Notes
to the Consolidated Financial Statements
December
31, 2021 and 2020
NOTE
1 - NATURE OF BUSINESS
Quarta-Rad,
Inc. (the “Company”) was incorporated under the laws of the state of Delaware on November 29, 2011, under the name Quatra-Rad,
Inc. and amended its Certificate of Incorporation on February 29, 2012 to change its name to Quarta-Rad, Inc. On July 2, 2012, the Company
amended and restated its Certificate of Incorporation to increase its authorized shares of common stock to 50,000,000, $0.0001 par value
from 1,500, no par value and effected a 10,000 to 1 forward split. The Company distributes detection devices, including but not limited
to Geiger counters, to homeowners and interested customers in North America, Europe, and Asia. The Company targets homebuilders and home
renovation contractors.
During
April 2020, the Company acquired Quarta-Rad USA, Inc., a Delaware corporation, as a wholly owned subsidiary. There was no consideration
paid for the shares. The purpose of the acquisition is to separate the sales of certain products in separate entities. There was no activity,
assets or liabilities in the subsidiary through December 31, 2021.
During
December 2020, the Company acquired Sellavir, Inc., a Delaware. Corporation, as a wholly owned subsidiary, as discussed in Note
7. Sellavir is a video analytics company whose platform empowers organizations to decode videos to develop creative marketing strategies
and analysis through advanced and proprietary technologies.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
These
financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States
and are expressed in United States (US) dollar. The Company’s financial statements are prepared using the accrual method of accounting.
The Company has elected a December 31 fiscal year end.
Principles
of Consolidation
The
consolidated financial statements include the accounts Quarta-Rad, Inc. and its wholly-owned subsidiaries Quarta-Rad USA, Inc. and Sellavir,
Inc. All significant intercompany balances and transactions have been eliminated in consolidation. Sellavir operation are included for
the full year in 2021 and for the post-acquisition period in 2020 of December 15, 2020 through December 31, 2020.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents. The Company
maintains its cash balances in one financial institution. The balances are insured by the Federal Deposit Insurance Corporation (“FDIC”)
up to $250,000. The Company’s balance may exceed that limit from time to time throughout the year
Use
of Estimates and Assumptions
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States (“U.S. GAAP”)
requires management to make estimates and judgments that affect the reported amounts of assets, liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting periods.
Significant
estimates made by management include, among others, provisions for the valuation of accounts receivable, accrual of European VAT reserve,
the recoverability of deferred tax assets, and the recoverability of inventory. The Company bases its estimates on historical experience,
knowledge of current conditions and belief of what could occur in the future considering available information. The Company reviews its
estimates on an on-going basis. The actual results experienced by the Company may differ materially and adversely from its estimates.
To the extent there are material differences between the estimates and actual results, future results of operations will be affected.
Advertising
The
Company expenses advertising costs, primarily consisting of Amazon and other online marketing including search optimization, and placement
in multiple publications, along with design and printing costs of sales materials, when incurred. Advertising expense for the years ended
December 31, 2021 and 2020 amounted to $78,328
and $63,122,
respectively.
Accounts
Receivable
Accounts
Receivable amounts from sales to various suppliers and online platforms. Accounts receivable are stated at the amount management expects
to collect from outstanding balances. Management provides for probable uncollectable amounts through a charge to bad debt expense and
a credit to a valuation allowance based on its assessment of the current status of individual accounts. Balances that are still outstanding
after management has used reasonable collection efforts are written off through a charge to the valuation allowance and a credit to accounts
receivable. A reserve for sales returns and allowances is considered immaterial and, as a result, there was no reserve for sales returns
and allowances, at December 31, 2021 and December 31, 2020, respectively.
Concentration
of Credit Risk
Credit
is extended to online platforms and suppliers based on an evaluation of their financial condition, and collateral is generally not required.
The Company performs ongoing credit evaluations of its customers and provides an allowance for doubtful accounts as appropriate.
