs Inc.) had outstanding principal due of $0 and accrued interest of $228,557. During the three and six months ended June 30, 2020 and 2019, the Company did not incur any interest from this related party.
 
Loan to/from SeD Home International
 
The Company receives advances from SeD Home International, the owner of 99.99% of the Company. The advances bore interest of 18% until August 30, 2017 when the interest rate was adjusted to 5% and have no set repayment terms. On December 31, 2019, there was $0 of principal and $96,424 of accrued interest outstanding. On February 24, 2020 the Company repaid outstanding interest and at the same time loaned $503,576 to SeD Home International. The advances bear interest of 5%. On June 30, 2020, SeD Home International owed the Company $433,680 in principal and $7,903 in accrued interest. During the six months ended June 30, 2020 and 2019, the Company earned interest income of $7,903 and $0, respectively. During the three months ended June 30, 2020 and 2019, the Company earned interest income of $5,536 and $0, respectively.
 
Management Fees
  
MacKenzie Equity Partners, owned by Charles MacKenzie, a Director of the Company, has a consulting agreement with the Company since 2015. Per the terms of the agreement, as amended on January 1, 2018, the Company pays a monthly fee of $15,000 with an additional $5,000 per month due upon the close of the sale to Houston LD, LLC. From January 2019, the Company pays a monthly fee of $20,000 for the consulting services. The Company incurred expenses of $60,000 and $120,000 for the three and six months ended June 30, 2020 and 2019, respectively, which were capitalized as part of Real Estate on the balance sheet as the services relate to property and project management. On June 30, 2020 and December 31, 2019, the Company owed $20,000 and $0, respectively, to this related party.
 
Advances to HF Enterprises Inc.
 
The Company pays some operating expenses for HF Enterprise Inc., a related party under the common control of Chan Heng Fai, the CEO of the Company. The advances are interest free with no set repayment terms. On June 30, 2020 and December 31, 2019, the balance of these advances was $280,471 and $211,271, respectively.
 
Consulting Services
 
A law firm, owned by Conn Flanigan, a Director of the Company, performs legal consulting services for the Company. The Company incurred expenses of $0 and $43,357 for the six months ended June 30, 2020 and 2019, respectively. The Company incurred expenses of $0 and $37,558 for the three months ended June 30, 2020 and 2019, respectively. On June 30, 2020 and December 31, 2019, the Company owed $0 to this related party.
 
 
10
 
 
7. STOCKHOLDERS’ EQUITY
 
Cash Dividend Distributions
 
On February 21, 2020, the Board of Managers of SeD Maryland Development LLC authorized the payment of distributions to its members in the amount of $1,200,000. Accordingly, the minority member of SeD Maryland Development LLC received a distribution in the amount of $197,400, with the remainder being distributed to a subsidiary of the Company, which is eliminated upon consolidation.
 
8. COMMITMENTS AND CONTINGENCIES
 
Lot Sale Agreements
 
On February 19, 2018, SeD Maryland entered into a contract to sell the Continuing Care Retirement Community Assisted Independent Living (“CCRC”) parcel to Orchard Development Corporation. It was agreed that the purchase price for the 5.9-acre lot would be $2,900,000.00 with a $50,000 deposit. It was also agreed that Orchard Development Corporation would have the right to terminate the transaction during the feasibility study period, which would last through May 30, 2018, and receive a refund of its deposit. On April 13, 2018, Orchard Development Corporation indicated that it would not be proceeding with the purchase of the CCRC parcel. On December 31, 2018, SeD Maryland entered into the Third Amendment to the Lot Purchase Agreement for Ballenger Run with NVR. Pursuant to the Third Amendment, SeD Maryland was obliged to convert the 5.9-acre CCRC parcel to 36 lots (these will be 28 feet wide villa lots) and sell such lots to NVR. SeD Maryland received the required zoning approval to change the number of such lots from 85 to 121 in July 2019.
 
