10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2018

o TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

For the transition period from _____________ to _____________

Commission file number 333-173681

Merion, Inc.

(Name of small business issuer in its charter)

Nevada	5122	45-289-8504
(State or Other Jurisdiction of	(Primary Standard Industrial	(I.R.S. Employer
Incorporation or Organization)	Classification Code Number)	Identification No.)

9550 Flair Dr., Suite 302, El Monte CA	91731
(Address of principal executive offices)	(Zip Code)

9550 Flair Dr, Suite 302

El Monte CA 91731

(626) 448-3737

(Address and telephone number of principal executive offices and principal place of business)

None.

(Former name, former address and former fiscal year, if changed since last report)

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 xNo ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files). Yes x 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. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	¨	Accelerated filer	¨
Non-accelerated filer	¨	Smaller reporting company	x
(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 x

As of November 9, 2018, there were 172,539,364 issued and outstanding shares of the registrant’s common stock.

TABLE OF CONTENTS

PART I — FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)	3
Item 2.	Management’s Discussion and Analysis or Plan of Operation	20
Item 3.	Quantitative and Qualitative Disclosure about Market Risk	26
Item 4.	Controls and Procedures	27
PART II — OTHER INFORMATION
Item 1.	Legal Proceedings	28
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	28
Item 3.	Defaults Upon Senior Securities	28
Item 4.	Mine Safety Disclosures	28
Item 5.	Other Information	28
Item 6.	Exhibits	29

2

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

MERION, INC.

CONDENSED BALANCE SHEETS

	September 30,			December 31,
	2018			2017
	(UNAUDITED)
ASSETS
CURRENT ASSETS:
Cash	$	3,017		$	5,038
Accounts receivable, net		14,072			50,864
Inventories		57,093			80,769
Prepaid expenses		20,522			29,068
TOTAL CURRENT ASSETS		94,704			165,739
PROPERTY AND EQUIPMENT, net		407,904			41,249
INTANGIBLE ASSETS, net		832,500			-
TOTAL ASSETS	$	1,335,108		$	206,988
LIABILITIES AND SHAREHOLDERS' DEFICIT
CURRENT LIABILITIES:
Accounts payable and accrued expenses	$	1,332,314		$	297,164
Deferred revenue		1,522,660			1,610,236
Accrued bonus		679,800			679,800
Due to shareholder, interest bearing		471,603			-
Due to shareholder, non-interest bearing		2,660,190			2,790,946
Advances from related parties, interest bearing		30,000			30,000
Advances from related parties, non-interest bearing		518,839			518,839
Due to employee		95,000			95,000
Due to third parties, interest bearing		109,030			109,030
Due to third parties, non-interest bearing		119,857			729,175
Current portion of long term debt		12,203			11,933
TOTAL CURRENT LIABILITIES		7,551,496			6,872,123
NON-CURRENT LIABILITIES:
Long term debt		3,386			13,395
Due to shareholder, interest bearing		-			471,603
TOTAL NON-CURRENT LIABILITIES		3,386			484,998
TOTAL LIABILITIES		7,554,882			7,357,121
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' DEFICIT:
Common stock, $0.001 par value, 200,000,000 shares authorized, 172,523,164 and 169,161,896 shares issued and outstanding, as of September 30, 2018 and December 31, 2017, respectively		172,523			169,162
Stock subscription receivable		-			(123,455	)
Additional paid-in capital		15,433,724			11,870,808
Deferred stock compensation		(812,722	)		-
Accumulated deficit		(21,013,299	)		(19,066,648	)
TOTAL SHAREHOLDERS' DEFICIT		(6,219,774	)		(7,150,133	)
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT	$	1,335,108		$	206,988

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

3

MERION, INC.

CONDENSED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME (LOSS)

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER, 2018 AND 2017

(UNAUDITED)

	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2018			2017			2018			2017
SALES
Product Sales	$	24,484		$	469,806		$	169,742		$	589,803
OEM and Packaging		29,076			-			80,564			-
TOTAL SALES		53,560			469,806			250,306			589,803
COST OF SALES
Product Sales		24,115			83,735			60,906			123,228
OEM and Packaging		22,079			-			38,108			-
Idle Capacity		45,852			-			178,961			-
TOTAL COST OF SALES		92,046			83,735			277,975			123,228
GROSS (LOSS) PROFIT		(38,486	)		386,071			(27,669	)		466,575
OPERATING EXPENSES
Selling expenses		28,548			14,130			271,493			71,334
General and administrative expenses		290,700			305,228			965,931			971,371
Stock compensation expense		150,000			-			674,000			-
Amortization of deferred stock compensation cost		58,653			-			58,653			-
Total operating expenses		527,901			319,358			1,970,077			1,042,705
INCOME (LOSS) FROM OPERATIONS		(566,387	)		66,713			(1,997,746	)		(576,130	)
OTHER INCOME (EXPENSE), net
Other income		3,601			-			105,684			-
Finance expenses		(18,291	)		(18,406	)		(54,589	)		(54,453	)
Change in fair value of Rescission Liability - Type B Warrants		-			(372,316	)		-			(372,316	)
Total other income (expense), net		(14,690	)		(390,722	)		51,095			(426,769	)
LOSS BEFORE INCOME TAXES		(581,077	)		(324,009	)		(1,946,651	)		(1,002,899	)
PROVISION FOR INCOME TAXES		-			-			-			-
NET LOSS	$	(581,077	)	$	(324,009	)	$	(1,946,651	)	$	(1,002,899	)
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
Basic and diluted		172,402,389			142,863,681			171,227,977			142,840,683
LOSS PER SHARE
Basic and diluted	$	(0.00	)	$	(0.00	)	$	(0.00	)	$	(0.01	)

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

4

MERION, INC.

CONDENSED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2018 AND 2017

(UNAUDITED)

	For the Nine Months Ended September 30,
	2018			2017
Cash Flows from Operating Activities:
Net loss	$	(1,946,651	)	$	(1,002,899	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		120,846			23,950
Stock compensation expense		674,000			-
Stock compensation expense - sales commission		4,804			-
Amortization of deferred stock compensation		58,653			-
Bad debt expense		35,127			-
Change in fair value of Rescission Liability - Type B Warrants		-			372,316
Changes in operating assets and liabilities
Accounts receivable		1,665			77,931
Inventories		23,676			(5,862	)
Prepaid expenses		8,546			(38,588	)
Deposits and other assets		-			3,850
Accounts payable and accrued expenses		35,149			18,906
Deferred revenue		(87,576	)		120,609
Accrued bonus		-			(2,556	)
Net Cash Used in Operating Activities		(1,071,761	)		(432,343	)
Cash Flows from Financing Activities:
Proceeds from issuance of common stock and stock subscription		1,459,553			99,400
Advances from shareholder, non-interest bearing		84,041			34,937
Repayment of shareholder loan, non-interest bearing		(214,797	)		(106,380	)
Repayment of advances from related parties, interest bearing		-			(15,000	)
Advances from third parties, non-interest bearing		-			472,000
Repayment of advances from third parties, non-interest bearing		(249,318	)		(42,117	)
Principal payments of debt		(9,739	)		(9,453	)
Net Cash Provided by Financing Activities		1,069,740			433,387
Net Change in Cash		(2,021	)		1,044
Cash, beginning of period		5,038			2,054
Cash, end of period	$	3,017		$	3,098
Supplemental Disclosure of Cash Flow Information:
Cash paid for interest	$	47,452		$	47,525
Non-cash transactions of investing and operating activities
Purchase of machinery and intangible assets - Unpaid	$	1,000,000		$	-
Stock issued for purchase of machinery and intangible assets	$	320,000		$	-
Stock issued for debt settlement	$	360,000		$	-
Stock issued on deferred stock compensation	$	20,375		$	-

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

5

MERION, INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

Note 1 – Organization

Merion, Inc. (the “Company”), a Nevada corporation, was formed on February 4, 2011. Its predecessor, E-World USA Holding, Inc., was a California company incorporated in 2007 (“E-World CA”). In April 2011, E-World CA entered into a merger agreement with its wholly-owned subsidiary, E-World USA Holding, Inc., a Nevada corporation (“E-World NV”) that was the survivor of the merger and became the Company. Under the Merger Agreement, the Company issued 90,000,000 shares of its common stock on a one share for one share basis for each share of E-World CA’s common stock issued and outstanding at the date of the merger. In addition, the Company issued Type A Warrants and Type B Warrants in exchange for comparable warrants issued and outstanding of E-World CA at the date of the merger. On June 27, 2017, the Company filed an amendment to its Articles of Incorporation with the Secretary of State for the State of Nevada to change its name from E-World NV, effective immediately, to Merion, Inc.

The Company is a provider of health and nutritional supplements and personal care products currently sold on the internet through our websites, www.dailynu.com and www.merionus.com, and to wholesale distributors.

Recent developments

On January 1, 2018, the Company entered into an Asset Purchase Agreement (the “Purchase Agreement”) with SUSS Technology Corporation, a Nevada corporation (the “Seller”), pursuant to which the Seller agreed to sell to the Company substantially all of the assets associated with the manufacture of dietary supplements (the “Asset Sale”) for an aggregate purchase price (the “Purchase Price”) of $1,000,000 and 1,000,000 shares of the Company’s common stock (the “Purchase Shares”) valued at $320,000. The Company has evaluated this transaction to determine whether it is considered to be an asset purchase or business purchase and concluded such transaction is an asset purchase in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) section. 805-10-55.

The Seller was one of our major suppliers during the years ended December 31, 2017 and 2016. Having purchased these assets from the Seller, the Company intends to manufacture some of the nutritional supplements that it sells. These assets meet all industry nutritional and dietary supplements manufacturing standards, including FDA and GMP compliance and cGMP regulations. In addition to manufacturing the nutritional supplements that it sells, the Company also anticipates starting production of hard capsules, tablets, solid beverage (sachet packaging), teabags, powder, granules, dietary supplement export, softgel capsules and healthy food from these assets for any potential new customers who need these products, similar to Original Equipment Manufacturer (“OEM”) business. In May 2018, the Company began manufacturing certain of the nutritional supplements that it sells.

Note 2 – Going Concern

There is substantial doubt about our ability to continue as a going concern as a result of our lack of significant revenues, significant recurring losses and negative working capital. If we are unable to generate significant revenue or secure additional financing, we may be required to cease or curtail our operations. Our financial statements do not include adjustments that might result from the outcome of this uncertainty.

Management is trying to alleviate the going concern risk by: engaging external sales representatives to sell the Company’s products, investigating and securing various financing resources, including but not limited to, borrowing from the Company’s major shareholder, private placements and the possibility of raising funds through a future public offering.

 

6

Note 3 – Summary of Significant Accounting Policies

Basis of Presentation

These unaudited condensed financial statements have been presented by the Company in accordance with accounting principles generally accepted in the United States of America. In the opinion of management, all adjustments, consisting of normal recurring adjustments considered necessary for a fair presentation of the financial statements, have been included. Interim results are not necessarily indicative of results to be expected for the full year. The information included in this Form 10-Q should be read in conjunction with information included in the Company’s annual report on Form 10-K for the year ended December 31, 2017, filed with the Securities and Exchange Commission on March 20, 2018.

Use of Estimates

The preparation of 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 amounts reported in the financial statements and accompanying notes. Significant accounting estimates reflected in the Company’s financial statements include the useful lives of property and equipment and the collectability of receivables. Actual results could differ from those estimates.

Enterprise wide disclosure

The Company’s chief operating decision-makers (i.e. chief executive officer and his direct reports) review financial information presented on a consolidated basis, accompanied by disaggregated information about revenues by business lines (Product sales and OEM and packaging sales) for purposes of allocating resources and evaluating financial performance. There are no segment managers who are held accountable for operations, operating results and plans for levels or components below the consolidated unit level. Based on qualitative and quantitative criteria established by ASC section 280, “Segment Reporting”, the Company considers itself to be operating within one reportable segment.

Cash and cash equivalents

The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash and cash equivalents are comprised primarily of money market accounts and foreign and domestic bank accounts. To reduce its credit risk, the Company monitors the credit standing of the financial institutions that hold the Company’s cash and cash equivalents.

Accounts Receivable

Trade accounts receivable are periodically evaluated for collectability based on credit history with customers and their current financial condition. Bad debt expense or write-offs of receivables are determined on the basis of loss experience, known and inherent risks in the receivable portfolio and current economic conditions.

The accounts receivable balance and allowance for doubtful accounts are as follows:

	September 30, 2018			December 31, 2017
	(Unaudited)
Accounts receivable	$	92,475		$	94,140
Allowance for doubtful accounts		(78,403	)		(43,276	)
Accounts receivable, net	$	14,072		$	50,864

Movement of allowance for doubtful accounts is as follows:

	Nine months ended September 30, 2018		Year ended December 31, 2017
	(Unaudited)
Beginning balance	$	43,276	$	25,236
Provision for doubtful accounts		35,127		18,040
Ending balance	$	78,403	$	43,276

 

7

Inventories

Inventories are valued at the lower of cost (determined on a first-in, first-out basis) or net realizable value. Inventory consists of nutritional, skin-care and beauty products and raw materials in our manufacturing facility. Management reviews inventory on hand for estimated obsolescence or unmarketable items, as compared to future demand requirements and the shelf life of the various products. Based on the review, the Company records inventory write-downs when costs exceed expected net realizable value. The inventories’ shelf lives are approximately 3 years.

Property and Equipment, net

Property and equipment are stated at cost, net of accumulated depreciation. Upon disposition, the cost and related accumulated depreciation is removed from the books, and any resulting gain or loss is included in operations. The Company provides for depreciation using the straight-line method over the estimated useful lives of various classes as follow:

Computer and software	3 to 5 years
Furniture and fixtures	5 to 10 years
Vehicles	5 to 7 years
Leasehold improvements	over the lesser of the remaining lease term or the expected life of the improvement
Machinery	10 years

Repairs and maintenance is charged to operations when incurred while betterments and renewals are capitalized.

Intangible Assets, net

Intangible assets represent the technological know-how associated with the machinery that the Company purchased. The technological know-how have finite useful lives and are amortized using a straight-line method that reflects the estimated pattern in which the economic benefits of the intangible asset are to be consumed. The estimated useful lives for the technological know-how are 10 years, which is associated with the economic benefits of the useful lives of the machinery that the Company purchased. The Company also re-evaluates the periods of amortization to determine whether subsequent events and circumstances warrant revised estimates of useful lives.

Impairment of Long-Lived Assets

Long-lived assets, including property, equipment and intangible assets with finite lives, are reviewed for impairment whenever events or changes in circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate that the carrying value of an asset may not be recoverable. The Company assesses the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognizes an impairment loss when estimated discounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. When the Company identifies an impairment, the Company reduces the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. As of September 30, 2018 and December 31, 2017, no impairment of long-lived assets was recognized.

Deferred Revenue

Deferred revenue represents product deposits advanced by customers on specified product orders or on future orders that have not been shipped as of the balance sheet date. Deferred revenue also represents shipping fee deposits advanced by customers in relation to the unshipped product orders. Deferred revenue is reduced when the related sale is recognized in accordance with the Company’s revenue recognition policy.

 

8

Accrued Bonus

Accrued bonus represents amounts earned by the Company’s affiliates (the “Affiliated Members”) for successful product sales. These bonuses are in the form of rebate credits that can be used to order the Company’s products, or the Affiliate Members can request a rebate in cash.

Fair Value of Financial Instruments

The Financial Accounting Standard Board (“FASB”) accounting standards codification (“ASC”), FASB ASC 825 Financial Instruments, requires that the Company discloses estimated fair values of financial instruments.

As defined in ASC 820 Fair Value Measurement, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes the market data of similar entities in its industry or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).

The three levels of the fair value hierarchy are as follows:

Level 1  –	Quoted prices that are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2  –	Pricing inputs are other than quoted prices in active markets included in level 1, which are either directly or indirectly observable as of the reporting date and includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace.
Level 3  –	Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.

Revenue Recognition

On January 1, 2018, the Company adopted Accounting Standards Update (“ASU”) 2014-09 Revenue from Contracts with Customers (ASC 606) using the modified retrospective method for contracts that were not completed as of January 1, 2018. This did not result in an adjustment to retained earnings upon adoption of this new guidance as the Company’s revenue was recognized based on the amount of consideration we expect to receive in exchange for satisfying the performance obligations.

The core principle underlying the revenue recognition ASU is that the Company will recognize revenue to represent the transfer of goods and services to customers in an amount that reflects the consideration to which the Company expects to be entitled in such exchange. This will require the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer. The Company’s revenue streams are recognized at a point in time, based on when control of goods and services transfers to a customer.

 

9

The ASU requires the use of a new five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies each performance obligation. The application of the five-step model to the revenue streams compared to the prior guidance did not result in significant changes in the way the Company records its revenue. Upon adoption, the Company evaluated its revenue recognition policy for all revenue streams within the scope of the ASU under previous standards and using the five-step model under the new guidance and confirmed that there were no differences in the pattern of revenue recognition.

The Company continues to derive its revenues from sales contracts with its customers with revenues being recognized upon delivery of products. Persuasive evidence of an arrangement is demonstrated via sales contracts and invoices; and the sales price to the customer is fixed upon acceptance of the sales contract. Sales rebates or discounts are recognized as a reduction of revenue. The Company recognizes revenue when controls of the goods are transferred upon shipment to the customer by the Company and collectability of payment is reasonably assured. These revenues are recognized at a point in time after all performance obligations are satisfied.

The Company also recognizes revenue on shipping and handling fees charged to the Company’s customers. Shipping and handling fee revenue is recognized when products have been delivered at a point in time. Shipping and handling fee revenues totaled $1,136 and $2,896 for the three months ended September 30, 2018 and 2017, respectively, and totaled $4,299 and $5,101 for the nine months ended September 30, 2018 and 2017, respectively.

Product returns are allowed for unopened products purchased under regular sales terms within 60 days. Allowances for product returns are provided at the time the sale is recorded using historic return rates for each country and the relevant return pattern. Historically the Company has a nearly zero return rate. Hence, the allowance as of September 30, 2018 and December 31, 2017 is estimated at $0.

In addition to the Company’s 60-day return policy, the Company, at its discretion, may accept a customer’s application for a buy-back of products previously sold within one year at 90% of the original product’s cost less commissions and shipping costs. The Company implemented its buy-back policy on January 1, 2012. To date, the Company has not received any buy-back applications. As a result, no allowance for buy-backs has been recorded as of September 30, 2018 and December 31, 2017.

The majority of the Company’s product sales are generated from China. Product sales generated from other countries or within the United States are immaterial to our financial statements. Currently, all of the Company’s OEM and packaging sales are generated from the United States. While all products are priced in U.S. currency, the Company accepts payments in both U.S. dollars and Hong Kong dollars.

