EX-99.2 3 f6k0719ex99-2_luokung.htm UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Exhibit 99.2 

 

SUPERENGINE HOLDING LIMITED AND SUBSIDIARIES
UNAUDITED CONSOLIDATED BALANCE SHEETS
(IN U.S. DOLLARS)

 

   June 30,   December 31, 
   2018   2017 
         
Assets          
Current assets:          
Cash and cash equivalents  $1,446,551   $2,195,562 
Accounts receivable   194,869    165,009 
Other receivables and deposits   138,500    195,981 
Total current assets   1,779,920    2,556,552 
Non-current assets:          
Property and equipment, net   49,560    51,276 
Intangible assets, net   513,846    530,590 
Other receivables (Long term)   79,690    84,819 
Total non-current assets   643,096    666,685 
TOTAL ASSETS   2,423,016    3,223,237 
Liabilities          
Current liabilities:          
Other payables   98,862    236,073 
Amount due to a related party   120,871    122,433 
Deferred revenue   421,191    509,018 
Total current liabilities   640,924    867,524 
Total liabilities   640,924    867,524 
           
Commitments and contingencies          
Shareholders’ Equity          
           
Share capital   4    4 
Additional paid-in capital   4,773,931    4,773,931 
Statutory reserve   18,940    18,940 
Accumulated deficit   (2,959,491)   (2,392,765)
Accumulated other comprehensive loss   (51,292)   (44,397)
           
Total Shareholders’ Equity   1,782,092    2,355,713 
           
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $2,423,016   $3,223,237 

 

1

 

 

SUPERENGINE HOLDING LIMITED AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME
(IN U.S. DOLLARS)

 

   For the Six Months Ended
June 30,
 
   2018   2017 
         
Revenues, net  $486,959   $696,634 
Cost of revenues   74,792    120,354 
Operating expenses:          
Selling expense   395,977    257,780 
General and administrative expense   315,254    166,469 
Research and development   366,380    229,697 
Total operating expenses   1,077,611    653,946 
Loss from operations   (665,444)   (77,666)
Other income (expense):          
Interest income   3,107    2,696 
Other income (expense), net   95,611    111,460 
Total other income (expense), net   98,718    114,156 
(Loss) income before income taxes   (566,726)   36,490 
Income taxes   -      
Net loss (income)  $(566,726)  $36,490 
Other comprehensive income:          
Foreign currency translation adjustment   (6,895)   68,462 
Total comprehensive (loss) income  $(573,621)  $104,952 

 

2

 

 

SUPERENGINE HOLDING LIMITED AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

FOR THE SIX MONTHS ENDED JUNE 30, 2018

(IN U.S. DOLLARS)

 

   Equity Attributable To Owners of The Company     
   Ordinary Shares   Additional           Accumulated Other   Total 
   Number of       Paid-in   Accumulated   Statutory   Comprehensive   Shareholder’ 
   Shares   Amount   Capital   Deficit   Reserve  loss   Equity 
                             
Balance, December 31, 2018   4   $4   $4,773,931   $(2,392,765)  $18,940   $(44,397)  $2,355,713 
                                    
Net loss   -    -    -    (566,726)   -    -    (566,726)
                                    
Foreign currency translation adjustment   -    -    -    -    -    (6,895)   (6,895)
                                    
Balance, June 30, 2018   4   $4   $4,773,931   $(2,959,491)  $18,940   $(51,292)  $1,782,092 
                                    

 

3

 

 

SUPERENGINE HOLDING LIMITED AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN U.S. DOLLARS)

 

   For the Six Months Ended
June 30,
 
   2018   2017 
CASH FLOWS FROM OPERATING ACTIVITIES:          
           
Net (loss) income  $(566,726)  $36,490 
Depreciation   11,460    12,790 
Amortization expense (intangible assets)   10,402    9,605 
           
Changes in assets and liabilities          
Accounts receivable   (33,325)   (69,817)
Other receivables and deposits   61,544    (13,298)
Other payables   (139,915)   (149,578)
Deferred revenue   (84,800)   (505,369)
Net cash used in operating activities   (741,360)   (679,177)
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchase of property and equipment   (10,353)   (16,484)
Net cash used in investing activities   (10,353)   (16,484)
           
Effect of exchange rate changes on cash   2,702    56,154 
           
Net decrease in cash and cash equivalents   (749,011)   (639,507)
Cash and cash equivalents, at beginning of period   2,195,562    2,854,830 
           
Cash and cash equivalents, at end of period  $1,446,551   $2,215,323 
           
Supplemental cash flow disclosures:          
Interest paid   -    - 
Income taxes paid   -    - 

 

4

 

 

SUPERENGINE HOLDING LIMITED AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(IN U.S. DOLLARS)

JUNE 30, 2018

 

NOTE 1 – DESCRIPTION OF BUSINESS AND ORGANIZATION

 

Superengine Holding Limited was incorporated in the British Virgin Islands (“BVI”) as an exempted limited liability company on June 14, 2018.

