Exhibit 99.6
ULI INTERNATIONAL CO., LTD.
Financial Statements
And Independent Auditor’s Report
For the Years Ended December 31, 2020 and 2019
Independent auditor’s report
To the Board of Directors and Stockholders
ULI INTERNATIONAL CO., LTD.
Opinion
We have audited the financial statements of ULI INTERNATIONAL CO., LTD.(the “Company”) which comprise the statements of balance sheets as at December 31, 2020 and 2019, and the statements of comprehensive income, statements of changes in equity and statements of cash flows for the years then ended, and notes to the financial statements, including a summary of significant accounting policies.
In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of the Company as at December 31, 2020 and 2019, and its financial performance and its cash flows for the years then ended in accordance with the Business Entity Accounting Act relevant to financial accounting standards and Regulation on Business Entity Accounting Handling, and Enterprise Accounting Standard in the Republic of China.
Basis for Opinion
We conducted our audits in accordance with the Regulations Governing Auditing and Attestation of Financial Statements by Certified Public Accountants and generally accepted auditing standards in the Republic of China. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are independent of the Company in accordance with The Norm of Professional Ethics for Certified Public Accountant of the Republic of China, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation and fair presentation of the financial statements in accordance with the Business Entity Accounting Act relevant to financial accounting standards and Regulation on Business Entity Accounting Handling, and Enterprise Accounting Standard in the Republic of China, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, management is responsible for assessing the Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so.
Auditor’s Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the generally accepted auditing standards in the Republic of China will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with the generally accepted auditing standards the Republic of China, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
1. | Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. |
2. | Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. |
3. | Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management. |
4. | Conclude on the appropriateness of management’s use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Company to cease to continue as a going concern. |
5. | Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation. |
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
PKF Taiwan
/s/ PKF Taiwan
Taipei, Taiwan
April 15,2021
ULI INTERNATIONAL CO., LTD.
Balance Sheets
December 31, 2020 and 2019
(Expressed in New Taiwan dollars)
Dec 31, 2020 | Dec 31, 2019 | |||||||||||||||||||
NOTE | Amount | % | Amount | % | ||||||||||||||||
ASSETS | ||||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||||
Cash and cash equivalents | 3,5 | $ | 55,790,504 | 48.10 | $ | 51,779,923 | 53.12 | |||||||||||||
Notes receivable-net | 3,6 | 729,567 | 0.63 | 737,571 | 0.76 | |||||||||||||||
Accounts receivable-net | 3,7,18 | 46,281,189 | 39.90 | 33,939,720 | 34.82 | |||||||||||||||
Current tax assets | 3,17 | 540,706 | 0.47 | 540,706 | 0.55 | |||||||||||||||
Other current assets | 2,986,299 | 2.57 | 2,129,803 | 2.18 | ||||||||||||||||
Total current assets | 106,328,265 | 91.67 | 89,127,723 | 91.43 | ||||||||||||||||
NON-CURRENT ASSETS | ||||||||||||||||||||
Property, plant and equipment | 3,8 | 1,490,884 | 1.29 | 688,188 | 0.70 | |||||||||||||||
Refundable deposits | 9 | 8,168,920 | 7.04 | 7,668,920 | 7.87 | |||||||||||||||
Total non-current assets | 9,659,804 | 8.33 | 8,357,108 | 8.57 | ||||||||||||||||
TOTAL | $ | 115,988,069 | 100.00 | $ | 97,484,831 | 100.00 |
Dec 31, 2020 | Dec 31, 2019 | |||||||||||||||||||
NOTE | Amount | % | Amount | % | ||||||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||||||
Notes payable | $ | 2,484,280 | 2.14 | $ | 1,694,751 | 1.74 | ||||||||||||||
Accounts payable | 8,223,963 | 7.09 | 8,730,627 | 8 96 | ||||||||||||||||
Accounts payable-related party | 18 | 5,917,411 | 5.10 | 2,264,012 | 2.32 | |||||||||||||||
Other payable | 10 | 16,953,687 | 14.62 | 12,711,834 | 13.04 | |||||||||||||||
Current tax liabilities | 3,17 | 4,211,676 | 3.63 | - | - | |||||||||||||||
Other current liabilities | 1,667,479 | 1.44 | 1,395,471 | 1.43 | ||||||||||||||||
Total current liabilities | 39,458,496 | 34.02 | 26,796,695 | 27.49 | ||||||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||||||
Shareholder account credit | 18 | 10,850,000 | 9.35 | 10,850,000 | 11.13 | |||||||||||||||
Total liabilities | 50,308,496 | 43.37 | 37,646,695 | 38.62 | ||||||||||||||||
EQUITY | 11 | |||||||||||||||||||
Capital | 10,000,000 | 8.62 | 10,000,000 | 10.26 | ||||||||||||||||
Retained earnings | ||||||||||||||||||||
Legal reserve | 12,889,942 | 11 12 | 12,889,942 | 13.22 | ||||||||||||||||
Unappropriated earnings | 42,789,631 | 36.89 | 36,948,194 | 37.90 | ||||||||||||||||
TOTAL EQUITY | 65,679,573 | 56.63 | 59,838,136 | 61.38 | ||||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 115,988,069 | 100.00 | $ | 97,484,831 | 100.00 |
The accompanying notes are an integral part of the financial statements.