Shipping and Handling Expenses

Shipping and handling costs incurred by the Company are included in selling expenses and totaled $7,774 and $13,967 for the three months ended September 30, 2018 and 2017, respectively, and totaled $23,672 and $24,824 for the nine months ended September 30, 2018 and 2017, respectively.

Income Taxes

The Company utilizes ASC 740 Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Deferred taxes are also recognized for net operating losses that can be carried forward. A valuation allowance is established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

 

10

Basic and Diluted Earnings (Loss) Per Share

Accounting principles generally accepted in the United States of America regarding earnings per share (“EPS”) require presentation of basic and diluted earnings (loss) per share in conjunction with the disclosure of the methodology used in computing such earnings (loss) per share.

Basic earnings (loss) per share is computed by dividing net income (loss) available to common stockholders by the weighted average of common shares outstanding during the period. Diluted earnings per share takes into account the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock. These common stock equivalents are not included when the Company has a loss because they would be anti-dilutive. There were no potential dilutive securities for the three and nine months ended September 30, 2018 and 2017.

Concentration of Credit Risk

- Financial instruments

Financial instruments that potentially subject the Company to concentrations of credit risk are cash, accounts receivable and other receivables arising from its normal business activities. The Company maintains balances at financial institutions which, from time to time, may exceed Federal Deposit Insurance Corporation (FDIC) insured limits for the banks located in the United States, or may exceed Hong Kong Deposit Protection Board (HKDPB) insured limits for the banks located in Hong Kong. The Company had no uninsured balances at September 30, 2018.

- Major Customers and Suppliers

For the three months ended September 30, 2018, two customer accounted for approximately 40% (28% and 12%) of the Company’s sales and for the three months ended September 30, 2017, one customer accounted for approximately 29% of the Company’s sales.

For the nine months ended September 30, 2018, two customers accounted for approximately 55% (42% and 13%) of the Company’s sales and for the nine months ended September 30, 2017, one customer accounted for approximately 36% of the Company’s sales.

For the three months ended September 30, 2018, three suppliers accounted for approximately 66% (32%, 18% and 16%, respectively) of the Company’s product purchases and for the three months ended September 30, 2017, three suppliers accounted for approximately 89% (35%, 27% and 27%, respectively) of the Company’s product purchases.

For the nine months ended September 30, 2018, three suppliers accounted for approximately 50% (25%, 14% and 11%, respectively) of the Company’s product purchases and for the nine months ended September 30, 2017, three suppliers accounted for approximately 92% (35%, 30% and 27%, respectively) of the Company’s product purchases.

Related Parties

A party is considered to be related to the Company if the party directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. A party which can significantly influence the management or operating policies of the transacting parties or if it has an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests is also a related party.

 

11

New Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, Amendments to the Accounting Standards Codification (“ASC”) 842 Leases. This update requires lessees to recognize the assets and liability (the lease liability) arising from operating leases on the balance sheet for the lease term. When measuring assets and liabilities arising from a lease, a lessee should include payments to be made in optional periods only if the lessee is reasonably certain to exercise an option to extend the lease or not to exercise an option to terminate the lease. Twelve months or less lease term, a lessee is permitted to make an accounting policy election not to recognize lease assets and liabilities. If a lessee makes this election, it should recognize lease expense on a straight-line basis over the lease term. In transition, this update will be effective for public entities for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. In July 2018, the FASB issued ASU 2018-10, Codification Improvements to Topic 842, Leases. Management does not believe the adoption of these ASUs would have a material effect on the Company’s unaudited condensed consolidated financial statements.

In February 2018, the FASB issued ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. The amendments in this Update affect any entity that is required to apply the provisions of Topic 220, Income Statement – Reporting Comprehensive Income, and has items of other comprehensive income for which the related tax effects are presented in other comprehensive income as required by GAAP. The amendments in this Update are effective for all entities for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption of the amendments in this Update is permitted, including adoption in any interim period, (1) for public business entities for reporting periods for which financial statements have not yet been issued and (2) for all other entities for reporting periods for which financial statements have not yet been made available for issuance. The amendments in this Update should be applied either in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. The Company does not believe the adoption of this ASU will have a material effect on the Company’s unaudited condensed consolidated financial statements.

In June 2018, the FASB issued ASU No. 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, or ASU 2018-07. ASU 2018-07 simplifies the accounting for share-based payments made to nonemployees so the accounting for such payments is substantially the same as those made to employees. Under this ASU, share based awards to nonemployees will be measured at fair value on the grant date of the awards, entities will need to assess the probability of satisfying performance conditions if any are present, and awards will continue to be classified according to Accounting Standards Codification (“ASC”) 718 upon vesting which eliminates the need to reassess classification upon vesting, consistent with awards granted to employees. This ASU is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company does not believe the adoption of this ASU will have a material effect on the Company’s unaudited condensed consolidated financial statements.

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s unaudited condensed consolidated financial statements.

Note 4 – Inventories

Inventories consist of raw materials for production and finished goods available for resale, and can be categorized as:

	September 30, 2018		December 31, 2017
Raw materials	$	33,429	$	-
Work-in-progress		8,068		-
Finished goods		15,596		80,769
Inventories	$	57,093	$	80,769

 

12

Note 5 – Property and Equipment

Property and equipment consist of following:

	September 30, 2018			December 31, 2017
Computer equipment and software	$	114,953		$	114,953
Furniture and fixtures		26,686			26,686
Automobiles		179,677			179,677
Leasehold improvement		40,053			40,053
Machinery		420,000			-
Total		781,369			361,369
Less: accumulated depreciation and amortization		(373,465	)		(320,120	)
Property and equipment, net	$	407,904		$	41,249

Depreciation expense totaled $17,290 and $7,949 for the three months ended September 30, 2018 and 2017, respectively.

Depreciation expense totaled $53,346 and $23,950 for the nine months ended September 30, 2018 and 2017, respectively.

Note 6 – Intangible Assets

Intangible assets consist of following:

	September 30, 2018			December 31, 2017
Technological know-how	$	900,000		$	-
Total		900,000			-
Accumulated amortization		(67,500	)		-
Intangible Assets, net	$	832,500		$	-

Amortization expense totaled $22,500 and $0 for the three months ended September 30, 2018 and 2017, respectively.

Amortization expense totaled $67,500 and $0 for the nine months ended September 30, 2018 and 2017, respectively.

Note 7 – Debt

Due to third parties, interest bearing

The Company has borrowed money from third parties to fund operations. These third parties consist of the Chief Executive and Financial Officer’s friends and the spouse of a former board member of the Company. These advances have an annual interest rate of 6%, are unsecured, and are due on demand. As of each of September 30, 2018 and December 31, 2017, the Company owed $109,030 to these third parties.

Interest expense for the three months ended September 30, 2018 and 2017 for the above loans amounted to $1,649 and $1,649, respectively.

Interest expense for the nine months ended September 30, 2018 and 2017 for the above loans amounted to $4,893 and $4,684, respectively.

Due to third parties, non-interest bearing

The Company has borrowed money from third parties to fund operations. These third parties consist of the Chief Executive and Financial Officer’s friends and a former board member of the Company. These advances do not bear interest, are unsecured, and are due on demand. As of September 30, 2018 and December 31, 2017, the Company owed $119,857 and $729,175 to these third parties, respectively.

 

13

Long term loan

In December 2015, the Company refinanced a loan balance of $51,263 with an annual interest rate of 2.99% to be repaid over 48 months. During the nine months ended September 30, 2018 and 2017, the Company paid principal of $9,739 and $9,453, respectively, for the loan.

Future maturities of long term debt are as follows:

Three months ended December 31, 2018	$	2,194
Year ended December 31, 2019		13,395
Total		15,589
Current portion of long term debt		(12,203	)
Long term debt	$	3,386

Interest expense for the three months ended September 30, 2018 and 2017 for the above loan amounted to $141 and $237, respectively.

Interest expense for the nine months ended September 30, 2018 and 2017 for the above loan amounted to $496 and $781, respectively.

Note 8 – Related Party Transactions

Due to shareholder, interest bearing

In January 2016, Mr. Dinghua Wang, a major shareholder, director, Chief Executive and Financial Officer of the Company, pledged certain of his personal assets and obtained a personal loan from which he provided funds for the operations of the Company. In consideration for the funds the Company received, the Company agreed to pay the interest of this loan on Mr. Wang’s behalf. This loan has an annual borrowing rate of 9.99%. During the year ended December 31, 2017, advances totaled $471,603. As of September 30, 2018 and December 31, 2017, the balance due to Mr. Wang, interest bearing, amounted to $471,603. The full balance of $471,603 is to be repaid on February 1, 2019.

Interest expense for the three months ended September 30, 2018 and 2017 for the above loan amounted to $12,488.

Interest expense for the nine months ended September 30, 2018 and 2017 for the above loan amounted to $37,463.

Due to shareholder, non-interest bearing

From time to time, Mr. Dinghua Wang, a major shareholder, director, Chief Executive and Financial Officer of the Company, advances monies to the Company and the Company repays such advances. Such business transactions are recorded as due to or from Mr. Wang at the time of the transaction. During the nine months ended September 30, 2018 and 2017, advances totaled $84,041 and $34,937, respectively, and payments to Mr. Wang totaled $214,797 and $106,380, respectively. As of September 30, 2018 and December 31, 2017, the balance due to Mr. Wang, non-interest bearing, amounted to $2,660,190 and $2,790,946, respectively. This balance does not bear interest, is unsecured and is due on demand.

Due to employee

The Company has borrowed money from Vickie Ho, Executive Vice President of the Company, to fund operations. These advances do not bear interest, are unsecured and are due on demand. As of each of September 30, 2018 and December 31, 2017, the Company owed $95,000 to such employee.

 

14

Advances from related parties, interest bearing

The Company has borrowed $30,000 from a related party to fund operations since July 2016. This related party is the son of the Company’s Chief Executive and Financial Officer. These advances have an annual interest rate of 10%, are unsecured and are due on demand. No repayments have been made during either of the nine month periods ended September 30, 2018 and 2017. As of each of September 30, 2018 and December 31, 2017, the Company owed $30,000 to this related party.

Interest expense for the three months ended September 30, 2018 and 2017 for the above loans amounted to $756.

Interest expense for the nine months ended September 30, 2018 and 2017 for the above loans amounted to $2,244.

Advances from related parties, non-interest bearing

The Company has borrowed money from certain related parties to fund operations. The related parties consist of the Chief Executive and Financial Officer’s immediate family members and relatives. These advances do not bear interest, are unsecured and are due on demand. As of each of September 30, 2018 and December 31, 2017, the Company owed $518,839 to these related parties.

Note 9 – Income Taxes

The following table reconciles the U.S. statutory rates to the Company’s effective tax rate for the three months ended September 30, 2018 and 2017:

	Three months ended September 30, 2018			Three months ended September 30, 2017			Nine months ended September 30, 2018			Nine months ended September 30, 2017
Federal statutory rate		21.0	%		34.0	%		21.0	%		34.0	%
State statutory rate		7.0	%		5.8	%		7.0	%		5.8	%
Valuation allowance		(17.8	)%		12.2	%		(17.3	)%		(25.0	)%
Permanent difference *		(10.2	)%		(52.0	)%		(10.7	)%		(14.8	)%
Effective tax rate		0.0	%		0.0	%		0.0	%		0.0	%

*Represents 50% of meal and entertainment expenses and stock compensation expense that are not deductible in the Company’s U.S. tax returns.

The Company uses the liability method, where deferred tax assets and liabilities are determined based on the expected future tax consequences of temporary differences between the carrying amounts of assets and liabilities for financial and income tax reporting purposes. The cumulative net operating loss carryforwards that may be applied against future taxable income is approximately $6,767,000 for Federal income taxes and $6,767,000 for California income taxes as of September 30, 2018. The cumulative net operating loss carryforward that may be applied against future taxable income is approximately $6,386,000 for Federal and is approximately $5,338,000 for California as of December 31, 2017, and will expire in the years 2031 to 2037. During the nine months ended September 30, 2018 and 2017, the Company incurred net losses. As deferred tax assets may not be fully realizable due to potential recurring losses, management has provided 100% valuation allowance for the deferred tax assets.

On December 22, 2017, the “Tax Cuts and Jobs Act” (the “Act”) was enacted. Under the provisions of the Act, the U.S. corporate tax rate decreased from 34% to 21% beginning in 2018. Accordingly, we have re-measured our deferred tax assets as of December 31, 2017. However, this re-measurement had no effect on the Company’s income tax expense as the Company provides a 100% valuation allowance on its deferred tax assets.

 

15

The components of the deferred tax assets is as follows:

	September 30, 2018			December 31, 2017
Allowance for doubtful accounts	$	21,940		$	12,110
Net operating losses		1,871,878			1,701,704
Deferred tax assets		1,893,818			1,713,814
Valuation allowance		(1,893,818	)		(1,713,814	)
Deferred tax assets, net	$	-		$	-

Changes in the value allowance for deferred tax assets increased by $180,004 from $1,713,814 at December 31, 2017 to $1,893,818 at September 30, 2018.

As of September 30, 2018, federal tax returns filed for 2015, 2016 and 2017 remain subject to examination by the taxing authorities. As of September 30, 2018, California tax returns filed for 2014, 2015, 2016 and 2017 remain subject to examination by the taxing authorities.

Note 10 – Commitments

Operating lease

The Company has contracted to rent office and warehouse space for its main corporate office through October 2018 and thereafter on a month-to-month basis of $3,100 per month without future commitment. In addition, the Company has contracted to rent a factory in Nevada on a month-to-month basis with a two-month notice before termination. The Company’s commitment for minimum lease payments under these operating leases as of September 30, 2018 for the following periods is as follow:

Three months ending December 31, 2018 $ 3,100

The Company incurred rent expense of $20,392 and $5,346 for the three months ended September 30, 2018 and 2017, respectively.

The Company incurred rent expense of $62,366 and $26,746 for the nine months ended September 30, 2018 and 2017, respectively.

Note 11 – Equity

Share Distribution Plan

1) On July 15, 2017, the Board approved Mr. Dinghua Wang, the Chairman and CEO of the Company to distribute up to 30 million of his own shares to certain persons outside of the United States who have previously worked with the Company as an incentive for these individuals to assist the Company to develop its international market. Accordingly, special legends regarding restrictions on resale of the securities and no-hedging transactions would need to be included on the securities.

As of the date of this report, Mr. Wang had distributed 1,500,000 shares pursuant to this plan. All of these 1,500,000 shares were distributed on February 14, 2018 pursuant to Regulation S under the Securities Act of 1933. The Company determined that these shares distributed by Mr. Wang were related to the Company’s operations in accordance to ASC 220-10-S99-4. The fair value of these shares were valued at $480,000 and recorded as stock-based compensation expenses in the Company’s nine months ended September 30, 2018 consolidated statements of operations.

2) On July 28, 2017, the Company’s Board of Directors approved Mr. Dinghua Wang, the Chairman and CEO of the Company to distribute up to 5 million of his own shares to the people who, directly or indirectly, loaned funds or referred customers to the Company or purchased products from the Company as the Company faces its financial difficulties. To the extent that these share distributions are being made to anyone outside of the U.S., those distributions will be made under Regulation S and must contain appropriate Regulation S subscription agreements and legends. If anyone within U.S. is to receive those shares, the Company must consult with the Company counsel to comply with U.S. securities laws.

As of the date of this report, Mr. Wang had distributed 4,181,592 shares pursuant to this plan. All of these 4,181,592 shares were distributed on February 14, 2018. The Company determined that these 4,181,592 shares distributed by Mr. Wang were at his own discretion and the recipients of the shares did not expect such distribution at the time when they, directly or indirectly, loaned funds or referred customers to the Company or purchased products from the Company as the Company faces its financial difficulties.

 

16

3) On June 30, 2017, the Company’s Board of Directors approved that the Company can grant up to twenty million shares (from authorized but unissued shares of its common stock) to persons outside the U.S. who sell Company products based on their sales performance in the future. The Company must determine that this type of incentive compensation is legal and appropriate for each country in which it is utilized. For ease of administration, this plan will be implemented solely for persons outside of the United States pursuant to Regulation S under the Securities Act of 1933.

On September 30, 2018, the Company issued 15,500 shares to the Company’s sales agents outside the U.S. The shares are valued at $4,804, determined using the closing price of the Company’s common stock on the applicable issuance dates and recognized in the captioned “selling expenses” in the accompanying condensed statements of operations and other comprehensive income (loss) for the three and nine months ended September 30, 2018.

Private placements

During the year ended December 31, 2017, the Company entered into a series of Securities Purchase Agreement with various unrelated third party purchasers, pursuant to which the Company sold to these purchasers in private placements an aggregate of 640,307 shares of the Company’s common stock, par value $0.001 per share (“Common Stock”), at a purchase price of $0.90 per share for an aggregate offering price of $576,637. The sales were completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended.

During the nine months ended September 30, 2018, the Company entered into a series of Securities Purchase Agreements with various unrelated third party purchasers, pursuant to which the Company sold to these purchasers in private placements an aggregate of 1,583,574 shares of the Common Stock at an average purchase price of $0.91 per share for an aggregate offering price of $1,436,098. The sales were completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended.

During the nine months ended September 30, 2018, the Company issued an aggregate of 55,388 shares of Common Stock to various unrelated third-party individuals located outside the United States as compensation for introducing private placement investors to the Company and which led to successfully raised capital. The issuances were completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended. These shares were valued at $50,403, which was determined by using the associated average private placement purchase price of $0.91 per share. The value of the shares was accounted for as a reduction of additional paid-in capital because the issuances were made as compensation for financing-related services in connection with the Company’s successful capital raise.

On December 23, 2017, the Company entered into a Securities Purchase Agreement with Changqian Liu, an unrelated third party, pursuant to which the Company sold to him in a private placement 111,110 shares of the Company’s common stock, par value $0.001 per share, at a purchase price of $0.90 per share for an aggregate offering price of $100,000. The sale was intended to be completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended. Under the terms of the Purchase Agreement, the Private Placement was to close no later than January 30, 2018. Given that the closing had not yet occurred, the Company delivered a notice to Mr. Liu on March 21, 2018, terminating the Agreement with immediate effectiveness.

Purchase of assets

On January 1, 2018, the Company entered into an Asset Purchase Agreement (the “Purchase Agreement”) with SUSS Technology Corporation, a Nevada corporation (the “Seller”), pursuant to which the Seller agreed to sell to the Company substantially all of the assets associated with the Seller’s manufacture of dietary supplements (the “Asset Sale”) for an aggregate purchase price (the “Purchase Price”) of $1,000,000 and 1,000,000 shares of the Company’s common stock (the “Purchase Shares”) valued at $320,000. The cash and cash equivalents, minute books, stock ledger and other company records, as well as raw materials and customer lists remained with the Seller, and the Company assumed the Seller’s obligations under a lease of real property used in the Seller’s business.