9. SUBSEQUENT EVENTS
 
Name Change
 
On April 28, 2020, our Board of Directors unanimously recommended that the Company change its name to “LiquidValue Development Inc.” Pursuant to the Nevada Revised Statutes and our Bylaws, actions required or permitted to be taken at a meeting of the stockholders may be taken without a meeting if a written consent thereto is signed by stockholders holding not less than a majority of the voting power of the Company. On April 30, 2020, this name change was approved by the stockholder owning the majority of our issued and outstanding shares. This name change became effective on July 8, 2020. On July 7, 2020 SeD Home & REITs Inc., the 100% owned subsidiary of the Company, changed its name to Alset iHome Inc. Our Board of Directors believes that the name changes better reflect the nature of our anticipated operations. 
  
 
 
11
 
 
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
 
Forward-Looking Statements
 
This Form 10-Q contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. For this purpose, any statements contained in this Form 10-Q that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, words such as “may”, “will”, “expect”, “believe”, “anticipate”, “estimate” or “continue” or comparable terminology are intended to identify forward-looking statements. These statements by their nature involve substantial risks and uncertainties, and actual results may differ materially depending on a variety of factors, many of which are not within our control. These factors include by are not limited to economic conditions generally and in the industries in which we may participate, competition within our chosen industry, including competition from much larger competitors, technological advances and failure to successfully develop business relationships.
 
Results of Operations for the Three and Six Months Ended June 30, 2020 and 2019:
 
 
 
Three- Months Ended
 
 
Six-months Ended
 
 
 
June 30,
2020
 
 
June 30,
2019
 
 
June 30,
2020
 
 
June 30,
2019
 
Revenue
 $2,047,405 
 $5,252,585 
 $5,001,794 
 $16,571,180 
Cost of Sales
 $1,756,846 
 $4,549,097 
 $4,257,090 
 $15,265,248 
General and Administrative
 $230,760 
 $261,732 
 $507,267 
 $486,745 
Other Income & Expense
 $11,912 
 $12,945 
 $19,454 
 $29,627 
Provision for Income Taxes
 $114,653 
 $- 
 $114,653 
 $- 
Net (Loss) Income
 $(42,942)
 $454,701 
 $142,238 
 $848,814 
 
Revenue
 
Revenue was $2,047,405 for the three months ended June 30, 2020 as compared to $5,252,585 for the three months ended June 30, 2019. Revenue was $5,001,794 for the six months ended June 30, 2020 as compared to $16,571,180 for the six months ended June 30, 2019. This decrease in revenue is caused by a decrease in property sales from the Ballenger and Black Oak projects in the first six months of 2020. The reduction in sales for the Ballenger project is caused by the lack of paved lot inventory, which we are currently working on. The reduction in sales for Black Oak in the first six months of 2020 relative to the first six months of 2019 is due to a one-time sale of $6,175,000 having occurred in 2019.
 
Cost of Sales
 
The sales in the first six months of 2019 were attributable to sales from Ballenger project and Black Oak project. All property sales revenue in the three months ended on June 30, 2019 came from Ballenger project. The gross margin ratios for Ballenger project in these periods were approximately16% and 0% for Black Oak project after the recognition of impairment charges on Black Oak project in 2018. All the sales in the three and six months ended on June 30, 2020 were attributable to sales from Ballenger project and the gross margins were approximately 15%. The different types of lots usually have different gross margins, the main reason which leads to the differences in 2019 and 2020.
 
General and Administrative Expenses
 
General and administrative expenses decreased from $261,732 in the three months ended June 30, 2019 to $230,760 in the three months ended June 30, 2020. General and administrative expenses increased from $486,745 in the six months ended June 30, 2019 to $507,267 in the six months ended June 30, 2020. The increase in those expenses is caused mainly by the increase in tax expenses and professional fees as well as expenses for set up and initial operations of Homeowners Association in Black Oak project in the first quarter of 2020.
 
Net Income
 
In the three months ended June 30, 2020, the Company had net loss of $42,942 compared to net income of $454,701 in the three months ended June 30, 2019. In the six months ended June 30, 2020, the Company had net income of $142,238 compared to net income of $848,814 in the six months ended June 30, 2019. The decrease in net income was caused by the decrease in sales in our Ballenger project.
 