Chairman: | Manager: | Finance Manager: |
ULI INTERNATIONAL CO., LTD.
Statements of Comprehensive Income
For the years Ended December 31, 2020 and 2019
(Expressed in New Taiwan dollars)
2020 | 2019 | |||||||||||||||||||
NOTE | Amount | % | Amount | % | ||||||||||||||||
Operating revenues | 3,12,18 | $ | 277,334,032 | 100.00 | $ | 236,201,018 | 100,00 | |||||||||||||
Operating costs | 13,18 | 212,454,950 | 76.61 | 187,042,128 | 79.19 | |||||||||||||||
Gross profit | 64,879,082 | 23.39 | 49,158,890 | 20.81 | ||||||||||||||||
Operating expenses | 46,702,690 | 16.84 | 46,521,753 | 19.70 | ||||||||||||||||
Operating income | 18,176,392 | 6.55 | 2,637,137 | 1.11 | ||||||||||||||||
Non-operating income and expenses | ||||||||||||||||||||
Other income | 14 | 766,611 | 0.28 | 5,498,092 | 2.33 | |||||||||||||||
Other gains and losses | 15 | - | - | (50,739 | ) | (0.02 | ) | |||||||||||||
Foreign exchange gain - net | 5,166,434 | 1.86 | 6,164,487 | 2.61 | ||||||||||||||||
Total non-operating income and expense | 5,933,045 | 2.14 | 11,611,840 | 4.92 | ||||||||||||||||
Income before income tax | 24,109,437 | 8.69 | 14,248,977 | 6.03 | ||||||||||||||||
Income tax expense | 3,17 | (4,404,329 | ) | (1.58 | ) | (385,306 | ) | (0.16 | ) | |||||||||||
Net Income | 19,705,108 | 7.11 | 13,863,671 | 5.87 | ||||||||||||||||
Other comprehensive income | - | - | - | |||||||||||||||||
Total comprehensive income | $ | 19,705,108 | 7.11 | $ | 13,863,671 | 5.87 |
The accompanying notes are an integral part of the financial statements.
Chairman: | Manager: | Finance Manager: |
ULI INTERNATIONAL CO., LTD.
Statements of Changes in Equity
For the years Ended December 31, 2020 and 2019
(Expressed in New Taiwan dollars)
Retained Earnings | ||||||||||||||||
Capital | Legal reserve | Unappropriated earnings | Total | |||||||||||||
Balance, January 1, 2019 | $ | 10,000,000 | $ | 12,889,942 | $ | 30,420,452 | $ | 53,310,394 | ||||||||
Appropriations of prior year’s earnings | ||||||||||||||||
Cash dividends to shareholders–NT $7.34 per share | - | - | (7,335,929 | ) | (7,335,929 | ) | ||||||||||
Net income in 2019 | - | - | 13,863,671 | 13,863,671 | ||||||||||||
Other comprehensive income of 2019 | - | - | - | - | ||||||||||||
Total comprehensive income of 2019 | - | - | 13,863,671 | 13,863,671 | ||||||||||||
Balance, December 31, 2019 | 10,000,000 | 12,889,942 | 36,948,194 | 59,838,136 | ||||||||||||
Appropriations of prior year’s earnings | ||||||||||||||||
Cash dividends to shareholders–NT $ 13.86 per share | - | - | (13,863,671 | ) | (13,863,671 | ) | ||||||||||
Net income in 2020 | - | - | 19,705,108 | 19,705,108 | ||||||||||||
Other comprehensive income of 2020 | - | - | - | - | ||||||||||||
Total comprehensive income of 2020 | - | - | 19,705,108 | 19,705,108 | ||||||||||||
Balance, December 31, 2020 | $ | 10,000,000 | $ | 12,889,942 | $ | 42,789,631 | $ | 65,679,573 |
The accompanying notes are an integral part of the financial statements.
Chairman: | Manager: | Finance Manager: |
ULI INTERNATIONAL CO., LTD.
