EX-99.3 17 lovv_ex993.htm EX-99.3 lovv_ex993.htm

EXHIBIT 99.3

 

Description of Transaction

 

On February 11, 2019, we entered into a share exchange agreement, or the Share Exchange Agreement, with by and among us, Lovego Holdings Limited, a corporation organized under the laws of the Cayman Islands (“Lovego Holdings”), Lovego Hong Kong Limited, a Hong Kong corporation, Shanghai Lepan Business Information Consulting Co., Ltd., a corporation organized under the laws of the Peoples Republic of China (“PRC”), Shenzhen Qianhai Lefu E-Commerce Co., Ltd., a PRC corporation and Shanghai Lefu E-Commerce Co., Ltd., a PRC corporation and the shareholders of Lovego Holdings (the “Shareholders”). Pursuant to the Share Exchange Agreement, the Shareholders transferred all of the shares of the capital stock of Lovego Holdings held by them, constituting all of the issued and outstanding stock of Lovego Holdings, in exchange for 710,666,640 newly issued shares of our Common Stock, par value $.0001 per share, that constituted approximately 71% of our issued and outstanding capital stock on a fully-diluted basis as of and immediately after the consummation of the transactions contemplated by the Share Exchange Agreement.

 

Accounting for the Merger

 

The merger will be accounted for, in accordance with U.S. GAAP, as a “reverse merger” and recapitalization at the date of the consummation of the transaction since the stockholders of Lovego Holidngs Limited will own at least 50.1% of the outstanding common stock of Love International Group, Inc. immediately following the completion of the merger, Lovego Holidngs Limited will have its current officers assuming all corporate and day-to-day management offices of Love International Group, Inc, including chief executive officer and chief financial officer, and board members appointed by Lovego Holidngs Limited will constitute a majority of the board of the Successor after the Business Combination. Accordingly, Lovego Holidngs Limited will be deemed to be the accounting acquirer in the transaction and, consequently, the transaction is treated as a recapitalization of Lovego Holidngs Limited. Accordingly, the assets and liabilities and the historical operations that will be reflected in the Love International Group, Inc financial statements after consummation of the merger will be those of Lovego Holidngs Limited and will be recorded at the historical cost basis of Lovego Holidngs Limited. Love International Group, Inc’s assets, liabilities and results of operations will be consolidated with the assets, liabilities and results of operations of Lovego Holidngs Limited upon consummation of the merger.

 

Basis of Pro Forma Presentation

 

The historical financial information has been adjusted to give pro forma effect to events that are related and/or directly attributable to the Business Combination, are factually supportable and are expected to have a continuing impact on the results of the Successor. The adjustments presented on the unaudited pro forma condensed combined financial statements have been identified and presented to provide relevant information necessary for an accurate understanding of the combined company upon consummation of the Business Combination.

 

The unaudited pro forma condensed combined financial information is for illustrative purposes only. The financial results may have been different had the companies always been combined. You should not rely on the unaudited pro forma condensed combined financial information as being indicative of the historical results that would have been achieved had the companies always been combined or the future results that the combined company will experience. Love International Group Inc. and Lovego Holdings Limited and Subsidiaries have not had any historical relationship prior to the Business Combination. Accordingly, no pro forma adjustments were required to eliminate activities between the companies.

 

As a result of the Business Combination, Lovego Holdings Limited stockholders will own approximately 71% of the Successor’s Common Stock to be outstanding immediately after the Business Combination, Love International’s shareholders will own approximately 29% of Successor’s Common Stock Stock to be outstanding immediately after the Business Combination. (not giving effect to any shares issuable to them upon exercise of warrants).

 

Included in the shares outstanding and weighted average shares outstanding as presented in the pro forma condensed combined financial statements are 710,666,640 shares of Common Stock to be issued to Lovego Holdings Limited’s stockholders.

 

The following unaudited pro forma condensed combined balance sheet as of September 30, 2018 combines the unaudited historical consolidated balance sheet of Love International Group Inc. as of September 30, 2018 with the unaudited historical condensed consolidated balance sheet of Lovego Holdings Limited as of September 30, 2018, giving effect to the Business Combination as if it had been consummated as of that date.

 

The following unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2018 combines the unaudited historical condensed consolidated statement of operations of Love International Group Inc. for the nine months ended September 30, 2018 with the unaudited historical condensed consolidated statement of operations of Lovego Holdings Limited for the nine months ended September 30, 2018, giving effect to the Business Combination as if it had occurred as of the beginning of the earliest period presented.