 
12
 
 
Liquidity and Capital Resources
 
Our real estate assets have increased to $26,620,328 as of June 30, 2020 from $24,858,569 as of December 31, 2019. This increase is a result of capitalized costs related to the construction in progress being greater than the cost of sales related to construction in progress during the six months ended June 30, 2020.
  
Our liabilities increased from $4,065,484 at December 31, 2019 to $6,792,888 at June 30, 2020. Our total assets have increased to $33,457,474 as of June 30, 2020 from $30,785,232 as of December 31, 2019 due to the increase of the real estate assets.
 
As of June 30, 2020, we had cash of $1,984,129 and restricted cash of $3,967,829 compared to $1,083,329 and $4,319,543 as of December 31, 2019.
 
Our Ballenger Run project has a revolver loan from M&T Bank in the principal amount not to exceed at any one time outstanding the sum of $8,000,000, with a cumulative loan advance amount of $18,500,000. As of June 30, 2020 and December 31, 2019, the revolver loan balance was $0, respectively.
 
On June 18, 2020, Alset iHome Inc. (formerly known as SeD Home & REITs Inc.) entered into a Loan Agreement with M&T Bank. Pursuant to this Loan Agreement, M&T Bank provided a non-revolving loan to Alset iHome Inc. in an aggregate amount of up to $2,990,000. As of June 30, 2020, the M&T loan balance was $664,810. It is intended that this loan will be utilized to commence our residential initiatives.
 
On April 6, 2020, SeD Development Management LLC, one of our subsidiaries, entered into a term note with M&T Bank with a principal amount of $68,502 pursuant to the Paycheck Protection Program (“PPP Term Note”) under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The PPP Loan is evidenced by a promissory note. The PPP Term Note bears interest at a fixed annual rate of 1.00%, with the first six months of principal and interest deferred. Beginning in November 2020, SeD Development Management LLC will make 18 equal monthly payments of principal and interest with the final payment due in April 2022. The PPP Term Note may be accelerated upon the occurrence of an event of default.
 
The PPP Term Note is unsecured and guaranteed by the United States Small Business Administration. SeD Development Management LLC may apply to M&T Bank for forgiveness of the PPP Term Note, with the amount which may be forgiven equal to the sum of payroll costs, covered rent and mortgage obligations, and covered utility payments incurred by SeD Development Management LLC during the eight-week period beginning upon receipt of PPP Term Note funds, calculated in accordance with the terms of the CARES Act. During the relevant eight-week term, our payroll did not experience any material change from prior periods. Our loan balance under the PPP loan was $68,502 as of June 30, 2020.
 
Our subsidiaries are reviewing plans for potential additional fundraising to fund single family rental operations and the acquisition of additional real estate projects.
 
The future development timeline of Black Oak will be based on multiple conditions, including the amount of funds which may be raised from capital markets, the loans we may secure from third party financial institutions, and government reimbursements which may be received. The development will be step by step and expenses will be contingent on the amount of funding we will receive.
 
Summary of Cash Flows
 
A summary of cash flows from operating, investing and financing activities for the six months ended June 30, 2020 and 2019 are as follows:
 
 
 
  2020
 
 
2019
 
 
 
 
 
 
 
 
Net Cash Provided by Operating Activities
 $79,034 
 $8,794,047 
Net Cash Used in Investing Activities
 $(4,182)
 $- 
Net Cash Provided by (Used in) Financing Activities
 $474,234 
 $(6,499,733)
Net Increase in Cash and Restricted Cash
 $549,086 
 $2,294,314 
Cash and Restricted Cash at beginning of the year
 $5,402,872 
 $4,645,164 
Cash and Restricted Cash at end of the period
 $5,951,958 
 $6,939,478 
 
Cash Flows from Operating Activities
 
Cash flows from operating activities include costs related to assets ultimately planned to be sold, including land development. In the six months ended June 30, 2020, cash provided by operating activities was $79,034 compared to cash of $8,794,047 provided by in the six months ended June 30, 2019. The sales of the Ballenger and Black Oak lots in the six months of 2019 are the main reason of increase of the cash provided by the operating activities. In January 2019 we sold 124 lots in phase one of Black Oak project which contributed to increased cash provided by in six months ended June 30, 2019. With the completion of the part of phase one of Black Oak project, development speed was adjusted. No Black Oak lot was sold in the six months ended June 30, 2020. The decrease in sales and increase in development costs from Ballenger project were the main reason for the decrease of the cash provided by the operating activities in the six months ended June 30, 2020.
   