Statements of Cash Flows
For the Yares Ended December 31, 2020 and 2019
(Expressed in New Taiwan dollars)
2020 | 2019 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Income before income tax | $ | 24,109,437 | $ | 14,248,977 | ||||
Adjustments for: | ||||||||
Interest income | (83,660 | ) | (120,492 | ) | ||||
Bad debt | - | 2,099,652 | ||||||
Depreciation | 510,899 | 795,696 | ||||||
Loss on disposals of property, plant and equipment | - | 48,429 | ||||||
Change in operating assets and liabilities : | ||||||||
Decrease in notes receivable | 8,004 | 890,422 | ||||||
(Increase) decrease in accounts receivable | (12,341,469 | ) | 1,866,032 | |||||
(Increase) decrease in other current assets | (856,496 | ) | 514,126 | |||||
Increase (decrease) in notes payable | 789,529 | (9,739 | ) | |||||
(Decrease) increase in accounts payable | (506,664 | ) | 319,819 | |||||
Increase (decrease) in accounts payable-related party | 3,653,399 | (699,499 | ) | |||||
Increase (decrease) in other payable | 4,241,853 | (3,345,739 | ) | |||||
Increase (decrease) in other current liabilities | 272,008 | (722,464 | ) | |||||
Cash generated from operations | 19,796,840 | 15,885,220 | ||||||
Interest received | 83,660 | 120,492 | ||||||
Income tax paid | (192,653 | ) | (1,936,743 | ) | ||||
Net cash provided by operating activities | 19,687,847 | 14,068,969 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Acquisition of property, plant and equipment | (1,313,595 | ) | - | |||||
Proceeds from disposal of property, plant and equipment | - | 857,143 | ||||||
(Increase) decrease in refundable deposits | (500,000 | ) | 1,005,000 | |||||
Net cash (used in) provided by investing activities | (1,813,595 | ) | 1,862,143 | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Cash dividends | (13,863,671 | ) | (7,335,929 | ) | ||||
Cash used in financing activities | (13,863,671 | ) | (7,335,929 | ) | ||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 4,010,581 | 8,595,183 | ||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF THE YEAR | 51,779,923 | 43,184,740 | ||||||
CASH AND CASH EQUIVALENTS AT END OF THE YEAR | $ | 55,790,504 | $ | 51,779,923 |
The accompanying notes are an integral part of the financial statements.
Chairman: | Manager: | Finance Manager: |
ULI INTERNATIONAL CO., LTD.
Notes to Financial Statements
December 31, 2020 and 2019
(Expressed in New Taiwan dollars, unless otherwise stated)
1. | Organization and Operations |
ULI INTERNATIONAL CO., LTD. (the Company) was registered under the Company Law of the Republic of China on October 14, 2002. The Company is engaged mainly in air and ocean freight forwarding services. | |
2. | Date And Procedures Of Authorization Of Financial Statements For issue |
The financial statements of the Company were authorized for issue in accordance with a resolution of the Board of Directors’ meeting on April 15, 2021. | |
3. | Summary of Significant Accounting Policies |
(1) | Statement of Compliance | |
The Company’s financial statements were prepared in accordance with the Business Entity Accounting Act relevant to financial accounting standards and Regulation on Business Entity Accounting Handling, and Enterprise Accounting Standard in the Republic of China. | ||
(2) | Basis of Preparation | |
The financial statements have been prepared on the historical cost basis except for financial instruments that are measured at fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for the assets. | ||
(3) | Foreign Currency | |
In preparing the financial statements, transactions in currencies other than the entity’s functional currency (foreign currencies) are recognized at the rates of exchange prevailing at the dates of the transactions. At the end of each reporting period, monetary items denominated in foreign currencies are retranslated at the rates prevailing at that date. Such exchange differences are recognized in profit or loss in the year in which they arise. Non-monetary items measured at fair value that are denominated in foreign currencies are retranslated at the rates prevailing at the date when the fair value was determined. Exchange differences arising on the translation of non-monetary items are included in profit or loss for the year except for exchange differences arising on the translation of non-monetary items in respect of which gains and losses are recognized directly in other comprehensive income, in which case, the exchange differences are also recognized directly in other comprehensive income. Non-monetary items that are measured in terms of historical cost in foreign currencies are not retranslated. | ||
(4) | Current and Non-current Distinction | |
An asset is classified as current when: |
a. | The Company expects to realize the asset, or intends to sell or consume it, in its normal operating cycle; | |
b. | The Company holds the asset primarily for the purpose of trading; |
1 |
c. | The Company expects to realize the asset within twelve months after the reporting period; or | |
d. | The asset is cash or cash equivalent unless the asset is restricted from being exchanged or used to settle a liability for at least twelve months after the reporting period. |
All other assets are classified as non-current.
A liability is classified as current when:
a. | The Company expects to settle the liability in the normal operating cycle; | |
b. | The Company holds the liability primarily for the purpose of trading; | |
c. | The liability is due to be settled within twelve months after the reporting period; or | |
d. | The Company does not have an unconditional right to defer settlement of the liability for at least twelve months after the reporting date. Terms of a liability that could, at the option of the counterparty, result in its settlement by the issue of equity instruments do not affect its classification. |
All other liabilities are classified as non-current.