Two suppliers accounted for 93% of accounts receivable
at December 31, 2021 and three suppliers accounted for 92% of accounts receivable at December 31, 2020.
Quarta
Rad purchased 100% of its inventory through one vendor during 2021 and 2020.
Inventory
Inventories
are stated at the lower of cost or market (net realizable value). The Company periodically reviews the value of items in inventory and
provides write-downs or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged
to cost of goods sold. The Company’s inventory consists entirely of finished goods available for sale. The Company maintains
an inventory reserve for damaged and obsolete inventory. The balance of the reserve was $6,000 and $-0- at December 31, 2021 and 2020
respectively.
Equity Investments
Effective January 1, 2018, with the
adoption of ASU 2016-01, the Company’s accounting treatment for equity investments differs for those with and without readily determinable
fair values. Equity investments with readily determinable fair values are recorded at fair value with changes in fair value recorded
in “Unrealized Gain/Loss on Investments.” For equity investments without readily determinable fair values, the Company has
elected the “measurement alternative,” and therefore carry these investments at cost, less impairment (if any), plus or minus
changes in observable prices. On a quarterly basis, the Company reviews their equity investments without readily determinable fair values
for impairment and consider a number of qualitative factors such as whether there is a significant deterioration in earnings performance,
credit rating, asset quality, or business prospects of the investee in determining if impairment exists. If the investment is considered
impaired, an impairment loss equal to the amount by which the carrying value exceeds its fair value is recorded through a charge to earnings.
The impairment loss may be reversed in a subsequent period if there are observable transactions for the identical or similar investment
of the same issuer at a higher amount than the carrying amount that was established when the impairment was recognized. Impairment as
well as upward or downward adjustments resulting from observable price changes in orderly transactions for identical or similar investments
are included in “Income – other.”
Realized gains or losses resulting
from the sale of equity investments are calculated using the specific identification method and are included in “Realized gain(loss)
on investments.”
Property
and Equipment
Property
and equipment are stated at cost. Depreciation is provided on the straight-line method over the estimated useful lives of the related
assets, which is five years. Leasehold improvements are amortized over the shorter of their estimated useful lives or their related lease
terms. Repairs and maintenance costs are charged to expense when incurred.
Long-Lived
Assets
Property
and equipment are stated at cost. Depreciation is provided on the straight-line method over the estimated useful lives of the related
assets, which is five years. Leasehold improvements are amortized over the shorter of their estimated useful lives or their related lease
terms. Repairs and maintenance costs are charged to expense when incurred.
Income
Taxes
The
Company uses the asset and liability method of accounting for income taxes in accordance with ASC 740-10, “Accounting for Income
Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current
year; and, (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s
financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and
liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation
allowance is provided to reduce the deferred tax assets reported if, based on the weight of available positive and negative evidence,
it is more likely than not that some portion or all of the deferred tax assets will not be realized.
ASC
740-10 prescribes a recognition threshold and measurement attribute for the financial statement recognition of a tax position taken or
expected to be taken on a tax return. Under ASC 740-10, a tax benefit from an uncertain tax position taken or expected to be taken may
be recognized only if it is “more likely than not” that the position is sustainable upon examination, based on its technical
merits. The tax benefit of a qualifying position under ASC 740-10 would equal the largest amount of tax benefit that is greater than
50% likely of being realized upon ultimate settlement with a taxing authority having full knowledge of all the relevant information.
A liability (including interest and penalties, if applicable) is established to the extent a current benefit has been recognized on a
tax return for matters that are considered contingent upon the outcome of an uncertain tax position. Related interest and penalties,
if any, are included as components of income tax expense and income taxes payable.
.
As
of December 31, 2021, we have analyzed filing positions in each of the federal and state jurisdictions where we are required to file
income tax returns, as well as all open tax years in these jurisdictions. We have identified the U.S. federal and Delaware as our “major”
tax jurisdictions. Generally, we remain subject to Internal Revenue Service examination of our 2018 through 2021 tax returns. However,
we have certain tax attribute carry forwards, which will remain subject to review and adjustment by the relevant tax authorities until
the statute of limitations closes with respect to the year in which such attributes are utilized.