 

17

The issuance of the Purchase Shares was completed pursuant to the exemption from registration provided by Regulation D promulgated under the Securities Act of 1933, as amended. The issuance of the Purchase Shares was contingent on the Seller or its designated recipient executing all certificates and other documents reasonably requested by the Company, the completion of the assignment of the assets subject to the Asset Sale (the “Acquired Assets”), and the completion of all applications for relevant business and manufacturing licenses for the Company’s benefit. The payment of the cash portion of the Purchase Price shall occur in two distributions: (i) the first, in the amount of $600,000, shall occur within six months of the date of the Purchase Agreement, and (ii) the second, in the amount of $400,000, shall occur within twelve months of the date of the Purchase Agreement. Each such distribution will be contingent on the completion of the transfer of the Acquired Assets and all permits and other governmental registrations and licenses relating to the Acquired Assets. The second distribution may be reduced by any indemnification claims against the Seller under the terms of the Agreement. The distribution of the Purchase Shares was completed in March 2018. The payment date for the first installment payment of $600,000 was extended to December 31, 2018.

Common stock to be issued for consulting services

On November 9, 2017, the Company entered into a Planning and Establishing Services Agreement (the “Agreement”) with Fuzhou Wingo Brand Management LTD., a company incorporated in China (the “Consultant”), pursuant to which the Company engaged the Consultant to provide certain research and strategic planning services and to introduce investors to the Company (the “Services”). As compensation for the Services, the Company agreed to pay the Consultant RMB 50,000 (approximately $7,541) and issue to the Consultant 500,000 shares of its common stock, par value $0.001 (the “Shares”), in two installments. The first installment of 200,000 Shares was to be issued within twenty (20) days of the delivery of a report and investment strategy to the Company, and the second installment of 300,000 Shares shall be delivered following the completion of an investment of at least $3,000,000 in proceeds to the Company. The term of the Agreement for providing the investment strategy report was three months and could be extended for an additional one-month period. The term of the Agreement was extended to May 31, 2018. On May 4, 2018, the report of the investment strategy was completed and the first installment of 200,000 shares was issued to the Consultant. These shares are valued at $44,000, determined using the closing price of the Company’s common stock on November 9, 2017 of $0.22 per share. The Company’s obligation to issue the second installment of 300,000 Shares shall remain effective indefinitely until the completion of an investment of at least $3,000,000 in proceeds to the Company and the issuance of such Shares.

Debt repayment

On May 1, 2018, the Company entered into a Debt Repayment Agreement (the “Repayment Agreement”) with certain creditors of the Company (the “Creditors”), pursuant to which the Company agreed to repay $360,000 debt owed to the Creditors in the form of 400,000 shares of Company’s common stock at a debt conversion rate of $0.90 per share (the “Debt Repayment”), which was determined by using the latest private placement purchase price of $0.90 per share. As a result, there was no gain/loss on being recorded in these transactions. The Debt Repayment was completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended.

Common stock issued for consulting services

On July 1, 2018, the Company entered into an Investor Relations Agreement with an investor relations firm (the “IR Consultant”), pursuant to which the Company engaged the IR Consultant to provide up-listing consulting services. As compensation for the services, the Company agreed to issue to the IR Consultant 300,000 shares of its common stock, par value $0.001, in two installments. The first installment of 150,000 shares was issued on July 1, 2018, and the second installment of 150,000 shares shall be delivered on the first day on which the Company’s capital stock is listed on the NYSE or NASDAQ. These shares are valued at $150,000, determined using the closing price of the Company’s common stock on July 1, 2018 of $1.00 per share. For the three and nine months ended September 30, 2018, stock compensation expenses of these shares amounted to $150,000.

 

18

On August 30, 2018, the Company entered into two advisory agreements with two advisors (the “Financial Advisors”), pursuant to which the Company engaged the Financial Advisors to provide certain Financial Advisory services for a service period of six months. As compensation for the services, the Company agreed to issue the Financial Advisors an aggregate of 67,916 shares of its common stock, par value $0.001. The valuation of these shares are valued at $20,375, determined using the closing price of the Company’s common stock on August 30, 2018 of $0.30 per share. For the three and nine months ended September 30, 2018, amortization of deferred stock compensation of these shares amounted to $3,396 and $16,979 are capitalized as deferred stock compensation as services have not been performed as of September 30, 2018.

Issuance of restricted common stock

On July 13, 2018, the Board of Directors of the Company approved the grant of 2,300,000 restricted stock units (the “RSUs”) to three employees of the Company, pursuant to the Merion, Inc. 2018 Omnibus Equity Plan. 30% percent of the RSUs will vest on July 13, 2019, 30% of the RSUs will vest on July 13, 2020, and the remaining 40% of the RSUs will vest on July 13, 2021, in each case provided that the employee remains employed, in good standing, by the Company. These shares are valued at $851,000, determined using the closing price of the Company’s common stock on July 13, 2018 of $0.37 per share, and will be amortized ratably over the term of the vesting periods of three years on a straight line basis. The Company accounts for the restricted common stock as equity-settled awards in accordance with ASC 718. For the three and nine months ended September 30, 2018, amortization of deferred stock compensation of these shares amounted to $55,257. Deferred stock compensation of $812,722 are capitalized as a reduction of shareholders’ equity (deficit) as the services have not been performed as of September 30, 2018.

The following table summarizes unvested restricted common stock activity for the nine months ended September 30, 2018:

	Number of shares		Weighted average grant-date fair value per share
Outstanding as of December 31, 2017		-	$	-
Granted		2,300,000		0.37
Vested		-		-
Forfeited		-		-
Outstanding as of September 30, 2018		2,300,000	$	0.37

Note 12 – Other Income (Expense), net

Change in fair value of Rescission Liability - Type B Warrants

During 2009 and 2010, the Company’s predecessor, E-World CA, issued a total of 2,491,108 type B warrants as sales incentive compensation to sales members. The type B warrants entitled the holders to collectively receive 2,491,108 common shares upon a going public event in the U.S. as specified in the warrant. No additional consideration for the common shares was required upon exercise. Upon the merger of E-World CA with and into the Company in 2011, the Company issued to those sales members replacement type B warrants with substantially similar terms and conditions (the “Type B Warrants”). During 2012, 2,485,708 of the Company’s Type B Warrants were exercised for shares of common stock. The Type B Warrants may have been issued and exercised in violation of United States federal securities laws. The Company recorded “Rescission Liabilities – Type B Warrants” at the fair value of the shares issued upon exercise of these warrants. The fair value of the common shares was initially estimated using comparable sales of common stock prior to August 9, 2017. The Company determined that comparable sales of stock is more reliable as the fair value because goods or services received cannot be reliably measured. The fair value of the Type B warrants as of December 31, 2016 was $249,111.

On August 9, 2017, the Company’s common stock resumed trading in the OTC market. As a result, the Company began valuing the fair value of the common shares using the closing price of the Company’s common stock. The fair value of the Type B warrants as of September 30, 2017 was $621,427. As a result, the Company recorded a loss of $372,316 for the change in fair value of Rescission Liabilities for the three and nine months ended September 30, 2017.

Note 13 – Subsequent Events

Private placements

Subsequent to September 30, 2018 and until the date of this report, the Company entered into a series of Securities Purchase Agreement with various unrelated third party purchasers, pursuant to which the Company sold to these purchasers in private placements an aggregate of 15,000 shares of the Company’s common stock, par value $0.001 per share, at a purchase price of $1.00 per share for an aggregate offering price of $15,000. The sales were completed pursuant to the exemption from registration provided by Regulation S under the Securities Act of 1933, as amended. Concurrently, the Company issued an aggregate of 1,200 shares of Common Stock to an unrelated third-party individual as compensation for introducing private placement investors to the Company and which led to successfully raised capital.

 

19

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

The following discussion of our financial condition and results of operations should be read in conjunction with our financial statements and the related notes, and other financial information included in this Form 10-Q and our financial statements and notes thereto included in our annual report on Form 10-K for the fiscal year ended December 31, 2017 (the “2017 Form 10-K”).

Our Management’s Discussion and Analysis contains not only statements that are historical facts, but also statements that are forward-looking. Words such as “anticipates,” “expects,” “intends,” “plans,” “predicts,” “potential,” “believes,” “seeks,” “hopes,” “estimates,” “should,” “may,” “will,” “with a view to” and variations of these words or similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and assumptions that are difficult to predict. Forward-looking statements are, by their very nature, uncertain and risky. These risks and uncertainties include international, national, and local general economic and market conditions; our ability to sustain, manage, or forecast growth; our ability to successfully make and integrate acquisitions; new product development and introduction; existing government regulations and changes in, or the failure to comply with, government regulations; adverse publicity; competition; the loss of significant customers or suppliers; fluctuations and difficulty in forecasting operating results; change in business strategy or development plans; business disruptions; the ability to attract and retain qualified personnel; the ability to protect technology; the risk of foreign currency exchange rates; and other risks that might be detailed from time to time in our filings with the Securities and Exchange Commission. For more information, see our discussion of risk factors located at Part I, Item 1A of our 2017 Form 10-K.

Although the forward-looking statements in this Report reflect the good faith judgment of our management, such statements can only be based on facts and factors currently known by them. Consequently, and because forward-looking statements are inherently subject to risks and uncertainties, the actual results and outcomes may differ materially from the results and outcomes discussed in the forward-looking statements. You are urged to carefully review and consider the various disclosures made by us in this report as we attempt to advise interested parties of the risks and factors that may affect our business, financial condition, and results of operations and prospects.

Overview

Our Company is a provider of health and nutritional supplements and personal care products. Currently, we are mainly selling our products over the Internet directly to end-user customers through our websites, www.dailynu.com and www.merionus.com, and to wholesale distributors through phone and electronic communication. Our major customers of our products sales are located in the Asian market, predominantly in the People’s Republic of China and our major customers of our OEM sales are located in the United States.

In June 2014, we suspended our direct marketing model in China in response to the legal action taken by the Chinese authorities. Since June 2014, we have sold our products primarily over the Internet directly to end-user customers and by phone/email orders directly to our wholesale distributors. Certain miscellaneous sales are made directly to customers who walk into the Company offices, and customers who call the Company directly for products. We are now focusing on selling health and nutritional supplements and skin-care and beauty products directly on the Internet through our websites, www.dailynu.com and www.merionus.com or selling directly to our wholesale distributors. During 2017, we introduced five nutritional supplement products. As of the filing date of this report, we continue to market our six individual nutritional supplement products and seven skin-care and beauty products on these websites. In addition, we currently have six individual nutritional supplement products and one skin-care and beauty product that we only sell to wholesale distributors. We also sell similar products of third parties on our websites.

 

20

In January 2018, we entered into an Asset Purchase Agreement (the “Purchase Agreement”) with SUSS Technology Corporation, a Nevada corporation (the “Seller”), pursuant to which the Seller agreed to sell to the Company substantially all of the assets associated with the Seller’s manufacture of dietary supplements (the “Asset Sale”) for an aggregate purchase price (the “Purchase Price”) of $1,000,000 and 1,000,000 shares of the Company’s common stock (the “Purchase Shares”) valued at $320,000. The Seller was one of our major suppliers during the years ended December 31, 2017 and 2016. With this newly purchased these assets from the Seller, we have started to manufacture some of the nutritional supplements that we sell. These assets meet all industry nutritional and dietary supplements manufacturing standards, including FDA and GMP compliance and cGMP regulations. In addition to manufacturing the nutritional supplements that we sell, we could produce hard capsules, tablets, solid beverage (sachet packaging), teabags, powder, granules, dietary supplement export, softgel capsules and healthy foods from these assets for any potential new customers who need such products.

In the fourth quarter of 2018, we anticipate introducing more biological dietary supplements products such as 1) female dietary supplements, including but not limited to, weight loss and beauty products, and 2) supplements that may aid the body in fighting cancer. During the third quarter of 2018, we successfully launched a natural aphrodisiac supplement for men.

In July 2018, we entered into a cooperation agreement with a sales agent company in the PRC, which was to promote our products in over 300 pharmaceutical chain stores in the Sichuan Province, PRC for a period of three years starting on August 1, 2018. In return, for each product that we sell through our website with the specified promotional code, we will pay a sales commission to the agent. The cooperation agreement did not start as we anticipated as the sales agent decided to only commit to promoting our products with one store. We anticipate that the sale agent will increase the promotion of our projects with additional stores if the agent sees positive feedback and high demand for our products.

Principal Factors Affecting Our Financial Performance

We believe consumers have become more confident in ordering products like ours over the Internet. However, the nutritional supplement and skin care products e-business markets have been, and continue to be, increasingly competitive and are rapidly evolving due to the reasons discussed below.

Barriers to entry are minimal in the nutritional supplement and skin care businesses, and current and new competitors can launch new websites at a relatively low cost. Many competitors in this area have greater financial, technical and marketing resources than we do. Continued advancement in technology, and increased access to that technology, is paving the way for growth in direct marketing. We also face competition for consumers from retailers, duty-free retailers, specialty stores, department stores and specialty and general merchandise catalogs, many of which have greater financial and marketing resources than we have. Notwithstanding the foregoing, we believe that we are well-positioned within the Asian consumer market with our current plan of supplying American merchandise brands to consumers in Asia. There can be no assurance that we will maintain or increase our competitive position or that we will continue to provide only American-made merchandise.

Our products are sensitive to business and personal discretionary spending levels, and demand tends to decline or grow more slowly during economic downturns, including downturns in any of our major markets. The global economy is currently undergoing a period of volatility, and the future economic environment, while improving, continues to remain uncertain. This has led, and could further lead to reduced consumer spending, which may include spending on nutritional and beauty products and other discretionary items. In addition, reduced consumer spending may force us and our competitors to lower prices. These conditions may adversely affect our revenues and results of operations.

 

21

Results of Operations

Comparison of the three months ended September 30, 2018 and 2017

	For the three months ended September 30,
										Percentage
	2018			2017			Change			Change
Total sales	$	53,560		$	469,806		$	(416,246	)		(88.6	)%
Total cost of sales		92,046			83,735			8,311			9.9	%
Gross profit (loss)		(38,486	)		386,071			(424,557	)		(110.0	)%
Operating expenses
Selling		28,548			14,130			14,418			102.0	%
General and administrative		290,700			305,228			(14,528	)		(4.8	)%
Stock compensation expense		150,000			-			150,000			100.0	%
Amortization of deferred stock compensation		58,653			-			58,653			100.0	%
Total operating expenses		527,901			319,358			208,543			65.3	%
Income (loss) from operations		(566,387	)		66,713			(633,100	)		(949.0	)%
Other income (expense), net		(14,690	)		(390,722	)		(376,032	)		(96.2	)%
Provision for income taxes		-			-			-			-	%
Net loss	$	(581,077	)	$	(324,009	)	$	257,068			79.3	%

Total sales decreased by approximately $416,000, or 88.6%, from approximately $470,000 in the three months ended September 30, 2017 to approximately $53,560 in the three months ended September 30, 2018. The decrease of sales was mainly due to decreases in sales of three of our products, Auxia, Capsule of Beauty and Hepatica, which we newly introduced in June and July 2017. During the three months ended September 30, 2018, the market for Auxi, Capsule of Beauty and Hepatica started to become saturated. The decrease was slightly offset by the increase of sales of our natural aphrodisiac supplement for men, which we initially introduced in September 2018. As a result, our sales has decreased significantly during the three months ended September 30, 2018 as compared to the same period in 2017.

The cost of sales increased by approximately $8,000, or 9.9%, from approximately $84,000 in the three months ended September 30, 2017 to approximately $92,000 in the three months ended September 30, 2018. For the three months ended September 30, 2018, we wrote down approximately $7,000 of our Dibeier Granules & Oral products, for which we experienced some issues during the shipping process with abnormal temperature condition that led to us disposing them. We do not expect to incur such cost going forward as we are fully aware of this situation and to ensure such issues will not recur going forward. In addition, we incurred approximately $46,000 of idle capacity cost in our Nevada factory as we have been operating under capacity in the factory. As a result, our cost of sales increased while our sales went down during the three months ended September 30, 2018 as compared to the same period in 2017.

Our overall gross margin (loss) percentage decreased from approximately 82.2% in the three months ended September 30, 2017 to approximately (71.9)% in the three months ended September 30, 2018 mainly due to our product mix, the issues during the shipping process with our Dibeier Granules & Oral products described above and the idle capacity cost.

 

22

Our product sales gross margin percentage decreased from approximately 82.2% in the three months ended September 30, 2017 to approximately 1.5% in the three months ended September 30, 2018. For the three months ended September 30, 2018, the majority of our product sales were attributable to our beauty product, Noir Naturel, which has a lower profit margin compared to our Auxia, Capsule of Beauty and Hepatica products, which comprised the majority of our product sales in the three months ended September 30, 2017. As a result, our product sales gross margin percentage decreased significantly during the three months ended September 30, 2018 as compared to the same period in 2017.

Selling expenses increased from approximately $14,000 in the three months ended September 30, 2017 to approximately $28,000 in the three months ended September 30, 2018. The increase of approximately $14,000, or 102.0%, was mainly due to the increases of marketing, advertising and promotional expenses of approximately $13,000 as we are trying to expand our sales channels, increase of commission expense of approximately $5,000 for shares based compensation to our sales agents, which was partially offset by the decrease of shipping expenses of approximately $4,000 as a result of the decreased sales.

General and administrative (“G&A”) expenses decreased by approximately $15,000 from approximately $305,000 in the three months ended September 30, 2017 to approximately $291,000 in the three months ended September 30, 2018. General and administrative expenses decreased mainly due to lower professional expenses of approximately $52,000 from our attorneys, auditors and consultants during the third quarter of 2018 due to higher fees incurred in the three months ended September 30, 2017, as we were paying extra legal fees while transitioning to new legal counsel to better serve our operational needs. The decrease was partially offset by the increase of approximately $29,000 related to various other miscellaneous G&A expenses in our Nevada factory and the increase of approximately $8,000 related to various other miscellaneous G&A expenses in our headquarter office. As a result, our operating expenses decreased during the three months ended September 30, 2018 as compared to the same period in 2017.

Stock compensation expense increased by $150,000 in the three months ended September 30, 2018 compared to the same period in 2017 as we issued 150,000 shares of our common stock valued at $150,000 to an investor relations consulting firm to provide up-listing consulting services during the three months ended months ended September 30, 2018, and we did not incur any stock compensation expenses for the same period in 2017.

Amortization of deferred stock compensation increased by approximately $59,000 in the three months ended September 30, 2018 compared to the same period in 2017 of which $55,000 related to the amortization of the value of 2,300,000 shares of restricted shares of common stock to our three employees, which have a vesting period of three years. In addition, we also issued 67,916 shares of our common stock valued at $20,375 during the three months ended September 30, 2018 to two financial advisors to provide certain financial advisory services for a period of six months, and amortized such cost of approximately $4,000. We did not incur any amortization of deferred stock compensation for the same period in 2017.