(5) | Cash Equivalents | |
Cash equivalents are short-term, highly liquid investments that are readily convertible to known amounts of cash and with maturity dates that do not present significant risks on changes in value resulting from changes in interest rates. | ||
(6) | Allowance for bad debts | |
Notes and accounts receivables are initially measured and recognized at their fair values and subsequently measured at amortized cost using the effective interest method, less impairment. If the effect of discounting is immaterial, the short term notes, accounts receivables are measured at their nominal amount. | ||
The Company first assesses at each reporting date whether objective evidence of impairment exists for notes and accounts receivables that are individually significant. If there is objective evidence that an impairment loss has occurred, the amount of the impairment loss is assessed individually. For notes and accounts receivables other than those mentioned above, the Company groups those assets with similar credit risk characteristics and collectively assess them for impairment. | ||
(7) | Financial instruments | |
Financial assets and financial liabilities are initially measured at fair value. Transaction costs that are directly attributable to the acquisition or issue of financial assets and financial liabilities (other than financial assets and financial liabilities at fair value through profit or loss) are added to or deducted from the fair value of the financial assets or financial liabilities, as appropriate, on initial recognition. Transaction costs directly attributable to the acquisition of financial assets or financial liabilities at fair value through profit or loss are recognized immediately in profit or loss. |
a. | Equity instruments | |
Debt and equity instruments issued by the Company are classified as either financial liabilities or as equity in accordance with the substance of the contractual arrangements and the definitions of a financial liability and an equity instrument. Equity instruments issued by the Company are recognized at the proceeds received, net of direct issue costs. |
2 |
b. | Financial liabilities | |
A financial liability is derecognized when the obligation under the liability is discharged, cancelled or expires. The difference between the carrying amount of the financial liability derecognized and the consideration paid, including any non-cash assets transferred or liabilities assumed, is recognized in profit or loss. |
Financial liabilities carried at amortized cost | |
Financial liabilities other than those held for trading purposes and designated as at FVTPL are subsequently measured at amortized cost at the end of each reporting period. | |
Financial liabilities measured at amortized cost include interest bearing loans and borrowings, notes payable, accounts payable and other payable that are subsequently measured using the EIR method after initial recognition. Gains and losses are recognized in profit or loss when the liabilities are derecognized as well as through the EIR method amortization process. |
(8) | Property, plant and equipment | |
Property, plant and equipment are measured at cost less accumulated depreciation and accumulated impairment. Costs include any incremental costs that are directly attributable to the construction or acquisition of the item of property, plant and equipment. | ||
Depreciation is provided on the straight-line method over the estimated service lives, which range as follows: transportation equipment, 5 years; office equipment, 5-8 years; other equipment, 5 years. | ||
The estimated useful lives, residual values and depreciation method are reviewed at the end of each reporting period, with the effect of any changes in estimates accounted for on a prospective basis. | ||
An item of property, plant and equipment is derecognized upon disposal or when no future economic benefits are expected to arise from the continued use of the assets. Any gain or loss arising on the disposal or retirement of an item of property, plant and equipment is determined as the difference between the sales proceeds and the carrying amount of the asset and is recognized in profit or loss. | ||
(9) | Leasing | |
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee. All other leases are classified as operating leases. | ||
The Company as lessee : | ||
Finance expenses implicit in lease payments for each period are recognized immediately in profit or loss, unless they are directly attributable to qualifying assets, in which case they are capitalized. | ||
Operating lease payments are recognized as an expense on a straight-line basis over the lease term. | ||
Contingent rents are recognized as expense in the year in which they are incurred. |
3 |
(10) | Impairment of Non-FinanciaI Assets | |
The Company assesses at each reporting date whether there is an indication that an asset in the scope of EAS 19 may be impaired. If any indication exists, the Company completes impairment testing for the Cash-generating Unit (CGU) to which the individual assets belong. Where the carrying amount of an asset or CGU exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount. The recoverable amount of an individual asset or a CGU is the higher of its fair value less costs to sell and its value in use. If circumstances indicate that previously recognized impairment losses may no longer exist or may have decreased at each reporting date, the Company re-assesses the asset’s or CGU’s recoverable amount. A previously recognized impairment loss is reversed only if there has been an increase in the estimated service potential of an asset which in turn increases the recoverable amount since the last impairment loss was recognized. The reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount, nor exceed the carrying amount that would have been determined, net of depreciation or amortization, had no impairment loss been recognized for the asset in prior years. | ||