 
13
 
 
Cash Flows from Investing Activities
 
Cash flows used in investing activities in six months ended June 30, 2020 include purchases of office computer equipment.
 
Cash Flows from Financing Activities
 
In the six months ended June 30, 2020, the Company distributed $197,400 in cash to the minority shareholder and borrowed $671,634 in bank loans. In the six months ended June 30, 2019, the Company repaid $13,899 to the Union Bank loan, distributed $740,250 in cash to the minority shareholder and repaid approximately $5.7 million of related party borrowings.
 
Seasonality
 
The real estate business is subject to seasonal shifts in costs as certain work is more likely to be performed at certain times of year. This may impact the expenses of Alset iHome Inc. from time to time. In addition, should we commence building homes, we are likely to experience periodic spikes in sales as we commence the sales process at a particular location.
 
Impact of Recent Public Health Events
 
In December 2019, a novel strain of coronavirus (COVID-19) was first identified in Wuhan, Hubei Province, China, and has since spread to a number of other countries, including the United States. The COVID-19 pandemic, or other adverse public health developments, could have a material and adverse effect on our business operations.
 
In the three and six months ended June 30, 2020, the COVID-19 pandemic did not have a material impact on our operations. However, the extent to which the COVID-19 pandemic and the related economic decline that occurred in the United States in March of 2020 may impact our business in the future will depend on developments which are highly uncertain and cannot be predicted. The COVID-19 pandemic’s far-reaching impact on the global economy could negatively affect various aspects of our business, including demand for real estate. From March through June 2020, we continued to sell lots at our Ballenger Run project (in Maryland) for the construction of town homes to NVR. To date, sales of such town homes by NVR are up in 2020 compared to the first half of 2019. Such town homes are often a first home that generally did not require buyers to sell an existing home. We believe low interest rates have encouraged home sales. Many buyers opted to see home models at the project virtually. This technology allowed them to ask questions of sales staff and see the town homes. Home closings were able to occur electronically.
 
We have received strong indications that buyers and renters across the country are expressing interest in moving from more densely populated urban areas to the suburbs. We believe that our Ballenger Run project is well suited and positioned to accommodate those buyers. Our latest phase for sale at Ballenger Run, involving single-family homes, has seen a high number of interested potential buyers signing up for additional information and updates on home availability.
 
The COVID-19 pandemic could impact the ability of our staff and contractors to continue to work, and our ability to conduct our operations in a prompt and efficient manner. To date, we have experienced a slowdown in the planned construction of a clubhouse at the Ballenger Run project. We believe this delay was largely caused in part by policies requiring lower numbers of contractors working in indoor spaces. To date, this aspect of the project has fallen behind schedule by approximately one to two weeks.
 
The COVID-19 pandemic may adversely impact the timeliness of local government in granting required approvals. Accordingly, COVID-19 may cause the completion of important stages in our real estate projects to be delayed.
 
At our Black Oak project in Texas, we have strategically redesigned the lots over the past year for a smaller “starter home” products that we believe will be more resilient in fluctuating markets. Should we initiate sales at Black Oak, we believe the same implications described above regarding our Ballenger Run project may apply to our Black Oak project (including the general trend of customers’ interest shifting from urban to suburban areas). In addition, Houston and its surrounding areas have been economically impacted by the decline in energy prices in 2020. Unlike our Ballenger Run project, our Black Oak project may include our involvement in single family rental home development.
 