Other expense decreased by approximately $0.4 million from approximately $391,000 in the three months ended September 30, 2017 to approximately $15,000 in the three months ended September 30, 2018, mainly due to approximately $372,000 of loss in change in fair value of our Warrant Recession Liability – Type B warrants during the three months ended September 30, 2017.

Net loss from operations increased by approximately $257,000 from approximately $324,000 net loss in the three months ended September 30, 2017 to approximately $581,000 net loss in the three months ended September 30, 2018 mainly due to the reasons discussed above.

 

23

Comparison of the nine months ended September 30, 2018 and 2017

	For the nine months ended September 30,
										Percentage
	2018			2017			Change			Change
Total sales	$	250,306		$	589,803		$	(339,497	)		(57.6	)%
Total cost of sales		277,975			123,228			154,747			125.6	%
Gross profit		(27,669	)		466,575			(494,244	)		(105.9	)%
Operating expenses
Selling		271,493			71,334			200,159			280.6	%
General and administrative		965,931			971,371			(5,440	)		(0.6	)%
Stock compensation expense		674,000			-			674,000			100.0	%
Amortization of deferred stock compensation		58,653			-			58,653			100.0	%
Total operating expenses		1,970,077			1,042,705			927,372			88.9	%
Loss from operations		(1,997,746	)		(576,130	)		(1,421,616	)		246.8	%
Other income (expense), net		51,095			(426,769	)		477,864			(112.0	)%
Provision for income taxes		-			-			-			-	%
Net loss	$	(1,946,651	)	$	(1,002,899	)	$	943,752			94.1	%

Total sales decreased by approximately $339,000, or 57.6%, from approximately $590,000 in the nine months ended September 30, 2017 to approximately $250,000 in the nine months ended September 30, 2018. The decrease of sales was mainly due to decreases in sales of three of our products, Auxia, Capsule of Beauty and Hepatica, which we newly introduced in June and July 2017, as well as the decrease in sales of our nutritional supplement products, Dibeier Granules & Oral, which were introduced in March 2016. During the nine months ended September 30, 2018, the market for Auxi, Capsule of Beauty, Hepatica and Dibeier Granules & Oral started to become saturated. The decrease was partially offset by the increase of sales of our natural aphrodisiac supplement for men, which we initially introduced in September 2018. As a result, our sales has decreased significantly during the nine months ended September 30, 2018 as compared to the same period in 2017.

The cost of sales increased by approximately $155,000, or 125.6%, from approximately $123,000 in the nine months ended September 30, 2017 to approximately $278,000 in the nine months ended September 30, 2018. For the nine months ended September 30, 2018, we have wrote down approximately $7,000 of our Dibeier Granules & Oral products, for which we experienced some issues during the shipping process with abnormal temperature condition that led to us disposing them. We do not expect to incur such cost going forward as we are fully aware of this situation and to ensure such issues will not recur going forward. In addition, we incurred approximately $179,000 of idle capacity cost in our Nevada factory as we have been operating under capacity in the factory. As a result, our cost of sales increased while our sales went down during the nine months ended September 30, 2018 as compared to the same period in 2017.

Our overall gross margin (loss) percentage decreased from approximately 79.1% in the nine months ended September 30, 2017 to approximately (11.1)% in the nine months ended September 30, 2018 mainly due to the quality issues with our Dibeier Granules & Oral products described above and the idle capacity cost.

Our product sales gross margin percentage decreased from approximately 79.1% in the nine months ended September 30, 2017 to approximately 64.1% in the nine months ended September 30, 2018. For the nine months ended September 30, 2018, the majority of our product sales were attributable to our beauty product, Noir Naturel, which has a lower profit margin compared to our Auxia, Capsule of Beauty, Hepatica and Dibeier Granules & Oral products, which comprised the majority of our product sales in the nine months ended September 30, 2017. As a result, our product sales gross margin percentage decreased significantly during the nine months ended September 30, 2018 as compared to the same period in 2017.

Selling expenses increased from approximately $71,000 in the nine months ended September 30, 2017 to approximately $271,000 in the nine months ended September 30, 2018. The increase of approximately $200,000, or 280.6%, was mainly due to the increase of approximately $157,000 of marketing expenses relating to a conference we held in Hong Kong to promote our products in March 2018, other marking expenses of approximately $25,000 as we are trying to expand our sales channels, as well as approximately $54,000 in promotion expenses for our products that expired in May 2018 and which we gave out as gifts to our customers in March 2018, and the increase of commission expense of approximately $5,000 in relation to the share-based compensation to our sales agents. The increase was partially offset by the decrease of the one-time marketing development expense of approximately $41,000 that we incurred for an agent to assist us in developing our PRC market and promoting our products during the nine months ended September 30, 2017, which we did not incur again during the nine months ended September 30, 2018.

 

24

General and administrative (“G&A”) expenses decreased by approximately $5,000 from approximately $971,000 in the nine months ended September 30, 2017 to approximately $966,000 in the nine months ended September 30, 2018. General and administrative expenses decreased mainly due to the decrease in professional expenses of approximately $193,000, mostly due to lower professional expenses from our attorneys, auditors and consultants during the nine months ended September 30, 2018 as we completed our outstanding periodic filings with the SEC and became current as of May 2017. The decrease was partially offset by the increase of approximately $78,000 related to various other miscellaneous G&A expenses in our Nevada factory, the increase of approximately $9,000 for computer and internet expenses, the increase of approximately in $19,000 in payroll and payroll tax expense, the increase of approximately $7,000 in travel expense, the increase of approximately $40,000 related to various other miscellaneous G&A expenses in our headquarter office, and an increase of bad debt provision of approximately $35,000. As a result, our operating expenses decreased during the nine months ended September 30, 2018 as compared to the same period in 2017.

Stock compensation expense increased by $674,000 during the nine months ended September 30, 2018 compared to the same period in 2017 because Mr. Wang, our CEO and CFO, distributed 1,500,000 shares of his own stock to certain persons outside of the United States who have previously worked with the Company as an incentive for these individuals to assist the Company with developing its international market. The Company determined that these 1,500,000 shares valued at $480,000 and distributed by Mr. Wang were related to the Company’s operations in accordance to ASC 220-10-S99-4. In addition, we issued 200,000 shares of our common stock valued at $44,000 to a consultant for research and strategic planning consulting services during the nine months ended months ended September 30, 2018, and comparatively we did not incur any stock compensation expenses for the same period in 2017. Furthermore, we issued 150,000 shares of our common stock valued at $150,000 to an investor relations consulting firm to provide up-listing consulting services during the nine months ended months ended September 30, 2018, and we did not incur any stock compensation expenses for the same period in 2017. As a result, we incurred $674,000 stock compensation expense for the nine months ended September 30, 2018.

Amortization of deferred stock compensation increased by approximately $59,000 in the nine months ended September 30, 2018 compared to the same period in 2017 of which $55,000 related to the amortization of the value of 2,300,000 shares of restricted share of common stock to our three employees, which have a vesting period of three years. In addition, we also issued 67,916 shares of our common stock valued at $20,375 during the nine months ended September 30, 2018 to two financial advisors to provide certain financial advisory services for a period of six months and amortized such cost of approximately $4,000. We did not incur any amortization of deferred stock compensation for the same period in 2017.

Other income increased by approximately $478,000 from approximately $427,000 of other expense in the nine months ended September 30, 2017 to approximately $51,000 of other income in the nine months ended September 30, 2018, mainly due to approximately $372,000 of loss in change in fair value of our Warrant Recession Liability – Type B warrants during the nine months ended September 30, 2017 and approximately $106,000 of fees charged to our shareholders in assisting them to obtain electronic stock certificates and lab testing fees charged to our customers during the nine months ended September 30, 2018.

Net loss from operations increased by approximately $944,000 from approximately $1.0 million in the nine months ended September 30, 2017 to approximately $1.9 million in the nine months ended September 30, 2018 mainly due to the reasons discussed above.

Liquidity and Capital Resources

As of September 30, 2018, we had a cash balance of approximately $3,000, compared to a cash balance of approximately $5,000 at December 31, 2017.

 

25

In assessing our liquidity, we monitor and analyze our cash on-hand and our operating and capital expenditure commitments. Our liquidity needs are to meet our working capital requirements, operating expenses and capital expenditure obligations. Other than operating expenses and the purchase of assets commitment of $1.0 million, the Company does not have significant cash commitments. Cash requirements include cash needed for purchase of inventory, payroll, payroll taxes, rent, and other operating expenses. However, in response to the reduced liquidity factors described above, the Company has continued to find ways to reduce its operating expenses. In addition, should our Company need additional capital, our principal shareholder and Chief Executive and Financial Officer may lend money to the Company from time to time to the extent he is in a position and willing to do so. No assurance can be provided that he will continue to lend funds to the Company in the future.

Management has concluded under accounting principles generally accepted in the United States of America that there is substantial doubt about our ability to continue as a going concern as a result of our lack of significant revenue and working capital. If we are unable to generate significant revenue or secure financing, we may be required to cease or limit our operations. Our financial statements do not include adjustments that might result from the outcome of this uncertainty.

For the nine months ended September 30, 2018, cash used in operating activities amounted to approximately $1.1 million as compared to approximately $432,000 used in operating activities in the nine months ended September 30, 2017. Cash used in operating activities for the nine months ended September 30, 2018 mainly includes approximately $1.9 million net loss, and the decrease of deferred revenue of approximately $88,000. This amount was partially offset by the decrease of inventories of approximately $24,000, the decrease of prepaid expenses of approximately $9,000, the increase of accounts payable and accrued expenses of approximately $29,000, the non-cash expense of $121,000 of depreciation and amortization, the non-cash expense of approximately $679,000 in stock based compensation, the non-cash expense of amortization of deferred stock compensation, and approximately $35,000 in bad debt expense.

For the nine months ended September 30, 2018, financing activities provided approximately $1.1 million as compared to approximately $433,000 during the nine months ended September 30, 2017. Net cash received in the nine months ended September 30, 2018 includes approximately $1.5 million from the sale of our common stock through several private placements and the stock subscription receivable from prior period issuance of common stock, and approximately $84,000 from a loan from our principal shareholder and Chief Executive and Financial Officer. These amounts were partially offset by our repayment of principal amounts on various loans of approximately $474,000, of which approximately $215,000 was paid to our principal shareholder and Chief Executive and Financial Officer, approximately $249,000 was paid to the unaffiliated third parties, and approximately $10,000 was paid on our bank loan.

The material terms of the loans from our principal shareholder and Chief Executive and Financial Officer, certain related parties and certain unaffiliated third parties are set forth in Note 7 and Note 8 of the accompanying notes to unaudited condensed financial statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

 

26

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Company has established disclosure controls and procedures to ensure that information required to be disclosed in this quarterly report on Form 10-Q was properly recorded, processed, summarized and reported within the time periods specified in the Commission’s rules and forms. The Company’s controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Act is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers to allow timely decisions regarding required disclosure.

We carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) at September 30, 2018 based on the evaluation of these controls and procedures required by paragraph (b) of Rule 13a-15 or Rule 15d-15 under the Exchange Act. This evaluation was carried out under the supervision and with the participation of our Chief Executive Officer/Chief Financial Officer. Based upon that evaluation, our Chief Executive Officer/Chief Financial Officer concluded that, at September 30, 2018, our disclosure controls and procedures are not effective due to the following material weakness that we have identified:

1. Lack of Accounting and Finance Expertise in U.S. GAAP – Our current number of accounting staff is relatively small, and we lack sufficient accounting personnel with the appropriate level of knowledge, experience and training in U.S. GAAP and SEC reporting requirements. This material weakness also relates to a lack of personnel with expertise in preparing financial statements in accordance with U.S. GAAP.

We have taken certain actions to remediate the material weakness related to our lack of U.S. GAAP experience. We have engaged an outside CPA with U.S. GAAP knowledge and SEC reporting experience to supplement our current internal accounting personnel and assist us in the preparation of our financial statements to ensure that our financial statements are prepared in accordance with U.S. GAAP.

The Company’s operations are relatively small and uncomplicated, and as our operations grow and become more complex, we intend to hire additional personnel in financial reporting and other areas. However, there can be no assurance of when, if ever, we will be able to remediate the identified material weaknesses.

Changes in Internal Controls over Financial Reporting

Except as disclosed above, there have been no changes in the Company’s internal controls over financial reporting that occurred during the Company’s last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.

 

27

PART II — OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we may be subject to legal proceedings and claims in the ordinary course of business. We are not currently a party to any material legal proceedings, and to our knowledge none is threatened. There can be no assurance that future legal proceedings arising in the ordinary course of business or otherwise will not have a material adverse effect on our financial position, results of operations or cash flows.

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

During the nine months ended September 30, 2018, the Company issued an aggregate of 55,388 shares of Common Stock to various unrelated third-party individuals as compensation for introducing private placement investors to the Company and which led to successfully raised capital. Such issuances were made on the following dates in the following amounts:

· 8,889 shares were issued on April 2, 2018;

· 22,223 shares were issued on May 18, 2018;

· 6,667 shares were issued on May 23, 2018;

· 1,778 shares were issued on May 31, 2018;

· 7,111 shares were issued on June 28, 2018;

· an aggregate 7,920 shares were issued on August 9, 2018 in three transactions; and

· 800 shares were issued on September 19, 2018.

 

The above issuances were completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

 

28

Item 6. Exhibits.

(a) Exhibits.

Exhibit No.	Document Description
31.1	CERTIFICATION of CEO/CFO PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.
32.1*	CERTIFICATION of CEO/CFO PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
Exhibit 101	Interactive data files formatted in XBRL (eXtensible Business Reporting Language): (i) the Balance Sheets, (ii) the Statements of Operations, (iii) the Statements of Cash Flows, and (iv) the Notes to the Financial Statements.
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

______________

* This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 of the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

29

SIGNATURE

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

Merion, Inc.

Title	Name	Date	Signature
President, CEO and CFO	Ding Hua Wang	November 14, 2018	/s/ Ding Hua Wang

Pursuant to the requirements of the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities and on the date indicated.

SIGNATURE	NAME	TITLE	DATE
/s/ Ding Hua Wang	Ding Hua Wang	President, Chief Executive Officer,	November 14, 2018
		Principal Financial and Principal Accounting Officer, Director

30

EXHIBIT INDEX

Exhibit No.	Document Description
31.1	CERTIFICATION of CEO/CFO PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEYACT OF 2002.
32.1 *	CERTIFICATION of CEO/CFO PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
Exhibit 101	Interactive data files formatted in XBRL (eXtensible Business Reporting Language): (i) the Balance Sheets, (ii) the Statements of Operations, (iii) the Statements of Cash Flows, and (iv) the Notes to the Financial Statements.
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

_______________

* This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 of the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

31

EX-31.1

EXHIBIT 31.1

CERTIFICATION

I, Ding Hua Wang, certify that:

1. I have reviewed this report on Form 10-Q of Merion, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: November 14, 2018	By:	/s/ Ding Hua Wang
		Ding Hua Wang
		Chief Executive Officer/Chief Financial Officer

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Pursuant to 18 U.S.C. § 1350, as adopted pursuant to Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned hereby certifies that the Quarterly Report on Form 10-Q for the period ended September 30, 2018 of Merion, Inc. (the “Company”) fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 and that the information contained in such Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated: November 14, 2018	By:	/s/ Ding Hua Wang
		Ding Hua Wang
		Chief Executive Officer/Chief Financial Officer

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to Merion, Inc. and will be retained by Merion, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

XML

Document and Entity Information - shares	9 Months Ended
	Sep. 30, 2018	Nov. 09, 2018
Document And Entity Information
Entity Registrant Name	Merion, Inc.
Entity Central Index Key	0001517498
Document Type	10-Q
Document Period End Date	Sep. 30, 2018
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Emerging Growth Company	false
Entity Small Business	true
Is Entity's Reporting Status Current?	Yes
Entity Filer Category	Non-accelerated Filer
Entity Common Stock, Shares Outstanding		172,539,364
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2018

XML

CONDENSED BALANCE SHEETS - USD ($)	Sep. 30, 2018	Dec. 31, 2017
CURRENT ASSETS:
Cash	$ 3,017	$ 5,038
Accounts receivable, net	14,072	50,864
Inventories	57,093	80,769
Prepaid expenses	20,522	29,068
TOTAL CURRENT ASSETS	94,704	165,739
PROPERTY AND EQUIPMENT, net	407,904	41,249
INTANGIBLE ASSETS, net	832,500
TOTAL ASSETS	1,335,108	206,988
CURRENT LIABILITIES:
Accounts payable and accrued expenses	1,332,314	297,164
Deferred revenue	1,522,660	1,610,236
Accrued bonus	679,800	679,800
Due to shareholder, interest bearing	471,603
Due to shareholder, non-interest bearing	2,660,190	2,790,946
Advances from related parties, interest bearing	30,000	30,000
Advances from related parties, non-interest bearing	518,839	518,839
Due to employee	95,000	95,000
Due to third parties, interest bearing	109,030	109,030
Due to third parties, non-interest bearing	119,857	729,175
Current portion of long term debt	12,203	11,933
TOTAL CURRENT LIABILITIES	7,551,496	6,872,123
NON-CURRENT LIABILITIES:
Long term debt	3,386	13,395
Due to shareholder, interest bearing		471,603
TOTAL NON-CURRENT LIABILITIES	3,386	484,998
TOTAL LIABILITIES	7,554,882	7,357,121
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' DEFICIT:
Common stock, $0.001 par value, 200,000,000 shares authorized, 172,523,164 and 169,161,896 shares issued and outstanding, as of September 30, 2018 and December 31, 2017, respectively	172,523	169,162
Stock subscription receivable		(123,455)
Additional paid-in capital	15,433,724	11,870,808
Deferred stock compensation	(812,722)
Accumulated deficit	(21,013,299)	(19,066,648)
TOTAL SHAREHOLDERS' DEFICIT	(6,219,774)	(7,150,133)
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT	$ 1,335,108	$ 206,988

XML

CONDENSED BALANCE SHEETS (Parenthetical) - $ / shares	Sep. 30, 2018	Dec. 31, 2017
SHAREHOLDERS' DEFICIT
Common stock, par value	$ 0.001	$ 0.001
Common stock, Authorized	200,000,000	200,000,000
Common stock, Issued	172,523,164	169,161,896
Common stock, outstanding	172,523,164	169,161,896