The recognition or reversal of impairment losses is classified as other operating income and expenses. | ||
(11) | Provision | |
Provisions are recognized when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation. | ||
The amount recognized as a provision is the best estimate of the consideration required to settle the present obligation at the end of the reporting period, taking into account the risks and uncertainties surrounding the obligation. When a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows. | ||
(12) | Revenue recognition | |
Revenue is measured at the fair value of the consideration received or receivable. Revenue is reduced for estimated customer returns, rebates and other similar allowances. | ||
Sale of goods | ||
Revenue from the sale of goods is recognized when the goods are delivered and titles have passed, at which time all the following conditions are satisfied: |
a. | The Company has transferred to the buyer the significant risks and rewards of ownership of the goods; | |
b. | The Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; | |
c. | The amount of revenue can be measured reliably; | |
d. | It is probable that the economic benefits associated with the transaction will flow to the Company; and | |
e. | The costs incurred or to be incurred in respect of the transaction can be measured reliably. |
4 |
Interest income | ||
Interest income is recorded using the effective interest rate and recognized in profit or loss. | ||
Revenue from service rendered | ||
Revenue from providing service is recognized in the accounting period in which the service are rendered. For perforance obligations that are satisfied over time, revenue is recognized based on the actual service provided to the end of the reporting period as a proportion of the total service to be provided. The proportion of service provided is determined based on the portion of the work performed, the time passed by, or the milestone reached. | ||
(13) | Employee Retirement Benefits | |
Payments to defined contribution retirement benefit plans are recognized as an expense when employees have rendered service entitling them to the contributions. | ||
(14) | Employee Bonuses and Remunerations Paid to Directors and Supervisors | |
Employee bonuses and remunerations paid to directors and supervisors are charged to expense at fair value. | ||
(15) | Income Taxes | |
Income tax expense (benefit) is the aggregate amount of current income tax and deferred income tax included in the determination of profit or loss for the period. | ||
Current income tax | ||
Current income tax assets and liabilities for the current period and prior periods are measured using the tax rates and tax laws that have been enacted or substantively enacted by the end of the reporting period. Current income tax relating to items recognized directly in other comprehensive income or equity is recognized in other comprehensive income or equity rather than profit or loss. | ||
Income tax on unappropriated earnings is recorded as an expense in the year when the shareholders have resolved that the earnings shall be retained. | ||
Adjustments of prior years’ tax liabilities are added to or deducted from the current period’s tax provision. | ||
Deferred income tax | ||
Deferred income tax is determined using the liability method on temporary differences between the tax bases of assets and liabilities and their carrying amounts in financial statements at the reporting date. | ||
Deferred tax assets are recognized for all deductible temporary differences, the carryforward of unused tax losses and unused tax credits, to the extent that it is probable that future taxable profit will be available against which the deductible temporary differences, and the carryforward of unused tax losses and unused tax credits can be utilized. |
5 |
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the year when the asset is realized or the liability is settled, based on tax rates and tax laws that have been enacted or substantively enacted at the reporting date. The measurement of deferred tax assets and liabilities reflects the tax consequences that would follow the manner in which the Branch expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities. Deferred tax relating to items recognized outside profit or loss is not recognized in profit or loss but rather in other comprehensive income or directly in equity. Deferred tax assets are reassessed and recognized at each reporting date. Unrecognized deferred tax assets are reassessed at each reporting date and are recognized to the extent that it has become probable that future taxable profits will allow the deferred tax assets to be recovered. | ||
Deferred tax assets and liabilities offset each other, if a legally enforceable right exists to set off current income tax assets against current income tax liabilities, and the deferred taxes relate to the same taxable entity and the same taxation authority. |
4. | Significant Accounting Judgments, Estimates And Assumptions |