 

Superengine Graphics Software Technology Development (Suzhou) Co., Ltd. (“Suzhou Superengine”) was established in the People’s Republic of China (“PRC”) on April 2, 2004. On October 26, 2017, Suzhou Superengine set up Anhui Superengine Intelligent Technology co., Ltd (“Anhui Superengine”).

 

On June 15, 2018, Superengine and the legal owners of Suzhou Superengine entered into an agreement giving all the rights and obligations and control of Suzhou Superengine to Superengine. The ultimate beneficial owners of Superengine and Suzhou Superengine are the same, therefore, Superengine and Suzhou Superengine are entities under common control.

 

Superengine, together with its contractually controlled subsidiaries, Suzhou Superengine and Anhui Superengine (collectively referred to as the “Company”) possess patented technologies in spatial-temporal big data indexing, storage, transmission and visualization that can support the full vector maps without tile, which can be effectively applied to high-definition (HD) maps, location-based services, smart cities, intelligent transportation systems, mapping and surveying, remote sensing and monitoring. It possesses fifteen patents and nine patent application rights in U.S., Europe, Japan and China. Its graphics processing system is a thousand times more efficient than competing technologies in querying, retrieving, transmitting and rendering graphical information, and allowing Terabyte (TB) sized data to be released in seconds, which enable its customers to obtain real-time operational intelligence by harnessing the value of their database.

 

As of June 30, 2018, details of Superengine’s contractually controlled entities are as follows:

 

Name of Subsidiaries   Date of incorporation   Place of incorporation   Percentage of legal ownership  
Contractual Control:              
Suzhou Superengine   Apr 2, 2004   PRC     0 %
                 
Anhui Superengine   Oct 26, 2017   PRC     0 %

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of presentation

 

These accompanying unaudited consolidated financial statements as of June 30, 2018 have been prepared in accordance with Financial Accounting Standards Board Accounting Standard Codification (“FASB ASC”) 270 “Interim Reporting” that permit reduced disclosure for interim periods and include, in the opinion of management, all adjustments (consisting of normal recurring adjustments and reclassifications) necessary to present fairly the financial position, results of operations and cash flows as of June 30, 2018 and for all periods presented. Information as of December 31, 2017 was derived from the audited financial statements of the Company for the year ended December 31, 2017.

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“USGAAP”) have been condensed or omitted. These unaudited consolidated financial statements should be read in conjunction with the audited financial statements and notes thereto in the Company audited financial statements for the year ended December 31, 2017. The results of operations for the six months ended June 30, 2018 are not necessarily indicative of the operating results to be expected for the full year.

 

The unaudited consolidated financial statements and accompanying notes are presented in United States dollars and prepared in conformity with accounting principles generally accepted in the United States of America (“US GAAP”) which requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Principles of consolidation

 

The accompanying unaudited consolidated financial statements include the accounts of Superengine and its direct and indirect wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated upon consolidation. 

 

Since Superengine and Suzhou Superengine and its subsidiary are entities under common control, accordingly, the accompanying unaudited consolidated financial statements have been prepared as if the current corporate structure had been in existence throughout the periods presented.

 

5

 

 

NOTE 3 – INTANGIBLE ASSETS, NET

 

The intangible assets consisted of the following:

 

  

June 30,

2018

  

December 31,

2017

 
Patent  $598,656   $606,389 
Less: accumulated amortization   (84,810)   (75,799)
Intangible assets, net  $513,846   $530,590 

  

For the six months ended June 30, 2018 and 2017, amortization expense amounted to $10,402 and $9,605, respectively.  

 

NOTE 4 – AMOUNT DUE TO A RELATED PAETY

 

At June 30, 2018 and December 31, 2017, amount due to a related party consisted of the following:

 

    June 30,     December 31,  
    2018     2017  
Suzhou Xintu Geographic Information Technology Limited   $ 120,871     $ 122,433  

 

Suzhou Xintu Geographic Information Technology Limited is controlled by Mr. Futian Dong, the controlling shareholder of Superengine, and the amount due to a related party is non-interest bearing, unsecured and payable on demand.

 

NOTE 5 – COMMITMENTS AND CONTINGENCIES

 

Operating leases

 

We have entered into operating lease agreements primarily for our office spaces in China. These leases expire through December 31, 2018 and are renewable upon negotiation. Future minimum rental payment required is as follows:

 

As of June 30, 2018, expiring:   Amount  
2018   $ 71,087  

 

NOTE 6 – SUBSEQUENT EVENT

 

On August 27, 2018, the shareholders of Superengine entered into a Stock Purchase Agreement with Luokung Technology Corp., and agreed to sell all of its issued and outstanding ordinary shares for an aggregate purchase price of US$60 million.  

 

The Company has evaluated all events or transactions that occurred after June 30, 2018 through July 9, 2019, which is the date the unaudited consolidated financial statements were available to be issued.

 

 

6