Impact on Staff
 
Most of our staff works out of our Bethesda, Maryland office. Our staff has shifted to mostly working from home since March 2020, but this has had minimal impact on our operations to date. The COVID-19 pandemic has also impacted the frequency with which our management would otherwise travel to the Black Oaks project; however, we have a contractor in Texas providing supervision of the project. Management continues to regularly supervise the Ballenger Run project. Limitations on the mobility of our management and staff may slow down our ability to enter into new transactions and expand existing projects.
 
We have not reduced our staff in connection with the COVID-19 pandemic. To date, we did not have to expend significant resources related to employee health and safety matters related to the COVID-19 pandemic. We have a small staff, however, and the inability of any significant number of our staff to work due to illness or the illness of a family member could adversely impact our operations.
 
 
14
 
 
Off-Balance Sheet Arrangements
 
As of June 30, 2020, we did not have any off-balance sheet arrangements, as defined under applicable SEC rules.
 
Critical Accounting Policy and Estimates
 
The Company’s condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”). For detail accounting policy and estimates information, please see Note 1 in the financial statements.
 
Item 3. Quantitative and Qualitative Disclosures about Market Risk
 
As a “smaller reporting company” as defined by Item 10(f)(1) of Regulation S-K, the Company is not required to provide the information required by this Item.
  
Item 4. Controls and Procedures
 
(a) Evaluation of Disclosure Controls and Procedures
 
As of the end of the period covered by this report, an evaluation was performed under the supervision and with the participation of our management, including our Chief Executive Officers and Chief Financial Officers, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). Based on that evaluation, our management, including our Chief Executive Officers and Chief Financial Officers concluded that our disclosure controls and procedures are not effective to ensure that information required to be disclosed by us in 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 (“SECs”) rules and forms and to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officers and Chief Financial Officers, as appropriate to allow timely decisions regarding required disclosure.
 
(b) Changes in the Company’s Internal Controls Over Financial Reporting
 
There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15(d)-15(f) under the Exchange Act) that occurred during the quarterly period ended June 30, 2020 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
  
 
15
 
 
Part II.  Other Information
 
Item 1. Legal Proceeding
 
The registrant is not a party to, and its property is not the subject of, any material pending legal proceedings.
 
Item 1A.  Risk Factors
 
Not applicable to smaller reporting companies.
 
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
 
None.
 
Item 3. Defaults Upon Senior Securities
 
None.
 
Item 4. Mine Safety Disclosures
 
Not Applicable.
   
Item 5. Other Information
 
None.
 
Item 6. Exhibits
 
The following documents are filed as a part of this report:
 
Amendment to the Company’s Articles of Incorporation.
 
 
Loan Agreement, dated as of June 18, 2020, by and between SeD Home & REITs Inc. and Manufacturers and Traders Trust Company.
 
 
Certification of Co-Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
Certification of Co-Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
Certification of Co-Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
Certification of Co-Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 
 
 
Certifications of the Chief Executive Officers and Chief Financial Officers pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
101.INS   
XBRL Instance Document
101.SCH   
XBRL Taxonomy Extension Schema Document
101.CAL   
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF   
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB   
XBRL Taxonomy Extension Label Linkbase Document
101.PRE   
XBRL Taxonomy Extension Presentation Linkbase Document
  
 
16
 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
LIQUIDVALUE DEVELOPMENT INC.
 
 
 
 
 
 
 
 
 
August 11, 2020
By:  
/s/ Fai H. Chan
 
 
 
Fai H. Chan
Co-Chief Executive Officer and Director
 
 
 
(Principal Executive Officer)
 
 
 
August 11, 2020
By:  
/s/ Moe T. Chan
 
 
 
Moe T. Chan
Co-Chief Executive Officer and Director
 
 
 
(Principal Executive Officer)
 
 
 
August 11, 2020
By:  
/s/ Rongguo (Ronald) Wei
 
 
 
Rongguo (Ronald) Wei
Co-Chief Financial Officer
 
 
 
(Principal Financial and Accounting Officer)
 
 
 
August 11, 2020
By:  
/s/ Alan W. L. Lui
 
 
 
Alan W. L. Lui
Co-Chief Financial Officer 
 
 
 
(Principal Financial and Accounting Officer) 
 
 
 
17