The preparation of the Company’s financial statements requires management to make judgments, estimates and assumptions that affect the reported amounts of revenues, expenses, assets, liabilities, the accompanying disclosures and the disclosure of contingent liabilities. However, uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount of assets or liabilities affected in future periods. | |
The key assumptions concerning the future and other key sources of estimation for uncertainty at the reporting date, which would have a significant risk for a material adjustment to the carrying amounts of assets or liabilities within the next fiscal year are discussed below. |
(1) | Allowances for bad debts | |
Receivables are assessed for impairment at the end of each reporting period and considered impaired when there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the receivables, the estimated future cash flows of the asset have been affected. | ||
As of December 31, 2020 and 2019, the carrying amounts of allowance for bad debts were $2,674,493 and $4,774,145, respectively. |
5. | Cash and Cash Equivalents |
Dec 31, 2020 | Dec 31, 2019 | |||||||
Cash on hand | $ | 20,000 | $ | 20,000 | ||||
Checking account | 615,227 | 420,220 | ||||||
Saving account | 53,741,346 | 49,732,547 | ||||||
Foreign Exchange Deposits | 1,413,931 | 1,607,156 | ||||||
Total | $ | 55,790,504 | $ | 51,779,923 |
6. | Notes Receivable-net |
Dec 31, 2020 | Dec 31, 2019 | |||||||
Notes receivable | $ | 761,866 | $ | 769,870 | ||||
Less: Allowance for bad debt | (32,299 | ) | (32,299 | ) | ||||
Net | $ | 729,567 | $ | 737,571 |
6 |
7. | Accounts Receivable-net |
Dec 31,2020 | Dec 31,2019 | |||||||
Accounts receivable | $ | 41,182,065 | $ | 37,940,574 | ||||
Less: Allowance for bad debt | (2,642,194 | ) | (4,741,846 | ) | ||||
Net | $ | 38,539,871 | $ | 33,198,728 |
Dec 31, 2020 | Dec 31, 2019 | |||||||
Accounts receivable-related party | $ | 7,741,318 | $ | 740,992 | ||||
Less: Allowance for bad debt | - | - | ||||||
Net | $ | 7,741,318 | $ | 740,992 |
Movements of the allowance for doubtful receivables
Dec 31, 2020 | Dec 31, 2019 | |||||||
Beginning Balance | $ | 4,774,145 | $ | 17,534,788 | ||||
Provision | - | 2,099,652 | ||||||
Write-off | (2,099,652 | ) | (14,860,295 | ) | ||||
Ending Balance | $ | 2,674,493 | $ | 4,774,145 |
8. | Property, Plant and Equipment |
Dec 31,2020 | Dec 31, 2019 | |||||||
Transportation equipment | $ | 1,032,499 | $ | - | ||||
Office equipment | 329,247 | 447,843 | ||||||
Other equipment | 129,138 | 240,345 | ||||||
Totals | $ | 1,490,884 | $ | 688,188 |
(1) For the year ended December 31, 2020 and 2019:
Transportation equipment | Office equipment | Other equipment | Totals | |||||||||||||
Dec 31, 2020 | ||||||||||||||||
Cost | $ | 1,180,000 | $ | 3,542,789 | $ | 3,813,453 | $ | 8,536,242 | ||||||||
Accumulated depreciation | (147,501 | ) | (3,213,542 | ) | (3,684,315 | ) | (7,045,358 | ) | ||||||||
Book value | $ | 1,032,499 | $ | 329,247 | $ | 129,138 | $ | 1,490,884 | ||||||||
Dec 31, 2019 | ||||||||||||||||
Cost | $ | - | $ | 3,542,789 | $ | 3,679,858 | $ | 7,222,647 | ||||||||
Accumulated depreciation | - | (3,094,946 | ) | (3,439,513 | ) | (6,534,459 | ) | |||||||||
Book value | $ | - | $ | 447,843 | $ | 240,345 | $ | 688,188 | ||||||||
Jan 1, 2019 | ||||||||||||||||
Cost | $ | 1,590,300 | $ | 3,542,789 | $ | 3,679,858 | $ | 8,812,947 | ||||||||
Accumulated depreciation | (419,672 | ) | (2,976,350 | ) | (3,027,469 | ) | (6,423,491 | ) | ||||||||
Book value | $ | 1,170,628 | $ | 566,439 | $ | 652,389 | $ | 2,389,456 |
7 |
(2) Movement of property, plant and equipment for the years ended December 31, 2020 and 2019 were as follows:
Transportation equipment | Office equipment | Other equipment | Totals | |||||||||||||
Balance at | ||||||||||||||||
January 1, 2020 | $ | - | $ | 447,843 | $ | 240,345 | $ | 688,188 | ||||||||
Additions | 1,180,000 | - | 133,595 | 1,313,595 | ||||||||||||
Depreciation | (147,501 | ) | (118,596 | ) | (244,802 | ) | (510,899 | ) | ||||||||
Balance at December 31, 2020 | $ | 1,032,499 | $ | 329,247 | $ | 129,138 | $ | 1,490,884 | ||||||||
Balance at | ||||||||||||||||
January 1, 2019 | $ | 1,170,628 | $ | 566,439 | $ | 652,389 | $ | 2,389,456 | ||||||||
Disposals | (905,572 | ) | - | - | (905,572 | ) | ||||||||||
Depreciation | (265,056 | ) | (118,596 | ) | (412,044 | ) | (795,696 | ) | ||||||||
Balance at December 31, 2019 | $ | $ | 447,843 | $ | 240,345 | $ | 688,188 |
(3) Property, plant and equipment were not restricted on December 31, 2020 and 2019.
(4) There was no indication of impairment of the Company’s property, plant and equipment on December 31, 2020 and 2019
9. | Refundable deposits |
Dec 31, 2020 | Dec 31, 2019 | |||||||
Agent security deposit | $ | 6,800,000 | $ | 6,800,000 | ||||
Office leasing security deposit | 313,920 | 313,920 | ||||||
Other deposit | 1,055,000 | 555,000 | ||||||
Total | $ | 8,168,920 | $ | 7,668,920 |
10. | Other Payable |
Dec 31, 2020 | Dec 31, 2019 | |||||||
Accrued salaries | $ | 276,342 | $ | 221,915 | ||||
Accrued bonus and employee compensation | 12,463,918 | 9,142,362 | ||||||
Accrued pension cost | 288,868 | 343,616 | ||||||
Accrued profession service fees | 85,000 | 150,000 | ||||||
Accrued insurance | 487,154 | 507,480 | ||||||
Accrued import and export charges | 1,281,357 | 457,295 | ||||||
Other accrued expenses | 2,071,048 | 1,889,166 | ||||||
Total | $ | 16,953,687 | $ | 12,711,834 |
11. | Equity |
(1) | Capital |