XML

CONDENSED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE LOSS (UNAUDITED) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2018	Sep. 30, 2017	Sep. 30, 2018	Sep. 30, 2017
SALES
Product Sales	$ 24,484	$ 469,806	$ 169,742	$ 589,803
OEM and Packaging	29,076		80,564
TOTAL SALES	53,560	469,806	250,306	589,803
COST OF SALES
Product Sales	24,115	83,735	60,906	123,228
OEM and Packaging	22,079		38,108
Idle Capacity	45,852		178,961
TOTAL COST OF SALES	92,046	83,735	277,975	123,228
GROSS (LOSS) PROFIT	(38,486)	386,071	(27,669)	466,575
OPERATING EXPENSES
Selling expenses	28,548	14,130	271,493	71,334
General and administrative expenses	290,700	305,228	965,931	971,371
Stock compensation expense	150,000		674,000
Amortization of deferred stock compensation cost	58,653		58,653
Total operating expenses	527,901	319,358	1,970,077	1,042,705
INCOME (LOSS) FROM OPERATIONS	(566,387)	66,713	(1,997,746)	(576,130)
OTHER INCOME (EXPENSE), net
Other income	3,601		105,684
Finance expenses	(18,291)	(18,406)	(54,589)	(54,453)
Change in fair value of Rescission Liability - Type B Warrants		(372,316)		(372,316)
Total other income (expense), net	(14,690)	(390,722)	51,095	(426,769)
LOSS BEFORE INCOME TAXES	(581,077)	(324,009)	(1,946,651)	(1,002,899)
PROVISION FOR INCOME TAXES
NET LOSS	$ (581,077)	$ (324,009)	$ (1,946,651)	$ (1,002,899)
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
Basic and diluted	172,402,389	142,863,681	171,227,977	142,840,683
LOSS PER SHARE
Basic and diluted	$ (0.00)	$ (0.00)	$ (0.00)	$ (0.01)

XML

CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2018	Sep. 30, 2017	Sep. 30, 2018	Sep. 30, 2017	Dec. 31, 2017
Cash Flows from Operating Activities:
Net loss	$ (581,077)	$ (324,009)	$ (1,946,651)	$ (1,002,899)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization			120,846	23,950
Stock based compensation	150,000		674,000
Stock compensation expense - sales commission			4,804
Amortization of deferred stock compensation	58,653		58,653
Bad debt expense			35,127		$ 18,040
Change in fair value of Rescission Liability - Type B Warrants		372,316		372,316
Changes in operating assets and liabilities
Accounts receivable			1,665	77,931
Inventories			23,676	(5,862)
Prepaid expenses			8,546	(38,588)
Deposits and other assets				3,850
Accounts payable and accrued expenses			35,149	18,906
Deferred revenue			(87,576)	120,609
Accrued bonus				(2,556)
Net Cash Used in Operating Activities			(1,071,761)	(432,343)
Cash Flows from Financing Activities:
Proceeds from issuance of common stock and stock subscription			1,459,553	99,400
Advances from shareholder, non-interest bearing			84,041	34,937
Repayment of shareholder loan, non-interest bearing			(214,797)	(106,380)
Repayment of advances from related parties, interest bearing				(15,000)
Advances from third parties, non-interest bearing				472,000
Repayment of advances from third parties, non-interest bearing			(249,318)	(42,117)
Principal payments on debt			(9,739)	(9,453)
Net Cash Provided by Financing Activities			1,069,740	433,387
Net Change in Cash			(2,021)	1,044
Cash, beginning of period			5,038	2,054	2,054
Cash, end of period	$ 3,017	$ 3,098	3,017	3,098	$ 5,038
Supplemental Disclosure of Cash Flow Information:
Cash paid for interest			47,452	47,525
Non-cash transactions of investing and operating activities
Purchase of machinery and intangible assets - Unpaid			1,000,000
Stock issued for purchase of machinery and intangible assets			320,000
Stock issued for debt settlement			360,000
Stock issued on deferred stock compensation			$ 20,375

XML

Organization

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 1. Organization

Merion, Inc. (the “Company”), a Nevada corporation, was formed on February 4, 2011. Its predecessor, E-World USA Holding, Inc., was a California company incorporated in 2007 (“E-World CA”). In April 2011, E-World CA entered into a merger agreement with its wholly-owned subsidiary, E-World USA Holding, Inc., a Nevada corporation (“E-World NV”) that was the survivor of the merger and became the Company. Under the Merger Agreement, the Company issued 90,000,000 shares of its common stock on a one share for one share basis for each share of E-World CA’s common stock issued and outstanding at the date of the merger. In addition, the Company issued Type A Warrants and Type B Warrants in exchange for comparable warrants issued and outstanding of E-World CA at the date of the merger. On June 27, 2017, the Company filed an amendment to its Articles of Incorporation with the Secretary of State for the State of Nevada to change its name from E-World NV, effective immediately, to Merion, Inc.

The Company is a provider of health and nutritional supplements and personal care products currently sold on the internet through our websites, www.dailynu.com and www.merionus.com, and to wholesale distributors.

Recent developments

On January 1, 2018, the Company entered into an Asset Purchase Agreement (the “Purchase Agreement”) with SUSS Technology Corporation, a Nevada corporation (the “Seller”), pursuant to which the Seller agreed to sell to the Company substantially all of the assets associated with the manufacture of dietary supplements (the “Asset Sale”) for an aggregate purchase price (the “Purchase Price”) of $1,000,000 and 1,000,000 shares of the Company’s common stock (the “Purchase Shares”) valued at $320,000. The Company has evaluated this transaction to determine whether it is considered to be an asset purchase or business purchase and concluded such transaction is an asset purchase in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) section. 805-10-55.

The Seller was one of our major suppliers during the years ended December 31, 2017 and 2016. Having purchased these assets from the Seller, the Company intends to manufacture some of the nutritional supplements that it sells. These assets meet all industry nutritional and dietary supplements manufacturing standards, including FDA and GMP compliance and cGMP regulations. In addition to manufacturing the nutritional supplements that it sells, the Company also anticipates starting production of hard capsules, tablets, solid beverage (sachet packaging), teabags, powder, granules, dietary supplement export, softgel capsules and healthy food from these assets for any potential new customers who need these products, similar to Original Equipment Manufacturer (“OEM”) business. In May 2018, the Company began manufacturing certain of the nutritional supplements that it sells.

XML

Going Concern

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 2. Going Concern

There is substantial doubt about our ability to continue as a going concern as a result of our lack of significant revenues, significant recurring losses and negative working capital. If we are unable to generate significant revenue or secure additional financing, we may be required to cease or curtail our operations. Our financial statements do not include adjustments that might result from the outcome of this uncertainty.

Management is trying to alleviate the going concern risk by: engaging external sales representatives to sell the Company’s products, investigating and securing various financing resources, including but not limited to, borrowing from the Company’s major shareholder, private placements and the possibility of raising funds through a future public offering.

XML

Summary of Significant Accounting Policies

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 3. Summary of Significant Accounting Policies

Basis of Presentation

These unaudited condensed financial statements have been presented by the Company in accordance with accounting principles generally accepted in the United States of America. In the opinion of management, all adjustments, consisting of normal recurring adjustments considered necessary for a fair presentation of the financial statements, have been included. Interim results are not necessarily indicative of results to be expected for the full year. The information included in this Form 10-Q should be read in conjunction with information included in the Company’s annual report on Form 10-K for the year ended December 31, 2017, filed with the Securities and Exchange Commission on March 20, 2018.

Use of Estimates

The preparation of 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 amounts reported in the financial statements and accompanying notes. Significant accounting estimates reflected in the Company’s financial statements include the useful lives of property and equipment and the collectability of receivables. Actual results could differ from those estimates.

Enterprise wide disclosure

The Company’s chief operating decision-makers (i.e. chief executive officer and his direct reports) review financial information presented on a consolidated basis, accompanied by disaggregated information about revenues by business lines (Product sales and OEM and packaging sales) for purposes of allocating resources and evaluating financial performance. There are no segment managers who are held accountable for operations, operating results and plans for levels or components below the consolidated unit level. Based on qualitative and quantitative criteria established by ASC section 280, “Segment Reporting”, the Company considers itself to be operating within one reportable segment.

Cash and cash equivalents

The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash and cash equivalents are comprised primarily of money market accounts and foreign and domestic bank accounts. To reduce its credit risk, the Company monitors the credit standing of the financial institutions that hold the Company’s cash and cash equivalents.

Accounts Receivable

Trade accounts receivable are periodically evaluated for collectability based on credit history with customers and their current financial condition. Bad debt expense or write-offs of receivables are determined on the basis of loss experience, known and inherent risks in the receivable portfolio and current economic conditions.

The accounts receivable balance and allowance for doubtful accounts are as follows:

	September 30, 2018			December 31, 2017
	(Unaudited)
Accounts receivable	$	92,475		$	94,140
Allowance for doubtful accounts		(78,403	)		(43,276	)
Accounts receivable, net	$	14,072		$	50,864

Movement of allowance for doubtful accounts is as follows:

	Nine months ended September 30, 2018		Year ended December 31, 2017
	(Unaudited)
Beginning balance	$	43,276	$	25,236
Provision for doubtful accounts		35,127		18,040
Ending balance	$	78,403	$	43,276

Inventories

Inventories are valued at the lower of cost (determined on a first-in, first-out basis) or net realizable value. Inventory consists of nutritional, skin-care and beauty products and raw materials in our manufacturing facility. Management reviews inventory on hand for estimated obsolescence or unmarketable items, as compared to future demand requirements and the shelf life of the various products. Based on the review, the Company records inventory write-downs when costs exceed expected net realizable value. The inventories’ shelf lives are approximately 3 years.

Property and Equipment, net

Property and equipment are stated at cost, net of accumulated depreciation. Upon disposition, the cost and related accumulated depreciation is removed from the books, and any resulting gain or loss is included in operations. The Company provides for depreciation using the straight-line method over the estimated useful lives of various classes as follow:

Computer and software	3 to 5 years
Furniture and fixtures	5 to 10 years
Vehicles	5 to 7 years
Leasehold improvements	over the lesser of the remaining lease term or the expected life of the improvement
Machinery	10 years

Repairs and maintenance is charged to operations when incurred while betterments and renewals are capitalized.

Intangible Assets, net

Intangible assets represent the technological know-how associated with the machinery that the Company purchased. The technological know-how have finite useful lives and are amortized using a straight-line method that reflects the estimated pattern in which the economic benefits of the intangible asset are to be consumed. The estimated useful lives for the technological know-how are 10 years, which is associated with the economic benefits of the useful lives of the machinery that the Company purchased. The Company also re-evaluates the periods of amortization to determine whether subsequent events and circumstances warrant revised estimates of useful lives.

Impairment of Long-Lived Assets

Long-lived assets, including property, equipment and intangible assets with finite lives, are reviewed for impairment whenever events or changes in circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate that the carrying value of an asset may not be recoverable. The Company assesses the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognizes an impairment loss when estimated discounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. When the Company identifies an impairment, the Company reduces the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. As of September 30, 2018 and December 31, 2017, no impairment of long-lived assets was recognized.

Deferred Revenue

Deferred revenue represents product deposits advanced by customers on specified product orders or on future orders that have not been shipped as of the balance sheet date. Deferred revenue also represents shipping fee deposits advanced by customers in relation to the unshipped product orders. Deferred revenue is reduced when the related sale is recognized in accordance with the Company’s revenue recognition policy.

Accrued Bonus

Accrued bonus represents amounts earned by the Company’s affiliates (the “Affiliated Members”) for successful product sales. These bonuses are in the form of rebate credits that can be used to order the Company’s products, or the Affiliate Members can request a rebate in cash.

Fair Value of Financial Instruments

The Financial Accounting Standard Board (“FASB”) accounting standards codification (“ASC”), FASB ASC 825 Financial Instruments, requires that the Company discloses estimated fair values of financial instruments.

As defined in ASC 820 Fair Value Measurement, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes the market data of similar entities in its industry or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).

The three levels of the fair value hierarchy are as follows:

Level 1  –	Quoted prices that are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2  –	Pricing inputs are other than quoted prices in active markets included in level 1, which are either directly or indirectly observable as of the reporting date and includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace.
Level 3  –	Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.

Revenue Recognition

On January 1, 2018, the Company adopted Accounting Standards Update (“ASU”) 2014-09 Revenue from Contracts with Customers (ASC 606) using the modified retrospective method for contracts that were not completed as of January 1, 2018. This did not result in an adjustment to retained earnings upon adoption of this new guidance as the Company’s revenue was recognized based on the amount of consideration we expect to receive in exchange for satisfying the performance obligations.

The core principle underlying the revenue recognition ASU is that the Company will recognize revenue to represent the transfer of goods and services to customers in an amount that reflects the consideration to which the Company expects to be entitled in such exchange. This will require the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer. The Company’s revenue streams are recognized at a point in time, based on when control of goods and services transfers to a customer.

The ASU requires the use of a new five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies each performance obligation. The application of the five-step model to the revenue streams compared to the prior guidance did not result in significant changes in the way the Company records its revenue. Upon adoption, the Company evaluated its revenue recognition policy for all revenue streams within the scope of the ASU under previous standards and using the five-step model under the new guidance and confirmed that there were no differences in the pattern of revenue recognition.

The Company continues to derive its revenues from sales contracts with its customers with revenues being recognized upon delivery of products. Persuasive evidence of an arrangement is demonstrated via sales contracts and invoices; and the sales price to the customer is fixed upon acceptance of the sales contract. Sales rebates or discounts are recognized as a reduction of revenue. The Company recognizes revenue when controls of the goods are transferred upon shipment to the customer by the Company and collectability of payment is reasonably assured. These revenues are recognized at a point in time after all performance obligations are satisfied.

The Company also recognizes revenue on shipping and handling fees charged to the Company’s customers. Shipping and handling fee revenue is recognized when products have been delivered at a point in time. Shipping and handling fee revenues totaled $1,136 and $2,896 for the three months ended September 30, 2018 and 2017, respectively, and totaled $4,299 and $5,101 for the nine months ended September 30, 2018 and 2017, respectively.

Product returns are allowed for unopened products purchased under regular sales terms within 60 days. Allowances for product returns are provided at the time the sale is recorded using historic return rates for each country and the relevant return pattern. Historically the Company has a nearly zero return rate. Hence, the allowance as of September 30, 2018 and December 31, 2017 is estimated at $0.

In addition to the Company’s 60-day return policy, the Company, at its discretion, may accept a customer’s application for a buy-back of products previously sold within one year at 90% of the original product’s cost less commissions and shipping costs. The Company implemented its buy-back policy on January 1, 2012. To date, the Company has not received any buy-back applications. As a result, no allowance for buy-backs has been recorded as of September 30, 2018 and December 31, 2017.

The majority of the Company’s product sales are generated from China. Product sales generated from other countries or within the United States are immaterial to our financial statements. Currently, all of the Company’s OEM and packaging sales are generated from the United States. While all products are priced in U.S. currency, the Company accepts payments in both U.S. dollars and Hong Kong dollars.

Shipping and Handling Expenses

Shipping and handling costs incurred by the Company are included in selling expenses and totaled $7,774 and $13,967 for the three months ended September 30, 2018 and 2017, respectively, and totaled $23,672 and $24,824 for the nine months ended September 30, 2018 and 2017, respectively.

Income Taxes

The Company utilizes ASC 740 Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Deferred taxes are also recognized for net operating losses that can be carried forward. A valuation allowance is established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

Basic and Diluted Earnings (Loss) Per Share

Accounting principles generally accepted in the United States of America regarding earnings per share (“EPS”) require presentation of basic and diluted earnings (loss) per share in conjunction with the disclosure of the methodology used in computing such earnings (loss) per share.

Basic earnings (loss) per share is computed by dividing net income (loss) available to common stockholders by the weighted average of common shares outstanding during the period. Diluted earnings per share takes into account the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock. These common stock equivalents are not included when the Company has a loss because they would be anti-dilutive. There were no potential dilutive securities for the three and nine months ended September 30, 2018 and 2017.

Concentration of Credit Risk

- Financial instruments

Financial instruments that potentially subject the Company to concentrations of credit risk are cash, accounts receivable and other receivables arising from its normal business activities. The Company maintains balances at financial institutions which, from time to time, may exceed Federal Deposit Insurance Corporation (FDIC) insured limits for the banks located in the United States, or may exceed Hong Kong Deposit Protection Board (HKDPB) insured limits for the banks located in Hong Kong. The Company had no uninsured balances at September 30, 2018.

- Major Customers and Suppliers

For the three months ended September 30, 2018, two customer accounted for approximately 40% (28% and 12%) of the Company’s sales and for the three months ended September 30, 2017, one customer accounted for approximately 29% of the Company’s sales.

For the nine months ended September 30, 2018, two customers accounted for approximately 55% (42% and 13%) of the Company’s sales and for the nine months ended September 30, 2017, one customer accounted for approximately 36% of the Company’s sales.

For the three months ended September 30, 2018, three suppliers accounted for approximately 66% (32%, 18% and 16%, respectively) of the Company’s product purchases and for the three months ended September 30, 2017, three suppliers accounted for approximately 89% (35%, 27% and 27%, respectively) of the Company’s product purchases.

For the nine months ended September 30, 2018, three suppliers accounted for approximately 50% (25%, 14% and 11%, respectively) of the Company’s product purchases and for the nine months ended September 30, 2017, three suppliers accounted for approximately 92% (35%, 30% and 27%, respectively) of the Company’s product purchases.

Related Parties

A party is considered to be related to the Company if the party directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. A party which can significantly influence the management or operating policies of the transacting parties or if it has an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests is also a related party.

New Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, Amendments to the Accounting Standards Codification (“ASC”) 842 Leases. This update requires lessees to recognize the assets and liability (the lease liability) arising from operating leases on the balance sheet for the lease term. When measuring assets and liabilities arising from a lease, a lessee should include payments to be made in optional periods only if the lessee is reasonably certain to exercise an option to extend the lease or not to exercise an option to terminate the lease. Twelve months or less lease term, a lessee is permitted to make an accounting policy election not to recognize lease assets and liabilities. If a lessee makes this election, it should recognize lease expense on a straight-line basis over the lease term. In transition, this update will be effective for public entities for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. In July 2018, the FASB issued ASU 2018-10, Codification Improvements to Topic 842, Leases. Management does not believe the adoption of these ASUs would have a material effect on the Company’s unaudited condensed consolidated financial statements.

In February 2018, the FASB issued ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. The amendments in this Update affect any entity that is required to apply the provisions of Topic 220, Income Statement – Reporting Comprehensive Income, and has items of other comprehensive income for which the related tax effects are presented in other comprehensive income as required by GAAP. The amendments in this Update are effective for all entities for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption of the amendments in this Update is permitted, including adoption in any interim period, (1) for public business entities for reporting periods for which financial statements have not yet been issued and (2) for all other entities for reporting periods for which financial statements have not yet been made available for issuance. The amendments in this Update should be applied either in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. The Company does not believe the adoption of this ASU will have a material effect on the Company’s unaudited condensed consolidated financial statements.