We
believe that our income tax filing positions and deductions will be sustained on audit and do not anticipate any adjustments that will
result in a material change to our financial position. Therefore, no reserves for uncertain income tax position have been recorded pursuant
to ASC 740. In addition, we did not record a cumulative effect adjustment related to the adoption of ASC 740. Related interest and penalties,
if any, are included as components of income tax expense and income taxes payable.
Stock Based Compensation
The Company accounts for share-based
compensation in accordance with the fair value recognition provision of FASB ASC 718, Compensation – Stock Compensation (“ASC
718”), prescribes accounting and reporting standards for all share-based payment transactions in which employee services are acquired.
Transactions include incurring liabilities, or issuing or offering to issue shares, options, and other equity instruments such as employee
stock ownership plans and stock appreciation rights. Share-based payments to employees, including grants of employee stock options, are
recognized as compensation expense in the consolidated financial statements based on the estimated grant date fair values. That expense
is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite
service period (usually the vesting period).
Earnings
per Share
The
Company’s basic earnings per share are calculated by dividing its net income available to common stockholders by the weighted average
number of common shares outstanding for the period. The Company’s dilutive earnings per share is calculated by dividing its net
income available to common shareholders by the diluted weighted average number of shares outstanding during the period. The diluted weighted
average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There
are no dilutive instruments at December 31, 2021 and 2020.
Fair
Value of Financial Instruments
The
Company’s financial instruments as defined by ASC 825, “Financial Instruments” include cash, trade accounts
receivable, and accounts payable and accrued expenses. All instruments are accounted for on a historical cost basis, which, due to the
short maturity of these financial instruments, approximates fair value at December 31, 2021 and 2020.
FASB
ASC 820 “Fair Value Measurements and Disclosures” defines fair value, establishes a framework for measuring fair value
in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. ASC 820 establishes
a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:
|
● |
Level
1. Observable inputs such as quoted prices in active markets; |
|
|
|
|
● |
Level
2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and |
|
|
|
|
● |
Level
3. Unobservable inputs in which there is little or no market data, which requires the reporting entity to develop its own assumptions. |
The
Company’s investment securities consist of common and preferred stock. Substantially all the Company’s investments are
Level 1. The fair market value is based on quoted prices in active markets for identical assets. Financial assets are measured at
fair value on a recurring basis. The following table provides information at December 31, 2020 about the Company’s financial
assets measured at fair value on a recurring basis
SCHEDULE
OF FAIR VALUE OF FINANCIAL INSTRUMENTS
| |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
Assets at fair value: | |
| | | |
| | | |
| | | |
| | |
Common stock | |
$ | 126,810 | | |
$ | - | | |
$ | - | | |
$ | 126,810 | |
| |
| | | |
| | | |
| | | |
| | |
Total assets at fair value | |
$ | 126,810 | | |
$ | - | | |
$ | - | | |
$ | 126,810 | |
Reclassifications
Certain prior period amounts were reclassified
to conform to current period presentation, none of which changed Stockholders’ Equity or Net Income. The value of common stock
was reduced by $300 and additional paid-in capital increased by $300 at December 31, 2020.
Revenue
Recognition
We
adopted FASB Accounting Standards Codification ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”).
The new guidance sets forth a new five-step revenue recognition model which replaces the prior revenue recognition guidance in its
entirety and is intended to eliminate numerous industry-specific pieces of revenue recognition guidance that have historically existed
in U.S. GAAP. The underlying principle of the new standard is that a business or other organization will recognize revenue to depict
the transfer of promised goods or services to customers in an amount that reflects what it expects to receive in exchange for the goods
or services.
Our
principal activities from which we generate our revenue are product sales.