Dec 31, 2020 | Dec 31, 2019 | |||||||
Shares authorized | 1,000,000 | 1,000,000 | ||||||
Common stock | 1,000,000 | 1,000,000 | ||||||
Outstanding stock | 1,000,000 | 1,000,000 |
8 |
(2) | Legal reserve | |
According to the revised Company Law, the appropriation for legal capital reserve shall be made until the reserve equals the Company’s paid-in capital. The reserve may be used to offset a deficit, or be distributed as dividends in cash or stocks for the portion in excess of 25% of the paid-in capital if the Company incurs no loss. | ||
(3) | Distribution of Retained Earnings | |
As stipulated in the Company’s articles, the annual after-tax net income must be used to offset accumulate deficit first and succeeding appropriate 10% of the annual net income as legal reserve, except for when accumulated legal reserve has reached the Company’s paid-in capital. The remainder will be used to distribute and pay for dividend. After that if we still have some surpluses, it will be submitted and distributed by the shareholders’ meeting for approval. |
12. | Operating Revenues |
2020 | 2019 | |||||||
Freight revenue | $ | 275,006,566 | $ | 232,876,680 | ||||
Commission revenue | 27,277 | 251,539 | ||||||
Other operating revenue | 2,301,189 | 3,081,595 | ||||||
Total | 277,335,032 | 236,209,814 | ||||||
Less: Freight discounts | (1,000 | ) | (8,796 | |||||
Net | $ | 277,334,032 | $ | 236,201,018 |
13. | Operating Costs |
2020 | 2019 | |||||||
Freight | $ | 196,053,504 | $ | 171,579,568 | ||||
Storage fee | 8,468,095 | 9,758,196 | ||||||
Cartage fee | 2,620,726 | 2,769,006 | ||||||
Other operating costs | 5,312,625 | 2,935,358 | ||||||
Total | $ | 212,454,950 | $ | 187,042,128 |
14. | Other Income |
2020 | 2019 | |||||||
Interest income | $ | 83,660 | $ | 120,492 | ||||
Other-unpaid payable | - | 4,805,408 | ||||||
Other | 682,951 | 572,192 | ||||||
Total | $ | 766,611 | $ | 5,498,092 |
15. | Other Gains and Losses |
2020 | 2019 | |||||||
Loss on disposal of property, plant and equipment | $ | - | $ | (48,429 | ) | |||
Other losses | - | (2,310 | ) | |||||
Total | $ | - | $ | (50,739 | ) |
9 |
16. | Additional Information of Expenses by Nature |
2020 | 2019 | |||||||
Depreciation of property, plant and equipment | $ | 510,899 | $ | 795,696 | ||||
Employee benefits expense | $ | 34,318,960 | $ | 31,736,863 |
17. | Income Tax |
(1) Income tax expense recorded in profit or loss:
2020 | 2019 | |||||||
Current income tax charge | $ | 4,404,329 | $ | 385,306 | ||||
Deferred income tax | - | - | ||||||
Income tax expense | $ | 4,404,329 | $ | 385,306 |
(2) Income tax relating to components of other comprehensive income: None.
(3) A reconciliation of income before income tax and income tax expense recognized in profit was as follows:
2020 | 2019 | |||||||
Loss before income tax | $ | 24,109,437 | $ | 14,248,977 | ||||
Income tax calculated at 20% | $ | 4,821,887 | $ | 2,849,795 | ||||
Permanent difference | 25,018 | 39,625 | ||||||
Effect of the deductible temporary differences for which no deferred income tax assets have been recognized | (442,576 | ) | (2,504,114 | ) | ||||
Income tax expense | $ | 4,404,329 | $ | 385,306 |
2020 | 2019 | |||||||
Income tax expense | $ | 4,404,329 | $ | 385,306 | ||||
Current tax liabilities (assets) at the beginning of the period | (540,706 | ) | 1,010,731 | |||||
Less : Tax prepayments and withholding income tax | (192,653 | ) | (926,012 | ) | ||||
Less : Income tax paid | - | (1,010,731 | ) | |||||
Current tax liabilities (assets) | $ | 3,670,970 | $ | (540,706 | ) |
Dec 31, 2020 | Dec 31, 2019 | |||||||
Current tax liabilities | $ | 4,211,676 | $ | - | ||||
Current tax assets | (540,706 | ) | (540,706 | ) | ||||
Net | $ | 3,670,970 | $ | (540,706 | ) |
(4) Deferred tax assets: None.
(5) The deductible temporary differences for which no deferred income tax assets have been recognized:
Dec 31, 2020 | Dec 31, 2019 | |||||||
Temporary differences | $ | 436,618 | $ | 879,194 |
10 |
(6) The tax authorities have examined income tax returns of the Company through 2018.
(7) Retained earnings-unappropriated information:
Dec 31, 2020 | Dec 31, 2019 | |||||||
After 1998 | $ | 42,789,631 | $ | 36,948,194 |
18. | Related Party Transactions |
a. Operating Revenues
2020 | 2019 | |||||||
Other related party | $ | 25,356,882 | $ | 9,247,354 |
The pricing and the collection terms for sales with related parties were not materially different from those with third parties.
b. Operating Costs
2020 | 2019 | |||||||
Other related party | $ | 21,281,535 | $ | 17,433,263 |
The pricing and payment terms with related parties were not materially different from those with third parties.
c. Accounts receivable
Dec, 31, 2020 | Dec. 31, 2019 | |||||||
Other related party | $ | 7,741,318 | $ | 740,992 |
d. Accounts payable
Dec. 31, 2020 | Dec. 31, 2019 | |||||||
Other related party | $ | 5,917,411 | $ | 2,264,012 |
e. Borrow from related parties
Maximum amount during the year | Dec. 31 | Interest rates | Interest expense | |||||||||||||
2020 | ||||||||||||||||
Key management personnel | $ | 10,850,000 | $ | 10,850,000 | - | $ | - | |||||||||
2019 | ||||||||||||||||
Key management personnel | $ | 10,850,000 | $ | 10,850,000 | - | $ | - |
19. | Pledged Assets: None. |
20. | Significant contingent liabilities and unrecognized commitments |
As of December 31, 2020 and 2019, the Company provided guarantees for shipping agent both amounting to $ 1,115,000. | |
21. | Subsequent event: None. |
11 |
Unique Logistics International Co., LTD.