In June 2018, the FASB issued ASU No. 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, or ASU 2018-07. ASU 2018-07 simplifies the accounting for share-based payments made to nonemployees so the accounting for such payments is substantially the same as those made to employees. Under this ASU, share based awards to nonemployees will be measured at fair value on the grant date of the awards, entities will need to assess the probability of satisfying performance conditions if any are present, and awards will continue to be classified according to Accounting Standards Codification (“ASC”) 718 upon vesting which eliminates the need to reassess classification upon vesting, consistent with awards granted to employees. This ASU is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company does not believe the adoption of this ASU will have a material effect on the Company’s unaudited condensed consolidated financial statements.

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s unaudited condensed consolidated financial statements.

XML

Inventories

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 4. Inventories

Inventories consist of raw materials for production and finished goods available for resale, and can be categorized as:

	September 30, 2018		December 31, 2017
Raw materials	$	33,429	$	-
Work-in-progress		8,068		-
Finished goods		15,596		80,769
Inventories	$	57,093	$	80,769

XML

Property and Equipment

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 5. Property and Equipment

Property and equipment consist of following:

	September 30, 2018			December 31, 2017
Computer equipment and software	$	114,953		$	114,953
Furniture and fixtures		26,686			26,686
Automobiles		179,677			179,677
Leasehold improvement		40,053			40,053
Machinery		420,000			-
Total		781,369			361,369
Less: accumulated depreciation and amortization		(373,465	)		(320,120	)
Property and equipment, net	$	407,904		$	41,249

Depreciation expense totaled $17,290 and $7,949 for the three months ended September 30, 2018 and 2017, respectively.

Depreciation expense totaled $53,346 and $23,950 for the nine months ended September 30, 2018 and 2017, respectively.

XML

Intangible Assets

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 6. Intangible Assets

Intangible assets consist of following:

	September 30, 2018			December 31, 2017
Technological know-how	$	900,000		$	-
Total		900,000			-
Accumulated amortization		(67,500	)		-
Intangible Assets, net	$	832,500		$	-

Amortization expense totaled $22,500 and $0 for the three months ended September 30, 2018 and 2017, respectively.

Amortization expense totaled $67,500 and $0 for the nine months ended September 30, 2018 and 2017, respectively.

XML

Debt

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 7. Debt

Due to third parties, interest bearing

The Company has borrowed money from third parties to fund operations. These third parties consist of the Chief Executive and Financial Officer’s friends and the spouse of a former board member of the Company. These advances have an annual interest rate of 6%, are unsecured, and are due on demand. As of each of September 30, 2018 and December 31, 2017, the Company owed $109,030 to these third parties.

Interest expense for the three months ended September 30, 2018 and 2017 for the above loans amounted to $1,649 and $1,649, respectively.

Interest expense for the nine months ended September 30, 2018 and 2017 for the above loans amounted to $4,893 and $4,684, respectively.

Due to third parties, non-interest bearing

The Company has borrowed money from third parties to fund operations. These third parties consist of the Chief Executive and Financial Officer’s friends and a former board member of the Company. These advances do not bear interest, are unsecured, and are due on demand. As of September 30, 2018 and December 31, 2017, the Company owed $119,857 and $729,175 to these third parties, respectively.

Long term loan

In December 2015, the Company refinanced a loan balance of $51,263 with an annual interest rate of 2.99% to be repaid over 48 months. During the nine months ended September 30, 2018 and 2017, the Company paid principal of $9,739 and $9,453, respectively, for the loan.

Future maturities of long term debt are as follows:

Three months ended December 31, 2018	$	2,194
Year ended December 31, 2019		13,395
Total		15,589
Current portion of long term debt		(12,203	)
Long term debt	$	3,386

Interest expense for the three months ended September 30, 2018 and 2017 for the above loan amounted to $141 and $237, respectively.

Interest expense for the nine months ended September 30, 2018 and 2017 for the above loan amounted to $496 and $781, respectively.

XML

Related Party Transactions

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 8. Related Party Transactions

Due to shareholder, interest bearing

In January 2016, Mr. Dinghua Wang, a major shareholder, director, Chief Executive and Financial Officer of the Company, pledged certain of his personal assets and obtained a personal loan from which he provided funds for the operations of the Company. In consideration for the funds the Company received, the Company agreed to pay the interest of this loan on Mr. Wang’s behalf. This loan has an annual borrowing rate of 9.99%. During the year ended December 31, 2017, advances totaled $471,603. As of September 30, 2018 and December 31, 2017, the balance due to Mr. Wang, interest bearing, amounted to $471,603. The full balance of $471,603 is to be repaid on February 1, 2019.

Interest expense for the three months ended September 30, 2018 and 2017 for the above loan amounted to $12,488.

Interest expense for the nine months ended September 30, 2018 and 2017 for the above loan amounted to $37,463.

Due to shareholder, non-interest bearing

From time to time, Mr. Dinghua Wang, a major shareholder, director, Chief Executive and Financial Officer of the Company, advances monies to the Company and the Company repays such advances. Such business transactions are recorded as due to or from Mr. Wang at the time of the transaction. During the nine months ended September 30, 2018 and 2017, advances totaled $84,041 and $34,937, respectively, and payments to Mr. Wang totaled $214,797 and $106,380, respectively. As of September 30, 2018 and December 31, 2017, the balance due to Mr. Wang, non-interest bearing, amounted to $2,660,190 and $2,790,946, respectively. This balance does not bear interest, is unsecured and is due on demand.

Due to employee

The Company has borrowed money from Vickie Ho, Executive Vice President of the Company, to fund operations. These advances do not bear interest, are unsecured and are due on demand. As of each of September 30, 2018 and December 31, 2017, the Company owed $95,000 to such employee.

Advances from related parties, interest bearing

The Company has borrowed $30,000 from a related party to fund operations since July 2016. This related party is the son of the Company’s Chief Executive and Financial Officer. These advances have an annual interest rate of 10%, are unsecured and are due on demand. No repayments have been made during either of the nine month periods ended September 30, 2018 and 2017. As of each of September 30, 2018 and December 31, 2017, the Company owed $30,000 to this related party.

Interest expense for the three months ended September 30, 2018 and 2017 for the above loans amounted to $756.

Interest expense for the nine months ended September 30, 2018 and 2017 for the above loans amounted to $2,244.

Advances from related parties, non-interest bearing

The Company has borrowed money from certain related parties to fund operations. The related parties consist of the Chief Executive and Financial Officer’s immediate family members and relatives. These advances do not bear interest, are unsecured and are due on demand. As of each of September 30, 2018 and December 31, 2017, the Company owed $518,839 to these related parties.

XML

Income Taxes

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 9. Income Taxes

The following table reconciles the U.S. statutory rates to the Company’s effective tax rate for the three months ended September 30, 2018 and 2017:

	Three months ended September 30, 2018			Three months ended September 30, 2017			Nine months ended September 30, 2018			Nine months ended September 30, 2017
Federal statutory rate		21.0	%		34.0	%		21.0	%		34.0	%
State statutory rate		7.0	%		5.8	%		7.0	%		5.8	%
Valuation allowance		(17.8	)%		12.2	%		(17.3	)%		(25.0	)%
Permanent difference *		(10.2	)%		(52.0	)%		(10.7	)%		(14.8	)%
Effective tax rate		0.0	%		0.0	%		0.0	%		0.0	%

*Represents 50% of meal and entertainment expenses and stock compensation expense that are not deductible in the Company’s U.S. tax returns.

The Company uses the liability method, where deferred tax assets and liabilities are determined based on the expected future tax consequences of temporary differences between the carrying amounts of assets and liabilities for financial and income tax reporting purposes. The cumulative net operating loss carryforwards that may be applied against future taxable income is approximately $6,767,000 for Federal income taxes and $6,767,000 for California income taxes as of September 30, 2018. The cumulative net operating loss carryforward that may be applied against future taxable income is approximately $6,386,000 for Federal and is approximately $5,338,000 for California as of December 31, 2017, and will expire in the years 2031 to 2037. During the nine months ended September 30, 2018 and 2017, the Company incurred net losses. As deferred tax assets may not be fully realizable due to potential recurring losses, management has provided 100% valuation allowance for the deferred tax assets.

On December 22, 2017, the “Tax Cuts and Jobs Act” (the “Act”) was enacted. Under the provisions of the Act, the U.S. corporate tax rate decreased from 34% to 21% beginning in 2018. Accordingly, we have re-measured our deferred tax assets as of December 31, 2017. However, this re-measurement had no effect on the Company’s income tax expense as the Company provides a 100% valuation allowance on its deferred tax assets.

The components of the deferred tax assets is as follows:

	September 30, 2018			December 31, 2017
Allowance for doubtful accounts	$	21,940		$	12,110
Net operating losses		1,871,878			1,701,704
Deferred tax assets		1,893,818			1,713,814
Valuation allowance		(1,893,818	)		(1,713,814	)
Deferred tax assets, net	$	-		$	-

Changes in the value allowance for deferred tax assets increased by $180,004 from $1,713,814 at December 31, 2017 to $1,893,818 at September 30, 2018.

As of September 30, 2018, federal tax returns filed for 2015, 2016 and 2017 remain subject to examination by the taxing authorities. As of September 30, 2018, California tax returns filed for 2014, 2015, 2016 and 2017 remain subject to examination by the taxing authorities.

XML

Commitments

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 10. Commitments

Operating lease

The Company has contracted to rent office and warehouse space for its main corporate office through October 2018 and thereafter on a month-to-month basis of $3,100 per month without future commitment. In addition, the Company has contracted to rent a factory in Nevada on a month-to-month basis with a two-month notice before termination. The Company’s commitment for minimum lease payments under these operating leases as of September 30, 2018 for the following periods is as follow:

Three months ending December 31, 2018 $ 3,100

The Company incurred rent expense of $20,392 and $5,346 for the three months ended September 30, 2018 and 2017, respectively.

The Company incurred rent expense of $62,366 and $26,746 for the nine months ended September 30, 2018 and 2017, respectively.

XML

Equity

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 11. Equity

Share Distribution Plan

1) On July 15, 2017, the Board approved Mr. Dinghua Wang, the Chairman and CEO of the Company to distribute up to 30 million of his own shares to certain persons outside of the United States who have previously worked with the Company as an incentive for these individuals to assist the Company to develop its international market. Accordingly, special legends regarding restrictions on resale of the securities and no-hedging transactions would need to be included on the securities.

As of the date of this report, Mr. Wang had distributed 1,500,000 shares pursuant to this plan. All of these 1,500,000 shares were distributed on February 14, 2018 pursuant to Regulation S under the Securities Act of 1933. The Company determined that these shares distributed by Mr. Wang were related to the Company’s operations in accordance to ASC 220-10-S99-4. The fair value of these shares were valued at $480,000 and recorded as stock-based compensation expenses in the Company’s nine months ended September 30, 2018 consolidated statements of operations.

2) On July 28, 2017, the Company’s Board of Directors approved Mr. Dinghua Wang, the Chairman and CEO of the Company to distribute up to 5 million of his own shares to the people who, directly or indirectly, loaned funds or referred customers to the Company or purchased products from the Company as the Company faces its financial difficulties. To the extent that these share distributions are being made to anyone outside of the U.S., those distributions will be made under Regulation S and must contain appropriate Regulation S subscription agreements and legends. If anyone within U.S. is to receive those shares, the Company must consult with the Company counsel to comply with U.S. securities laws.

As of the date of this report, Mr. Wang had distributed 4,181,592 shares pursuant to this plan. All of these 4,181,592 shares were distributed on February 14, 2018. The Company determined that these 4,181,592 shares distributed by Mr. Wang were at his own discretion and the recipients of the shares did not expect such distribution at the time when they, directly or indirectly, loaned funds or referred customers to the Company or purchased products from the Company as the Company faces its financial difficulties.

3) On June 30, 2017, the Company’s Board of Directors approved that the Company can grant up to twenty million shares (from authorized but unissued shares of its common stock) to persons outside the U.S. who sell Company products based on their sales performance in the future. The Company must determine that this type of incentive compensation is legal and appropriate for each country in which it is utilized. For ease of administration, this plan will be implemented solely for persons outside of the United States pursuant to Regulation S under the Securities Act of 1933.

On September 30, 2018, the Company issued 15,500 shares to the Company’s sales agents outside the U.S. The shares are valued at $4,804, determined using the closing price of the Company’s common stock on the applicable issuance dates and recognized in the captioned “selling expenses” in the accompanying condensed statements of operations and other comprehensive income (loss) for the three and nine months ended September 30, 2018.

Private placements

During the year ended December 31, 2017, the Company entered into a series of Securities Purchase Agreement with various unrelated third party purchasers, pursuant to which the Company sold to these purchasers in private placements an aggregate of 640,307 shares of the Company’s common stock, par value $0.001 per share (“Common Stock”), at a purchase price of $0.90 per share for an aggregate offering price of $576,637. The sales were completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended.

During the nine months ended September 30, 2018, the Company entered into a series of Securities Purchase Agreements with various unrelated third party purchasers, pursuant to which the Company sold to these purchasers in private placements an aggregate of 1,583,574 shares of the Common Stock at an average purchase price of $0.91 per share for an aggregate offering price of $1,436,098. The sales were completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended.

During the nine months ended September 30, 2018, the Company issued an aggregate of 55,388 shares of Common Stock to various unrelated third-party individuals located outside the United States as compensation for introducing private placement investors to the Company and which led to successfully raised capital. The issuances were completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended. These shares were valued at $50,403, which was determined by using the associated average private placement purchase price of $0.91 per share. The value of the shares was accounted for as a reduction of additional paid-in capital because the issuances were made as compensation for financing-related services in connection with the Company’s successful capital raise.

On December 23, 2017, the Company entered into a Securities Purchase Agreement with Changqian Liu, an unrelated third party, pursuant to which the Company sold to him in a private placement 111,110 shares of the Company’s common stock, par value $0.001 per share, at a purchase price of $0.90 per share for an aggregate offering price of $100,000. The sale was intended to be completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended. Under the terms of the Purchase Agreement, the Private Placement was to close no later than January 30, 2018. Given that the closing had not yet occurred, the Company delivered a notice to Mr. Liu on March 21, 2018, terminating the Agreement with immediate effectiveness.

Purchase of assets

On January 1, 2018, the Company entered into an Asset Purchase Agreement (the “Purchase Agreement”) with SUSS Technology Corporation, a Nevada corporation (the “Seller”), pursuant to which the Seller agreed to sell to the Company substantially all of the assets associated with the Seller’s manufacture of dietary supplements (the “Asset Sale”) for an aggregate purchase price (the “Purchase Price”) of $1,000,000 and 1,000,000 shares of the Company’s common stock (the “Purchase Shares”) valued at $320,000. The cash and cash equivalents, minute books, stock ledger and other company records, as well as raw materials and customer lists remained with the Seller, and the Company assumed the Seller’s obligations under a lease of real property used in the Seller’s business.

The issuance of the Purchase Shares was completed pursuant to the exemption from registration provided by Regulation D promulgated under the Securities Act of 1933, as amended. The issuance of the Purchase Shares was contingent on the Seller or its designated recipient executing all certificates and other documents reasonably requested by the Company, the completion of the assignment of the assets subject to the Asset Sale (the “Acquired Assets”), and the completion of all applications for relevant business and manufacturing licenses for the Company’s benefit. The payment of the cash portion of the Purchase Price shall occur in two distributions: (i) the first, in the amount of $600,000, shall occur within six months of the date of the Purchase Agreement, and (ii) the second, in the amount of $400,000, shall occur within twelve months of the date of the Purchase Agreement. Each such distribution will be contingent on the completion of the transfer of the Acquired Assets and all permits and other governmental registrations and licenses relating to the Acquired Assets. The second distribution may be reduced by any indemnification claims against the Seller under the terms of the Agreement. The distribution of the Purchase Shares was completed in March 2018. The payment date for the first installment payment of $600,000 was extended to December 31, 2018.

Common stock to be issued for consulting services

On November 9, 2017, the Company entered into a Planning and Establishing Services Agreement (the “Agreement”) with Fuzhou Wingo Brand Management LTD., a company incorporated in China (the “Consultant”), pursuant to which the Company engaged the Consultant to provide certain research and strategic planning services and to introduce investors to the Company (the “Services”). As compensation for the Services, the Company agreed to pay the Consultant RMB 50,000 (approximately $7,541) and issue to the Consultant 500,000 shares of its common stock, par value $0.001 (the “Shares”), in two installments. The first installment of 200,000 Shares was to be issued within twenty (20) days of the delivery of a report and investment strategy to the Company, and the second installment of 300,000 Shares shall be delivered following the completion of an investment of at least $3,000,000 in proceeds to the Company. The term of the Agreement for providing the investment strategy report was three months and could be extended for an additional one-month period. The term of the Agreement was extended to May 31, 2018. On May 4, 2018, the report of the investment strategy was completed and the first installment of 200,000 shares was issued to the Consultant. These shares are valued at $44,000, determined using the closing price of the Company’s common stock on November 9, 2017 of $0.22 per share. The Company’s obligation to issue the second installment of 300,000 Shares shall remain effective indefinitely until the completion of an investment of at least $3,000,000 in proceeds to the Company and the issuance of such Shares.

Debt repayment

On May 1, 2018, the Company entered into a Debt Repayment Agreement (the “Repayment Agreement”) with certain creditors of the Company (the “Creditors”), pursuant to which the Company agreed to repay $360,000 debt owed to the Creditors in the form of 400,000 shares of Company’s common stock at a debt conversion rate of $0.90 per share (the “Debt Repayment”), which was determined by using the latest private placement purchase price of $0.90 per share. As a result, there was no gain/loss on being recorded in these transactions. The Debt Repayment was completed pursuant to the exemption from registration provided by Regulation S promulgated under the Securities Act of 1933, as amended.

Common stock issued for consulting services

On July 1, 2018, the Company entered into an Investor Relations Agreement with an investor relations firm (the “IR Consultant”), pursuant to which the Company engaged the IR Consultant to provide up-listing consulting services. As compensation for the services, the Company agreed to issue to the IR Consultant 300,000 shares of its common stock, par value $0.001, in two installments. The first installment of 150,000 shares was issued on July 1, 2018, and the second installment of 150,000 shares shall be delivered on the first day on which the Company’s capital stock is listed on the NYSE or NASDAQ. These shares are valued at $150,000, determined using the closing price of the Company’s common stock on July 1, 2018 of $1.00 per share. For the three and nine months ended September 30, 2018, stock compensation expenses of these shares amounted to $150,000.

On August 30, 2018, the Company entered into two advisory agreements with two advisors (the “Financial Advisors”), pursuant to which the Company engaged the Financial Advisors to provide certain Financial Advisory services for a service period of six months. As compensation for the services, the Company agreed to issue the Financial Advisors an aggregate of 67,916 shares of its common stock, par value $0.001. The valuation of these shares are valued at $20,375, determined using the closing price of the Company’s common stock on August 30, 2018 of $0.30 per share. For the three and nine months ended September 30, 2018, amortization of deferred stock compensation of these shares amounted to $3,396 and $16,979 are capitalized as deferred stock compensation as services have not been performed as of September 30, 2018.