 

The following unaudited pro forma condensed combined income statement for year ended December 31, 2017 combines the audited historical consolidated statement of income of Love International Group Inc. for year ended December 31, 2017 with the audited historical consolidated statement of operations of Lovego Holdings Limited for year ended December 31, 2017, giving effect to the Business Combination as if it had occurred as of the beginning of the earliest period presented.

 

The historical information of Lovego Holdings Limited was derived from the unaudited consolidated financial statements for the nine months ended September 30, 2018 are included as Exhibit 99.2 to this Form 8-K. The audited consolidated financial statements of Lovego Holdings Limited for the year ended December 31, 2017 and 2016 are included as Exhibit 99.1 to this Form 8-K. The historical information of Love International Group Inc. was derived from the unaudited condensed consolidated financial statements for the nine months ended September 30, 2018 and for the audited consolidated financial statements for the year ended December 31, 2017 are included in the quarterly report on Form 10-Q filed with the Securities and Exchange Commission on November 13, 2018 and the annual report on Form 10-K filed with the Securities Exchange Commission on April 3, 2018.

 

 
 
 
 

  

LOVE INTERNATIONAL GROUP, INC.

PRO FORMA CONSOLIDATED BALANCE SHEET

AS OF SEPTEMBER 30, 2018

(UNAUDITED)

 

 

 

LOVE INTERNATIONAL GROUP, INC.

 

 

LOVEGO HOLDINGS LIMITED AND SUBSIDIARIES

 

 

PRO FORMA ADJUSTMENTS

 

 

PRO FORMA TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$ -

 

 

$ 215,523

 

 

 

 

 

$ 215,523

 

Advances to supplier

 

 

-

 

 

 

528,407

 

 

 

 

 

 

528,407

 

Inventories

 

 

-

 

 

 

368,349

 

 

 

 

 

 

368,349

 

Other receivable

 

 

3,300

 

 

 

267,955

 

 

 

 

 

 

271,255

 

Total Current Assets

 

 

3,300

 

 

 

1,380,234

 

 

 

 

 

 

1,383,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation Property and equipment, net

 

 

 

 

 

 

708,798

 

 

 

 

 

 

708,798

 

Software Other assets

 

 

-

 

 

 

-

 

 

 

 

 

 

-

 

Total Assets

 

$ 3,300

 

 

$ 2,089,032

 

 

 

 

 

$ 2,092,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

$ 1,400

 

 

$ 898,396

 

 

 

 

 

$ 899,796

 

Other payable - reward point

 

 

-

 

 

 

161,118

 

 

 

 

 

 

161,118

 

Advances from customers

 

 

-

 

 

 

3,136,704

 

 

 

 

 

 

3,136,704

 

Accrued payroll

 

 

-

 

 

 

202,812

 

 

 

 

 

 

202,812

 

Taxes payable

 

 

-

 

 

 

108,494

 

 

 

 

 

 

108,494

 

Other payable

 

 

-

 

 

 

64,136

 

 

 

 

 

 

64,136

 

Due to related party

 

 

167,466

 

 

 

-

 

 

 

 

 

 

167,466

 

Short term loan from a related party

 

 

-

 

 

 

733,914

 

 

 

 

 

 

733,914

 

Total Current Liabilities

 

 

168,866

 

 

 

5,305,574

 

 

 

 

 

 

5,474,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long Term Loan

 

 

-

 

 

 

1,478,955

 

 

 

 

 

 

1,478,955

 

Long Term Loan From A Related Party

 

 

-

 

 

 

2,543,632

 

 

 

 

 

 

2,543,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

168,866

 

 

 

9,328,161

 

 

 

 

 

 

9,497,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.0001 par value, 1,000,000,000 shares authorized, 1,000,000,000 shares issued and outstanding

 

 

28,933

 

 

 

-

 

 

 

71,067

 

 

 

100,000

 

Additional paid in capital

 

 

33,383

 

 

 

-

 

 

 

4,250,412

 

 

 

4,283,795

 

Member's capital

 

 

-

 

 

 

4,549,361

 

 

 

(4,549,361 )

 

 

-

 

Accumulated deficit

 

 

(227,882 )

 

 

(11,982,248 )

 

 

227,882

 

 

 

(11,982,248 )

Accumulated other comprehensive loss

 

 

-

 

 

 

193,758

 

 

 

 

 

 

 

193,758

 

Total stockholders' deficit

 

 

(165,566 )

 

 

(7,239,129 )

 

 

 

 

 

 

(7,404,695 )

Total Liabilities and Stockholders' Deficit

 

$ 3,300

 

 

$ 2,089,032

 

 

 

 

 

 

$ 2,092,332

 

 

Adjustments reflect the recapitalization of Lovego Holdings Limited through the contribution of all the share capital in Lovego Holdings Limited to Love International Group Inc., and the issuance of 710,666,640 shares of Common Stock to existing Lovego Holdings Limited and the elimination of the historical accumulated deficit of Love International Group, Inc.