Reconciliation of financial statements to U.S. GAAP
For the Years Ended December 31, 2020 and 2019
Unique Logistics International Co., LTD.
Reconciliation Report
The Company’s financial statements have been prepared in accordance with the Business Entity Accounting Act and the Regulation on Business Entity Accounting Handling, as well as Enterprise Accounting Standards (hereinafter referred to as “EAS”) and their related Interpretations announced by the Accounting Research and Development Foundation of the Republic of China. There is no significant differences between EAS and United States GAAP, in terms of impact on the Company’s financial statements.
Unique Logistics International Co., LTD.
Balance sheet
December 31, 2020, and December 31, 2019
amounts expressed in New Taiwan Dollars
As | Increase | |||||||||||
As at December 31, 2020 | Reported | (Decrease) | U.S. GAAP | |||||||||
Assets | ||||||||||||
Cash and cash equivalents | 55,790,504 | - | 55,790,504 | |||||||||
Accounts receivable – trade, net | 47,010,756 | - | 47,010,756 | |||||||||
Other Current Assets | 3,527,005 | - | 3,527,005 | |||||||||
Property and equipment – net | 1,490,884 | - | 1,490,884 | |||||||||
Deposits and other assets | 8,168,920 | - | 8,168,920 | |||||||||
115,988,069 | - | 115,988,069 | ||||||||||
Liabilities | ||||||||||||
Accounts payable – trade | 10,708,243 | - | 10,708,243 | |||||||||
Accounts payable – related party | 5,917,411 | - | 5,917,411 | |||||||||
Accrued expenses | 16,953,687 | - | 16,953,687 | |||||||||
Income tax payable | 4,211,676 | - | 4,211,676 | |||||||||
Other current liabilities | 1,667,479 | - | 1,667,479 | |||||||||
Long-term-debt due to related parties | 10,850,000 | - | 10,850,000 | |||||||||
50,308,496 | - | 50,308,496 | ||||||||||
Shareholders’ Equity | ||||||||||||
Common stock | 10,000,000 | - | 10,000,000 | |||||||||
Retained earnings | 55,679,573 | - | 55,679,573 | |||||||||
65,679,573 | - | 65,679,573 | ||||||||||
Total Liabilities and Stockholders’ Equity | 115,988,069 | - | 115,988,069 |
As | Increase | |||||||||||
As at December 31, 20219 | Reported | (Decrease) | U.S. GAAP | |||||||||
Assets | ||||||||||||
Cash and cash equivalents | 51,779,923 | - | 51,779,923 | |||||||||
Accounts receivable – trade, net | 34,677,291 | - | 34,677,291 | |||||||||
Other Current Assets | 2,670,509 | - | 2,670,509 | |||||||||
Property and equipment – net | 688,188 | - | 688,188 | |||||||||
Deposits and other assets | 7,668,920 | - | 7,668,920 | |||||||||
97,484,831 | - | 97,484,831 | ||||||||||
Liabilities | ||||||||||||
Accounts payable – trade | 10,425,378 | - | 10,425,378 | |||||||||
Accounts payable – related party | 2,264,012 | - | 2,264,012 | |||||||||
Accrued expenses | 12,711,834 | - | 12,711,834 | |||||||||
Income tax payable | - | - | - | |||||||||
Other current liabilities | 1,395,471 | - | 1,395,471 | |||||||||
Long-term-debt due to related parties | 10,850,000 | - | 10,850,000 | |||||||||
37,646,695 | - | 37,646,695 | ||||||||||
Shareholders’ Equity | ||||||||||||
Common stock | 10,000,000 | - | 10,000,000 | |||||||||
Retained earnings | 49,838,136 | - | 49,838,136 | |||||||||
59,838,136 | - | 59,838,136 | ||||||||||
Total Liabilities and Stockholders’ Equity | 97,484,831 | - | 97,484,831 |
1 |
Unique Logistics International Co., LTD.
Statements of Income and Comprehensive Income
amounts expressed in New Taiwan Dollars
The application of U.S. GAAP would have the following effect on net income as reported:
Year ended December 31, | Year ended December 31, | |||||||
2020 | 2019 | |||||||
Net income for the period, as reported | 19,705,108 | 13,863,671 | ||||||
Adjustments: | ||||||||
Revenue | - | - | ||||||
Costs of sales | - | - | ||||||
General and Administrative expenses | - | - | ||||||
Other income and expenses | - | - | ||||||
Income tax expense | - | - | ||||||
Net income – U.S. GAAP | 19,705,108 | 13,863,671 |
2 |