Issuance of restricted common stock

On July 13, 2018, the Board of Directors of the Company approved the grant of 2,300,000 restricted stock units (the “RSUs”) to three employees of the Company, pursuant to the Merion, Inc. 2018 Omnibus Equity Plan. 30% percent of the RSUs will vest on July 13, 2019, 30% of the RSUs will vest on July 13, 2020, and the remaining 40% of the RSUs will vest on July 13, 2021, in each case provided that the employee remains employed, in good standing, by the Company. These shares are valued at $851,000, determined using the closing price of the Company’s common stock on July 13, 2018 of $0.37 per share, and will be amortized ratably over the term of the vesting periods of three years on a straight line basis. The Company accounts for the restricted common stock as equity-settled awards in accordance with ASC 718. For the three and nine months ended September 30, 2018, amortization of deferred stock compensation of these shares amounted to $55,257. Deferred stock compensation of $812,722 are capitalized as a reduction of shareholders’ equity (deficit) as the services have not been performed as of September 30, 2018.

The following table summarizes unvested restricted common stock activity for the nine months ended September 30, 2018:

	Number of shares		Weighted average grant-date fair value per share
Outstanding as of December 31, 2017		-	$	-
Granted		2,300,000		0.37
Vested		-		-
Forfeited		-		-
Outstanding as of September 30, 2018		2,300,000	$	0.37

XML

Other Income (Expense), net

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 12. Other Income (Expense), net

Change in fair value of Rescission Liability - Type B Warrants

During 2009 and 2010, the Company’s predecessor, E-World CA, issued a total of 2,491,108 type B warrants as sales incentive compensation to sales members. The type B warrants entitled the holders to collectively receive 2,491,108 common shares upon a going public event in the U.S. as specified in the warrant. No additional consideration for the common shares was required upon exercise. Upon the merger of E-World CA with and into the Company in 2011, the Company issued to those sales members replacement type B warrants with substantially similar terms and conditions (the “Type B Warrants”). During 2012, 2,485,708 of the Company’s Type B Warrants were exercised for shares of common stock. The Type B Warrants may have been issued and exercised in violation of United States federal securities laws. The Company recorded “Rescission Liabilities – Type B Warrants” at the fair value of the shares issued upon exercise of these warrants. The fair value of the common shares was initially estimated using comparable sales of common stock prior to August 9, 2017. The Company determined that comparable sales of stock is more reliable as the fair value because goods or services received cannot be reliably measured. The fair value of the Type B warrants as of December 31, 2016 was $249,111.

On August 9, 2017, the Company’s common stock resumed trading in the OTC market. As a result, the Company began valuing the fair value of the common shares using the closing price of the Company’s common stock. The fair value of the Type B warrants as of September 30, 2017 was $621,427. As a result, the Company recorded a loss of $372,316 for the change in fair value of Rescission Liabilities for the three and nine months ended September 30, 2017.

XML

Subsequent Events

9 Months Ended

Sep. 30, 2018

Notes to Financial Statements

Note 13. Subsequent Events

Private placements

Subsequent to September 30, 2018 and until the date of this report, the Company entered into a series of Securities Purchase Agreement with various unrelated third party purchasers, pursuant to which the Company sold to these purchasers in private placements an aggregate of 15,000 shares of the Company’s common stock, par value $0.001 per share, at a purchase price of $1.00 per share for an aggregate offering price of $15,000. The sales were completed pursuant to the exemption from registration provided by Regulation S under the Securities Act of 1933, as amended. Concurrently, the Company issued an aggregate of 1,200 shares of Common Stock to an unrelated third-party individual as compensation for introducing private placement investors to the Company and which led to successfully raised capital.

XML

Summary of Significant Accounting Policies (Policies)

9 Months Ended

Sep. 30, 2018

Summary Of Significant Accounting Policies Policies

Basis of Presentation

These unaudited condensed financial statements have been presented by the Company in accordance with accounting principles generally accepted in the United States of America. In the opinion of management, all adjustments, consisting of normal recurring adjustments considered necessary for a fair presentation of the financial statements, have been included. Interim results are not necessarily indicative of results to be expected for the full year. The information included in this Form 10-Q should be read in conjunction with information included in the Company’s annual report on Form 10-K for the year ended December 31, 2017, filed with the Securities and Exchange Commission on March 20, 2018.

Use of Estimates

The preparation of 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 amounts reported in the financial statements and accompanying notes. Significant accounting estimates reflected in the Company’s financial statements include the useful lives of property and equipment and the collectability of receivables. Actual results could differ from those estimates.

Enterprise wide disclosure

The Company’s chief operating decision-makers (i.e. chief executive officer and his direct reports) review financial information presented on a consolidated basis, accompanied by disaggregated information about revenues by business lines (Product sales and OEM and packaging sales) for purposes of allocating resources and evaluating financial performance. There are no segment managers who are held accountable for operations, operating results and plans for levels or components below the consolidated unit level. Based on qualitative and quantitative criteria established by ASC section 280, “Segment Reporting”, the Company considers itself to be operating within one reportable segment.

Cash and cash equivalents

The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash and cash equivalents are comprised primarily of money market accounts and foreign and domestic bank accounts. To reduce its credit risk, the Company monitors the credit standing of the financial institutions that hold the Company’s cash and cash equivalents.

Accounts Receivable

Trade accounts receivable are periodically evaluated for collectability based on credit history with customers and their current financial condition. Bad debt expense or write-offs of receivables are determined on the basis of loss experience, known and inherent risks in the receivable portfolio and current economic conditions.

The accounts receivable balance and allowance for doubtful accounts are as follows:

	September 30, 2018			December 31, 2017
	(Unaudited)
Accounts receivable	$	92,475		$	94,140
Allowance for doubtful accounts		(78,403	)		(43,276	)
Accounts receivable, net	$	14,072		$	50,864

Movement of allowance for doubtful accounts is as follows:

	Nine months ended September 30, 2018		Year ended December 31, 2017
	(Unaudited)
Beginning balance	$	43,276	$	25,236
Provision for doubtful accounts		35,127		18,040
Ending balance	$	78,403	$	43,276

Inventories

Inventories are valued at the lower of cost (determined on a first-in, first-out basis) or net realizable value. Inventory consists of nutritional, skin-care and beauty products and raw materials in our manufacturing facility. Management reviews inventory on hand for estimated obsolescence or unmarketable items, as compared to future demand requirements and the shelf life of the various products. Based on the review, the Company records inventory write-downs when costs exceed expected net realizable value. The inventories’ shelf lives are approximately 3 years.

Property and Equipment, net

Property and equipment are stated at cost, net of accumulated depreciation. Upon disposition, the cost and related accumulated depreciation is removed from the books, and any resulting gain or loss is included in operations. The Company provides for depreciation using the straight-line method over the estimated useful lives of various classes as follow:

Computer and software	3 to 5 years
Furniture and fixtures	5 to 10 years
Vehicles	5 to 7 years
Leasehold improvements	over the lesser of the remaining lease term or the expected life of the improvement
Machinery	10 years

Repairs and maintenance is charged to operations when incurred while betterments and renewals are capitalized.

Intangible Assets, net

Intangible assets represent the technological know-how associated with the machinery that the Company purchased. The technological know-how have finite useful lives and are amortized using a straight-line method that reflects the estimated pattern in which the economic benefits of the intangible asset are to be consumed. The estimated useful lives for the technological know-how are 10 years, which is associated with the economic benefits of the useful lives of the machinery that the Company purchased. The Company also re-evaluates the periods of amortization to determine whether subsequent events and circumstances warrant revised estimates of useful lives.

Impairment of Long-Lived Assets

Long-lived assets, including property, equipment and intangible assets with finite lives, are reviewed for impairment whenever events or changes in circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate that the carrying value of an asset may not be recoverable. The Company assesses the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognizes an impairment loss when estimated discounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. When the Company identifies an impairment, the Company reduces the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. As of September 30, 2018 and December 31, 2017, no impairment of long-lived assets was recognized.

Deferred Revenue

Deferred revenue represents product deposits advanced by customers on specified product orders or on future orders that have not been shipped as of the balance sheet date. Deferred revenue also represents shipping fee deposits advanced by customers in relation to the unshipped product orders. Deferred revenue is reduced when the related sale is recognized in accordance with the Company’s revenue recognition policy. 

Accrued Bonus

Accrued bonus represents amounts earned by the Company’s affiliates (the “Affiliated Members”) for successful product sales. These bonuses are in the form of rebate credits that can be used to order the Company’s products, or the Affiliate Members can request a rebate in cash.

Fair Value of Financial Instruments

The Financial Accounting Standard Board (“FASB”) accounting standards codification (“ASC”), FASB ASC 825 Financial Instruments, requires that the Company discloses estimated fair values of financial instruments.

As defined in ASC 820 Fair Value Measurement, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes the market data of similar entities in its industry or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).

The three levels of the fair value hierarchy are as follows:

Level 1  –	Quoted prices that are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2  –	Pricing inputs are other than quoted prices in active markets included in level 1, which are either directly or indirectly observable as of the reporting date and includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace.
Level 3  –	Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.

Revenue Recognition

On January 1, 2018, the Company adopted Accounting Standards Update (“ASU”) 2014-09 Revenue from Contracts with Customers (ASC 606) using the modified retrospective method for contracts that were not completed as of January 1, 2018. This did not result in an adjustment to retained earnings upon adoption of this new guidance as the Company’s revenue was recognized based on the amount of consideration we expect to receive in exchange for satisfying the performance obligations.

The core principle underlying the revenue recognition ASU is that the Company will recognize revenue to represent the transfer of goods and services to customers in an amount that reflects the consideration to which the Company expects to be entitled in such exchange. This will require the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer. The Company’s revenue streams are recognized at a point in time, based on when control of goods and services transfers to a customer.

The ASU requires the use of a new five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies each performance obligation. The application of the five-step model to the revenue streams compared to the prior guidance did not result in significant changes in the way the Company records its revenue. Upon adoption, the Company evaluated its revenue recognition policy for all revenue streams within the scope of the ASU under previous standards and using the five-step model under the new guidance and confirmed that there were no differences in the pattern of revenue recognition.

The Company continues to derive its revenues from sales contracts with its customers with revenues being recognized upon delivery of products. Persuasive evidence of an arrangement is demonstrated via sales contracts and invoices; and the sales price to the customer is fixed upon acceptance of the sales contract. Sales rebates or discounts are recognized as a reduction of revenue. The Company recognizes revenue when controls of the goods are transferred upon shipment to the customer by the Company and collectability of payment is reasonably assured. These revenues are recognized at a point in time after all performance obligations are satisfied.

The Company also recognizes revenue on shipping and handling fees charged to the Company’s customers. Shipping and handling fee revenue is recognized when products have been delivered at a point in time. Shipping and handling fee revenues totaled $1,136 and $2,896 for the three months ended September 30, 2018 and 2017, respectively, and totaled $4,299 and $5,101 for the nine months ended September 30, 2018 and 2017, respectively.

Product returns are allowed for unopened products purchased under regular sales terms within 60 days. Allowances for product returns are provided at the time the sale is recorded using historic return rates for each country and the relevant return pattern. Historically the Company has a nearly zero return rate. Hence, the allowance as of September 30, 2018 and December 31, 2017 is estimated at $0.

In addition to the Company’s 60-day return policy, the Company, at its discretion, may accept a customer’s application for a buy-back of products previously sold within one year at 90% of the original product’s cost less commissions and shipping costs. The Company implemented its buy-back policy on January 1, 2012. To date, the Company has not received any buy-back applications. As a result, no allowance for buy-backs has been recorded as of September 30, 2018 and December 31, 2017.

The majority of the Company’s product sales are generated from China. Product sales generated from other countries or within the United States are immaterial to our financial statements. Currently, all of the Company’s OEM and packaging sales are generated from the United States. While all products are priced in U.S. currency, the Company accepts payments in both U.S. dollars and Hong Kong dollars.

Shipping and Handling Expenses

Shipping and handling costs incurred by the Company are included in selling expenses and totaled $7,774 and $13,967 for the three months ended September 30, 2018 and 2017, respectively, and totaled $23,672 and $24,824 for the nine months ended September 30, 2018 and 2017, respectively.

Income Taxes

The Company utilizes ASC 740 Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Deferred taxes are also recognized for net operating losses that can be carried forward. A valuation allowance is established, when necessary, to reduce deferred tax assets to the amount expected to be realized.  

Basic and Diluted Earnings (Loss) Per Share

Accounting principles generally accepted in the United States of America regarding earnings per share (“EPS”) require presentation of basic and diluted earnings (loss) per share in conjunction with the disclosure of the methodology used in computing such earnings (loss) per share.

Basic earnings (loss) per share is computed by dividing net income (loss) available to common stockholders by the weighted average of common shares outstanding during the period. Diluted earnings per share takes into account the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock. These common stock equivalents are not included when the Company has a loss because they would be anti-dilutive. There were no potential dilutive securities for the three and nine months ended September 30, 2018 and 2017.

Concentration of Credit Risk

- Financial instruments

Financial instruments that potentially subject the Company to concentrations of credit risk are cash, accounts receivable and other receivables arising from its normal business activities. The Company maintains balances at financial institutions which, from time to time, may exceed Federal Deposit Insurance Corporation (FDIC) insured limits for the banks located in the United States, or may exceed Hong Kong Deposit Protection Board (HKDPB) insured limits for the banks located in Hong Kong. The Company had no uninsured balances at September 30, 2018.

- Major Customers and Suppliers

For the three months ended September 30, 2018, two customer accounted for approximately 40% (28% and 12%) of the Company’s sales and for the three months ended September 30, 2017, one customer accounted for approximately 29% of the Company’s sales.

For the nine months ended September 30, 2018, two customers accounted for approximately 55% (42% and 13%) of the Company’s sales and for the nine months ended September 30, 2017, one customer accounted for approximately 36% of the Company’s sales.

For the three months ended September 30, 2018, three suppliers accounted for approximately 66% (32%, 18% and 16%, respectively) of the Company’s product purchases and for the three months ended September 30, 2017, three suppliers accounted for approximately 89% (35%, 27% and 27%, respectively) of the Company’s product purchases.

For the nine months ended September 30, 2018, three suppliers accounted for approximately 50% (25%, 14% and 11%, respectively) of the Company’s product purchases and for the nine months ended September 30, 2017, three suppliers accounted for approximately 92% (35%, 30% and 27%, respectively) of the Company’s product purchases.

Related Parties

A party is considered to be related to the Company if the party directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. A party which can significantly influence the management or operating policies of the transacting parties or if it has an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests is also a related party.  

New Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, Amendments to the Accounting Standards Codification (“ASC”) 842 Leases. This update requires lessees to recognize the assets and liability (the lease liability) arising from operating leases on the balance sheet for the lease term. When measuring assets and liabilities arising from a lease, a lessee should include payments to be made in optional periods only if the lessee is reasonably certain to exercise an option to extend the lease or not to exercise an option to terminate the lease. Twelve months or less lease term, a lessee is permitted to make an accounting policy election not to recognize lease assets and liabilities. If a lessee makes this election, it should recognize lease expense on a straight-line basis over the lease term. In transition, this update will be effective for public entities for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. In July 2018, the FASB issued ASU 2018-10, Codification Improvements to Topic 842, Leases. Management does not believe the adoption of these ASUs would have a material effect on the Company’s unaudited condensed consolidated financial statements.

In February 2018, the FASB issued ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. The amendments in this Update affect any entity that is required to apply the provisions of Topic 220, Income Statement – Reporting Comprehensive Income, and has items of other comprehensive income for which the related tax effects are presented in other comprehensive income as required by GAAP. The amendments in this Update are effective for all entities for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption of the amendments in this Update is permitted, including adoption in any interim period, (1) for public business entities for reporting periods for which financial statements have not yet been issued and (2) for all other entities for reporting periods for which financial statements have not yet been made available for issuance. The amendments in this Update should be applied either in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. The Company does not believe the adoption of this ASU will have a material effect on the Company’s unaudited condensed consolidated financial statements.

In June 2018, the FASB issued ASU No. 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, or ASU 2018-07. ASU 2018-07 simplifies the accounting for share-based payments made to nonemployees so the accounting for such payments is substantially the same as those made to employees. Under this ASU, share based awards to nonemployees will be measured at fair value on the grant date of the awards, entities will need to assess the probability of satisfying performance conditions if any are present, and awards will continue to be classified according to Accounting Standards Codification (“ASC”) 718 upon vesting which eliminates the need to reassess classification upon vesting, consistent with awards granted to employees. This ASU is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company does not believe the adoption of this ASU will have a material effect on the Company’s unaudited condensed consolidated financial statements.

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s unaudited condensed consolidated financial statements.