  

 
 
 
 

 

LOVE INTERNATIONAL GROUP, INC.

CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2018

(UNAUDITED)

 

 

 

LOVE INTERNATIONAL GROUP, INC.

 

 

LOVEGO HOLDINGS LIMITED AND SUBSIDIARIES

 

 

PRO FORMA ADJUSTMENTS

 

PRO FORMA TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

E-commerce Sales

 

$ -

 

 

$ 881,171

 

 

 

 

$ 881,171

 

Operation Royalties

 

 

-

 

 

 

2,070,640

 

 

 

 

 

2,070,640

 

Total Revenue

 

 

-

 

 

 

2,951,811

 

 

 

 

 

2,951,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

E-commerce Sales

 

 

-

 

 

 

945,790

 

 

 

 

 

945,790

 

Operation Royalties

 

 

-

 

 

 

37,487

 

 

 

 

 

37,487

 

Total Cost of Revenues

 

 

-

 

 

 

983,277

 

 

 

 

 

983,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

-

 

 

 

1,968,534

 

 

 

 

 

1,968,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses

 

 

-

 

 

 

728,102

 

 

 

 

 

728,102

 

General and administrative expenses

 

 

40,744

 

 

 

3,999,497

 

 

 

 

 

4,040,241

 

Total operating expenses

 

 

40,744

 

 

 

4,727,599

 

 

 

 

 

4,768,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

 

(40,744 )

 

 

(2,759,065 )

 

 

 

 

(2,799,809 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income

 

 

-

 

 

 

-

 

 

 

 

 

-

 

Interest expense, net

 

 

-

 

 

 

(110,386 )

 

 

 

 

(110,386 )

Other income

 

 

-

 

 

 

42,974

 

 

 

 

 

42,974

 

Other expense

 

 

-

 

 

 

(186,865 )

 

 

 

 

(186,865 )

Other Income/Expense

 

 

-

 

 

 

(254,277 )

 

 

 

 

(254,277 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(40,744 )

 

 

(3,013,342 )

 

 

 

 

(3,054,086 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$ (40,744 )

 

$ (3,013,342 )

 

 

 

$ (3,054,086 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain (loss)

 

 

 

 

 

 

399,753

 

 

 

 

 

399,753

 

Total Comprehensive Loss

 

$ (40,744 )

 

$ (2,613,589 )

 

 

 

$ (3,654,333 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share - basic and diluted

 

$ (0.00 )

 

 

 

 

 

 

 

$ 0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

basic and diluted

 

 

289,333,360

 

 

 

 

 

 

 

 

 

1,000,000,000

 

 
 
 
 
 

 

LOVE INTERNATIONAL GROUP, INC.

PRO FORMA CONSOLIDATED BALANCE SHEET

AS OF DECEMBER 31, 2017

(UNAUDITED)

 

 

 

LOVE INTERNATIONAL GROUP, INC.

 

 

LOVEGO HOLDINGS LIMITED AND SUBSIDIARIES

 

 

PRO FORMA ADJUSTMENTS

 

 

PRO FORMA TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$ -

 

 

$ 1,066,250

 

 

 

 

 

$ 1,066,250

 

Advances to supplier

 

 

-

 

 

 

415,535

 

 

 

 

 

 

415,535

 

Inventories

 

 

-

 

 

 

384,006

 

 

 

 

 

 

384,006

 

Other receivable

 

 

20,000

 

 

 

448,120

 

 

 

 

 

 

468120

 

Total Current Assets

 

 

20,000

 

 

 

2,313,911

 

 

 

 

 

 

2,333,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation Property and equipment, net

 

 

 

 

 

 

859,319

 

 

 

 

 

 

859,319

 

Software Other assets

 

 

-

 

 

 

2,917

 

 

 

 

 

 

2,917

 

Total Assets

 

$ 20,000

 

 

$ 3,176,147

 

 

 

 

 

$ 3,196,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

$ 7661

 

 

$ 805,950

 

 

 

 

 

$ 813,611

 

Other payable - reward point

 

 

-

 

 

 

640,052

 

 

 

 

 

 

640,052

 

Advances from customers

 

 

-

 

 

 

5,704,507

 

 

 

 

 

 

5,704,507

 

Accrued payroll

 

 

-

 

 

 

312,049

 

 

 

 

 

 

312,049

 

Taxes payable

 

 

-

 

 

 

263,467

 

 

 

 

 

 

263,467

 

Other payable

 

 

-

 

 

 

75,662

 

 

 

 

 

 

75,662

 

Due to related party

 

 

137,161

 

 

 

-

 

 

 

 

 

 

137,161

 

Total Current Liabilities

 

 

144,822

 

 

 

7,801,687

 

 

 

 

 

 

7,946,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

144,822

 

 

 

7,801,687

 

 

 

 

 

 

7,946,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.0001 par value, 1,000,000,000 shares authorized, 1,000,000,000 shares issued and outstanding, respectively

 

 

28,933

 

 

 

-

 

 

 

71,067

 

 

 

100,000

 

Additional paid in capital

 

 

33,383

 

 

 

-

 

 

 

4,291,156

 

 

 

4,324,539

 

Share capital

 

 

-

 

 

 

4,549,361

 

 

 

(4,549,361 )

 

 

-

 

Retained earnings

 

 

(187,138 )

 

 

(8,968,906 )

 

 

187,138

 

 

 

(8,968,906 )

Accumulated other comprehensive loss

 

 

-

 

 

 

(205,995 )

 

 

 

 

 

 

(205,995 )

Total stockholders' deficit

 

 

(124,822 )

 

 

(4,625,540 )

 

 

 

 

 

 

(4,750,362 )

Total Liabilities and Stockholders' Deficit

 

$ 20,000

 

 

$ 3,176,147

 

 

 

 

 

 

$ 3,196,147

 

 

Adjustments reflect the recapitalization of Lovego Holdings Limited through the contribution of all the share capital in Lovego Holdings Limited to Love International Group Inc., and the issuance of 710,666,640 shares of Common Stock to existing Lovego Holdings Limited and the elimination of the historical accumulated deficit of Love International Group, Inc.

 

 
 
 
 
 

 

LOVE INTERNATIONAL GROUP, INC.

CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2017

(UNAUDITED)

 

 

 

LOVE INTERNATIONAL GROUP, INC.

 

 

LOVEGO HOLDINGS LIMITED AND SUBSIDIARIES

 

 

PRO FORMA ADJUSTMENTS

 

PRO FORMA TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

E-commerce Sales

 

$ -

 

 

$ 1,780,934

 

 

 

 

$ 1,780,934

 

Operation Royalties

 

 

-

 

 

 

2,763,254

 

 

 

 

 

2,763,254

 

Total Revenue

 

 

 

 

 

 

4,544,188

 

 

 

 

 

4,544,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

E-commerce Sales

 

 

-

 

 

 

1,888,256

 

 

 

 

 

1,888,256

 

Operation Royalties

 

 

-

 

 

 

652,417

 

 

 

 

 

652,417

 

Total Cost of Revenues

 

 

 

 

 

 

2,540,673

 

 

 

 

 

2,540,673

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

-

 

 

 

2,003,515

 

 

 

 

 

2,003,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses

 

 

 

 

 

 

2,981,324

 

 

 

 

 

2,981,324

 

General and administrative expenses

 

 

44,655

 

 

 

4,913,096

 

 

 

 

 

4,957,751

 

Total operating expenses

 

 

44,655

 

 

 

7,894,420

 

 

 

 

 

7,939,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

 

(44,655 )

 

 

(5,890,905 )

 

 

 

 

(5,935,560 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

-

 

 

 

1,338

 

 

 

 

 

1,338

 

Interest expense

 

 

-

 

 

 

(122,502 )

 

 

 

 

(122,502 )

Other income

 

 

-

 

 

 

25,066

 

 

 

 

 

25,066

 

Other expense

 

 

-

 

 

 

(476,074 )

 

 

 

 

(476,074 )

Other Income/(Expense)

 

 

-

 

 

 

(572,172 )

 

 

 

 

(572,172 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(44,655 )

 

 

(6,463,077 )

 

 

 

 

(6,507,732 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$ (44,655 )

 

$ (6,463,077 )

 

 

 

$ (6,507,732 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain (loss)

 

 

-

 

 

 

(315,352 )

 

 

 

 

(315,352 )

Total Comprehensive Loss

 

$ (44,655 )

 

$ (6,778,429 )

 

 

 

$ (6,823,084 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share - basic and diluted

 

$ 0.00

 

 

 

 

 

 

 

 

$ (0.00 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

basic and diluted

 

 

289,333,360

 

 

 

 

 

 

 

 

 

1,000,000,000