XML

Summary of Significant Accounting Policies (Tables)

9 Months Ended

Sep. 30, 2018

Summary Of Significant Accounting Policies Tables

Accounts receivable balance and allowance for doubtful accounts

	September 30, 2018			December 31, 2017
	(Unaudited)
Accounts receivable	$	92,475		$	94,140
Allowance for doubtful accounts		(78,403	)		(43,276	)
Accounts receivable, net	$	14,072		$	50,864

Movement of allowance for doubtful accounts

	Nine months ended September 30, 2018		Year ended December 31, 2017
	(Unaudited)
Beginning balance	$	43,276	$	25,236
Provision for doubtful accounts		35,127		18,040
Ending balance	$	78,403	$	43,276

Property and Equipment useful lives

Computer and software	3 to 5 years
Furniture and fixtures	5 to 10 years
Vehicles	5 to 7 years
Leasehold improvements	over the lesser of the remaining lease term or the expected life of the improvement
Machinery	10 years

XML

Inventories (Tables)

9 Months Ended

Sep. 30, 2018

Inventories Tables Abstract

Inventories

	September 30, 2018		December 31, 2017
Raw materials	$	33,429	$	-
Work-in-progress		8,068		-
Finished goods		15,596		80,769
Inventories	$	57,093	$	80,769

XML

Property and Equipment (Tables)

9 Months Ended

Sep. 30, 2018

Property And Equipment Tables

Property and Equipment

	September 30, 2018			December 31, 2017
Computer equipment and software	$	114,953		$	114,953
Furniture and fixtures		26,686			26,686
Automobiles		179,677			179,677
Leasehold improvement		40,053			40,053
Machinery		420,000			-
Total		781,369			361,369
Less: accumulated depreciation and amortization		(373,465	)		(320,120	)
Property and equipment, net	$	407,904		$	41,249

XML

Intangible Assets (Tables)

9 Months Ended

Sep. 30, 2018

Intangible Assets

Intangible assets

	September 30, 2018			December 31, 2017
Technological know-how	$	900,000		$	-
Total		900,000			-
Accumulated amortization		(67,500	)		-
Intangible Assets, net	$	832,500		$	-

XML

Debt (Tables)

9 Months Ended

Sep. 30, 2018

Debt Tables

Future maturities of long term debt

Three months ended December 31, 2018	$	2,194
Year ended December 31, 2019		13,395
Total		15,589
Current portion of long term debt		(12,203	)
Long term debt	$	3,386

XML

Income Taxes (Tables)

9 Months Ended

Sep. 30, 2018

Income Taxes Tables

Reconciliation of statutory tax rate

	Three months ended September 30, 2018			Three months ended September 30, 2017			Nine months ended September 30, 2018			Nine months ended September 30, 2017
Federal statutory rate		21.0	%		34.0	%		21.0	%		34.0	%
State statutory rate		7.0	%		5.8	%		7.0	%		5.8	%
Valuation allowance		(17.8	)%		12.2	%		(17.3	)%		(25.0	)%
Permanent difference *		(10.2	)%		(52.0	)%		(10.7	)%		(14.8	)%
Effective tax rate		0.0	%		0.0	%		0.0	%		0.0	%

Deferred tax assets

	September 30, 2018			December 31, 2017
Allowance for doubtful accounts	$	21,940		$	12,110
Net operating losses		1,871,878			1,701,704
Deferred tax assets		1,893,818			1,713,814
Valuation allowance		(1,893,818	)		(1,713,814	)
Deferred tax assets, net	$	-		$	-

XML

Commitments (Tables)

9 Months Ended

Sep. 30, 2018

Commitments Tables

Operating lease

Three months ending December 31, 2018 $ 3,100

XML

Equity (Tables)

9 Months Ended

Sep. 30, 2018

Equity

Summarizes unvested restricted common stock activity

	Number of shares		Weighted average grant-date fair value per share
Outstanding as of December 31, 2017		-	$	-
Granted		2,300,000		0.37
Vested		-		-
Forfeited		-		-
Outstanding as of September 30, 2018		2,300,000	$	0.37

XML

Organization (Details Narrative) - USD ($)	1 Months Ended	9 Months Ended
	Apr. 30, 2011	Sep. 30, 2018
State of incorporation		Nevada
Date of incorporation		Feb. 04, 2011
Asset Purchase Agreement [Member] | SUSS Technology Corporation [Member] | On January 1, 2018 [Member]
Business acquisition, consideration payable in cash		$ 1,000,000
Business acquisition consideration transferred or transferrable, shares issuable		1,000,000
Business acquisition consideration transferred or transferrable shares issuable, value		$ 320,000
Merger agreement [Member] | E-World USA Holdings, Inc. [Member]
Common stock issued at merger agreement	90,000,000
Common stock issued at merger agreement, description	One share for one share basis for each share of E-World CA’s common stock issued and outstanding at the date of the merger

XML

Summary of Significant Accounting Policies (Details) - USD ($)	Sep. 30, 2018	Dec. 31, 2017	Dec. 31, 2016
Summary Of Significant Accounting Policies Details
Accounts receivable	$ 92,475	$ 94,140
Allowance for doubtful accounts	(78,403)	(43,276)	$ (25,236)
Accounts receivable, net	$ 14,072	$ 50,864

XML

Summary of Significant Accounting Policies (Details 1) - USD ($)	9 Months Ended		12 Months Ended
	Sep. 30, 2018	Sep. 30, 2017	Dec. 31, 2017
Summary Of Significant Accounting Policies Details 1
Beginning balance	$ 43,276	$ 25,236	$ 25,236
Provision for doubtful accounts	35,127		18,040
Ending balance	$ 78,403		$ 43,276

XML

Summary of Significant Accounting Policies (Details 2)	9 Months Ended
	Sep. 30, 2018
Computer equipment and software [Member] | Minimum [Member]
Estimated useful lives	3 years
Computer equipment and software [Member] | Maximum [Member]
Estimated useful lives	5 years
Furniture and fixtures [Member] | Minimum [Member]
Estimated useful lives	5 years
Furniture and fixtures [Member] | Maximum [Member]
Estimated useful lives	10 years
Vehicles [Member] | Minimum [Member]
Estimated useful lives	5 years
Vehicles [Member] | Maximum [Member]
Estimated useful lives	7 years
Machinery [Member]
Estimated useful lives	10 years
Leasehold improvement [Member]
Estimated useful lives for leasehold improvement	<p style="margin: 0pt; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">Over the lesser of the remaining lease term or the expected life of the improvement</font></p>

XML

Summary of Significant Accounting Policies (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2018	Sep. 30, 2017	Sep. 30, 2018	Sep. 30, 2017	Dec. 31, 2017
Inventory shelf life			3 years
Shipping and handling fee revenues	$ 1,136	$ 2,836	$ 4,299	$ 5,101
Product warranty description			<p style="margin: 0pt; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">In addition to the Company’s 60-day return policy, the Company, at its discretion, may accept a customer’s application for a buy-back of products previously sold within one year at 90% of the original product’s cost less commissions and shipping costs.</font></p>
Product return allowance	0		$ 0		$ 0
Shipping and handling costs	$ 7,774	$ 13,967	$ 23,672	$ 24,824
Product purchases	66.00%	89.00%	50.00%	92.00%
Product sales	40.00%		55.00%
Technological know-how [Member]
Intangible assets useful lives			10 years
One Supplier [Member]
Product purchases	32.00%	35.00%	25.00%	35.00%
Two Supplier [Member]
Product purchases	18.00%	27.00%	14.00%	30.00%
Three Supplier [Member]
Product purchases	16.00%	27.00%	11.00%	27.00%
One Customer [Member]
Product sales	28.00%	29.00%	42.00%	36.00%
Two Customers [Member]
Product sales	12.00%		13.00%

XML

Inventories (Details) - USD ($)	Sep. 30, 2018	Dec. 31, 2017
Nutrition supplements [Member]
Raw materials	$ 33,429
Work-in-progress	8,068
Finished goods	15,596	80,769
Inventories	$ 57,093	$ 80,769

XML

Property and Equipment (Details) - USD ($)	Sep. 30, 2018	Dec. 31, 2017
Property and equipment, gross	$ 781,369	$ 361,369
Less: accumulated depreciation and amortization	(373,465)	(320,120)
Property and equipment, net	407,904	41,249
Computer equipment and software [Member]
Property and equipment, gross	114,953	114,953
Furniture and fixtures [Member]
Property and equipment, gross	26,686	26,686
Automobiles [Member]
Property and equipment, gross	179,677	179,677
Leasehold improvement [Member]
Property and equipment, gross	40,053	40,053
Machinery [Member]
Property and equipment, gross	$ 420,000

XML

Property and Equipment (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2018	Jun. 30, 2017	Sep. 30, 2018	Sep. 30, 2017
Property And Equipment Details Narrative
Depreciation expense	$ 17,290	$ 7,949	$ 53,346	$ 23,950

XML

Intangible Assets (Details) - USD ($)	Sep. 30, 2018	Dec. 31, 2017
Total	$ 900,000
Accumulated amortization	(67,500)
Intangible Assets, net	832,500
Technological know-how [Member]
Total	$ 900,000

XML

Intangible Assets (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2018	Jun. 30, 2017	Sep. 30, 2018	Sep. 30, 2017
Intangible Assets
Amortization expense	$ 22,500	$ 0	$ 67,500	$ 0

XML

Debt (Details) - USD ($)	Sep. 30, 2018	Dec. 31, 2017
Future maturities of long term debt
Three months ended December 31, 2018	$ 2,194
Year ended December 31, 2019	13,395
Total	15,589
Current portion of long term debt	(12,203)	$ (11,933)
Long term debt	$ 3,386	$ 13,395

XML

Debt (Details Narrative) - USD ($)	1 Months Ended	3 Months Ended		9 Months Ended
	Dec. 31, 2015	Sep. 30, 2018	Sep. 30, 2017	Sep. 30, 2018	Sep. 30, 2017	Dec. 31, 2017
Due to third parties, interest bearing		$ 109,030		$ 109,030		$ 109,030
Interest expense		1,649	$ 1,649	4,893	$ 4,893
Due to third parties, non-interest bearing		119,857		119,857		$ 729,175
Interest rate	2.99%
Proceeds from new loan	$ 51,263
Repayment term for new loan	48 months
Repayment of loan				9,739	9,453
Long term loan [Member]
Interest expense		$ 141	$ 237	$ 496	$ 781
Third party borrowing [Member]
Interest rate				6.00%

XML

Related Party Transactions (Details Narrative) - USD ($)	1 Months Ended	3 Months Ended		9 Months Ended
	Feb. 01, 2019	Sep. 30, 2018	Sep. 30, 2017	Sep. 30, 2018	Sep. 30, 2017	Dec. 31, 2017
Due to shareholder, interest bearing						$ 471,603
Due to shareholder, non-interest bearing		2,660,190		2,660,190		2,790,946
Due to employee		95,000		95,000		95,000
Subsequent Event [Member]
Amount repaid	$ 471,603
Mr. Dinghua Wang [Member]
Advances from shareholder, non-interest bearing				84,041	$ 34,937
Repayment of shareholder loan, non-interest bearing				214,797	106,380
Advances from Related Parties Interest Bearing [Member] | Son of CEO [Member]
Due to shareholder, interest bearing		30,000		30,000		$ 30,000
Interest expense		$ 756	$ 756	$ 2,244	2,244
Interest rate		10.00%		10.00%		10.00%
Advances from Related Parties Non-Interest Bearing [Member] | CEO's immediate family members [Member]
Due to shareholder, non-interest bearing		$ 518,839		$ 518,839		$ 518,839
Due to shareholder, interest bearing [Member] | Chief Executive Officer [Member]
Due to shareholder, interest bearing		471,603		471,603		$ 471,603
Interest expense		$ 12,488	$ 12,488	$ 37,463	$ 37,463
Interest rate		9.99%		9.99%

XML

Income Taxes (Details)		3 Months Ended		9 Months Ended
		Sep. 30, 2018	Sep. 30, 2017	Sep. 30, 2018	Sep. 30, 2017
Income Taxes Details
Federal statutory rate		21.00%	34.00%	21.00%	34.00%
State statutory rate		7.00%	5.80%	7.00%	5.80%
Valuation allowance		(17.80%)	12.20%	(17.30%)	(25.00%)
Permanent difference	[1]	(10.20%)	(52.00%)	(10.70%)	(14.80%)
Effective tax rate		0.00%	0.00%	0.00%	0.00%

[1] *Represents 50% of meal and entertainment expenses and stock compensation expense that are not deductible in the Company's U.S. tax returns.

XML

Income Taxes (Details 1) - USD ($)	Sep. 30, 2018	Dec. 31, 2017
Income Taxes Details 1
Allowance for doubtful accounts	$ 21,940	$ 12,110
Net operating loss	1,871,878	1,701,704
Deferred tax assets	180,004	1,713,814
Valuation allowance	(1,893,818)	(1,713,814)
Deferred tax assets, net

XML

Income Taxes (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2018	Dec. 31, 2017
Cumulative net operating loss carry-forward expiring	years 2031 to 2037
Deferred tax assets, valuation allowance percentage	100.00%	100.00%
Valuation allowance	$ (1,893,818)	$ (1,713,814)
Deferred tax assets	$ 180,004	1,713,814
Tax Cuts and Jobs Act, description	<p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">On December 22, 2017, the “Tax Cuts and Jobs Act” (“The Act”) was enacted. Under the provisions of the Act, the U.S. corporate tax rate decreased from 34% to 21% beginning in 2018.</font></p>
Federal [Member]
Cumulative net operating loss carry-forward	$ 6,767,000	6,386,000
California [Member]
Cumulative net operating loss carry-forward	$ 6,767,000	$ 5,338,000

XML

Commitments (Details)	Sep. 30, 2018 USD ($)
Commitments Details
Six months ending December 31, 2018	$ 3,100

XML

Commitments (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2018	Sep. 30, 2017	Sep. 30, 2018	Sep. 30, 2017
Commitments Details Narrative
Rent expense	$ 20,392	$ 5,346	$ 62,366	$ 26,746

XML

Equity (Details) - Restricted Stock [Member]	9 Months Ended
	Sep. 30, 2018 $ / shares shares
Number of shares
Outstanding as of December 31, 2017 | shares
Granted | shares	2,300,000
Vested | shares
Forfeited | shares
Outstanding as of September 30, 2018 | shares	2,300,000
Weighted average grant-date fair value per share
Outstanding as of December 31, 2017 | $ / shares
Granted | $ / shares	0.37
vested | $ / shares
Forfeited | $ / shares
Outstanding as of September 30, 2018 | $ / shares	$ 0.37

XML

Equity (Details Narrative) - USD ($)							1 Months Ended		3 Months Ended		9 Months Ended		12 Months Ended
	Jul. 13, 2021	Jul. 13, 2020	Jul. 13, 2019	Jul. 13, 2018	Jul. 02, 2018	Nov. 09, 2017	Aug. 30, 2018	Dec. 23, 2017	Sep. 30, 2018	Sep. 30, 2017	Sep. 30, 2018	Sep. 30, 2017	Dec. 31, 2017	Jul. 28, 2018	Feb. 14, 2018	Jul. 15, 2017
Common stock, shares issued									172,523,164		172,523,164		169,161,896
Common stock, value									$ 172,523		$ 172,523		$ 169,162
Common stock, par value									$ 0.001		$ 0.001		$ 0.001
Stock compensation expense									$ 150,000		$ 674,000
Unrelated Third Party Individuals [Member] | Private Placement [Member]
Common stock, shares issued									55,388		55,388
Common stock, value									$ 50,403		$ 50,403
Purchase price per share									$ 0.91		$ 0.91
Omnibus Equity Plan [Member] | Restricted Stock [Member]
Vesting percent	40.00%	30.00%	30.00%
Common stock, shares issued				2,300,000
Common stock, shares sold, value				851,000
Purchase price per share				$ 0.37
Amortization of deferred stock compensation									$ 55,257		$ 55,257
Stock compensation expense											812,722
Asset Purchase Agreement [Member] | SUSS Technology Corporation [Member] | On January 1, 2018 [Member]
Business acquisition, consideration payable in cash									1,000,000		$ 1,000,000
Business acquisition consideration transferred or transferrable, shares issuable											1,000,000
Business acquisition consideration transferred or transferrable shares issuable, value											$ 320,000
Asset Purchase Agreement [Member] | SUSS Technology Corporation [Member] | Transaction Two [Member]
Purchase of assets consideration payable									400,000		400,000
Asset Purchase Agreement [Member] | SUSS Technology Corporation [Member] | Transaction One [Member]
Purchase of assets consideration payable									$ 600,000		$ 600,000
Securities Purchase Agreement [Member] | Private Placement [Member]
Common stock, shares sold, value											1,583,574		640,307
Common stock, par value													$ 0.001
Purchase price per share									$ 0.91		$ 0.91		$ 0.90
Aggregate offering price											$ 1,436,098		$ 576,637
Debt Repayment Agreement [Member] | Creditors [Member] | May 1, 2018 [Member]
Repayment of debt											$ 360,000
Common stock, convertible shares issued for debt conversion											400,000
Debt conversion price									0.90		$ 0.90
Purchase price per share									$ 0.90		$ 0.90
Mr. Wang [Member]
Shares reserved for future issuance														5,000,000		30,000,000
Stock compensation expense											$ 480,000
Mr. Wang [Member] | Plan Two [Member]
Shares reserved for future issuance															4,181,592
Mr. Wang [Member] | Plan One [Member]
Shares reserved for future issuance															1,500,000
Financial Advisor [Member]
Stock compensation expense									$ 3,396		16,979
Common stock issued on consulting services, value							$ 20,375
Common stock shares issuable under agreement							67,916
Common stock shares issuable under agreement, par value							$ 0.001
Closing price of common stock							$ 0.30
IR Consultant [Member]
Stock compensation expense									$ 150,000		$ 150,000
Common stock issued on consulting services, shares					150,000
Common stock issued on consulting services, value					$ 150,000
Common stock shares issuable under agreement					300,000
Common stock shares issuable under agreement, par value					$ 0.001
Common stock shares issuable under agreement, description					<p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">The first installment of 150,000 shares was issued on July 1, 2018, and the second installment of 150,000 shares shall be delivered on the first day on which the Company’s capital stock is listed on the NYSE or NASDAQ</font></p>
Closing price of common stock					$ 1.00
Changqian Liu [Member] | Securities Purchase Agreement [Member]
Common stock, shares sold, value								111,110
Common stock, par value								$ 0.001
Purchase price per share								$ 0.90
Aggregate offering price								$ 100,000
Sales Agent [Member]
Common stock, shares issued									15,500		15,500
Common stock, shares sold, value											4,804
Fuzhou Wingo Brand Management LTD [Member] | Planning and Establishing Services Agreement [Member]
Common stock, par value						$ 0.001
Common stock issued on consulting services, shares						500,000
Compensation paid in cash for Services						$ 7,541
Fuzhou Wingo Brand Management LTD [Member] | Planning and Establishing Services Agreement [Member] | Transaction Two [Member]
Common stock issued on consulting services, shares						300,000
Investment strategy description						<p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">the second installment of 300,000 Shares shall be delivered following the completion of an investment of at least $3,000,000 in proceeds to the Company.</font></p>
Fuzhou Wingo Brand Management LTD [Member] | Planning and Establishing Services Agreement [Member] | Transaction One [Member]
Common stock issued on consulting services, shares						200,000
Common stock issued on consulting services, value						$ 44,000
Closing price of common stock						$ 0.22
Investment strategy description						<p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">The first installment of 200,000 Shares was to be issued within twenty (20) days of the delivery of a report and investment strategy to the Company</font></p>					<p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">The Company’s obligation to issue the second installment of 300,000 Shares shall remain effective indefinitely until the completion of an investment of at least $3,000,000 in proceeds to the Company and the issuance of such Shares.</font></p>

XML

Other Income (Expense), net (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2018	Sep. 30, 2017	Sep. 30, 2018	Sep. 30, 2017
Fair value of warrants				$ 621,427
Change in fair value of Rescission Liability - Type B Warrants		$ (372,316)		$ (372,316)
2009 and 2010 [Member]
Warrants issued			2,491,108
2012 [Member]
Warrants exercised			2,485,708
2016 [Member]
Fair value of warrants			$ 249,111

XML

Subsequent Events (Details Narrative) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2018	Dec. 31, 2017
Common stock, par value	$ 0.001	$ 0.001
Securities Purchase Agreement [Member] | Private Placement [Member]
Common stock, par value		0.001
Purchase price per share	$ 0.91	$ 0.90
Aggregate offering price	$ 1,436,098	$ 576,637
Subsequent Event [Member] | Securities Purchase Agreement [Member] | Private Placement [Member]
Common stock, par value	$ 0.001
Purchase price per share	$ 1.00
Common stock shares issued	15,000
Aggregate offering price	$ 15,000
Subsequent Event [Member] | Securities Purchase Agreement [Member] | Private Placement [Member] | Individual [Member]
Common stock shares issued	1,200