Revenue
is measured based on consideration specified in a contract with a customer. A contract with a customer exists when we enter into an enforceable
contract with a customer. The contract is based on either the acceptance of standard terms and conditions on the websites for e-commerce
customers and via telephone with our third-party call center for our print media and direct mail customers, or the execution of terms
and conditions contracts with retailers and wholesalers. These contracts define each party’s rights, payment terms and other contractual
terms and conditions of the sale. Consideration is typically paid prior to shipment via credit card or check when our products are sold
direct to consumers or approximately 30 days from the time control is transferred when sold to wholesalers, distributors and retailers.
We apply judgment in determining the customer’s ability and intention to pay, which is based on a variety of factors including
the customer’s historical payment experience and, in some circumstances, published credit and financial information pertaining
to the customer.
A
performance obligation is a promise in a contract to transfer a distinct product to the customer. Performance obligations promised in
a contract are identified based on the goods that will be transferred to the customer that are both capable of being distinct and are
distinct in the context of the contract, whereby the transfer of the goods is separately identifiable from other promises in the contract.
We have concluded the sale of goods and related shipping and handling are accounted for as the single performance obligation.
The
transaction price of a contract is allocated to each distinct performance obligation and recognized as revenue when or as the customer
receives the benefit of the performance obligation. The transaction price is determined based on the consideration to which we will be
entitled to receive in exchange for transferring goods to the customer. We issue refunds to e-commerce and print media customers, upon
request, within 30 days of delivery. We estimate the amount of potential refunds at each reporting period using a portfolio approach
of historical data, adjusted for changes in expected customer experience, including seasonality and changes in economic factors. For
retailers, distributors and wholesalers, we do not offer a right of return or refund and revenue is recognized at the time products are
shipped to customers. In all cases, judgment is required in estimating these reserves. Actual claims for returns could be materially
different from the estimates. A reserve for sales returns and allowances is considered immaterial and, as a result, there was no reserve
for sales returns and allowances, at December 31, 2021 and December 31, 2020, respectively.
We
recognize revenue when we satisfy a performance obligation in a contract by transferring control over a product to a customer when product
is shipped. Taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction,
that are collected by us from a customer, are excluded from revenue. Shipping and handling costs associated with outbound freight after
control over a product has transferred to a customer are accounted for as a fulfillment cost and are included in cost of product sales.
We
recognize consulting revenue over time as services are performed.
Recent
Accounting Pronouncements
In
December 2019, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2019-12 Simplifying the Accounting
for Income Taxes. Effective for public entities for fiscal years beginning after December 15, 2020. The ASU is intended to simplify
aspects of accounting for income taxes, including deferred taxes on investments, and calculation of taxes in interim periods. The adoption
of this guidance by the Company did not have a material impact on its financial statements and related disclosures.
Risks
and Uncertainties
RUSSIAN
INVASION OF UKRAINE
In February 2022, Russia invaded the
nation of Ukraine and certain sanctions and banking restrictions were levied upon Russia. As a result, the Company’s ability to
purchase inventory has been adversely impacted.
The Company is actively monitoring
the situation and working closely with their suppliers and logistics companies to mitigate the impact.
The Company continuing to expand its
AI business and are in the process of transforming our company from an import heavy entity to AI services revenue becoming the majority
of total sales. The Company is focusing its unique footprint in the Japanese market to continue to expand Sellavir products
and services.
COVID-19
On
January 30, 2020, the World Health Organization (“WHO”) announced a global health emergency because of a new strain of coronavirus
(the “COVID-19 outbreak”) and the risks to the international community as the virus spreads globally beyond its point of
origin. In March 2020, the WHO classified the COVID-19 outbreak as a pandemic, based on the rapid increase in exposure globally.
The
full impact of the COVID-19 outbreak continues to evolve as of the date of this report. Management is actively monitoring the global
situation on its financial condition, liquidity, operations, suppliers, industry, and workforce. Given the daily evolution of the COVID-19
outbreak and the global responses to curb its spread, the Company is not able to estimate the effects of the COVID-19 outbreak on its
results of operations, financial condition, or liquidity. However, if the pandemic continues, it may have an adverse effect on the Company’s
results of future operations, financial position, and liquidity.
The
uncertainty as to the future impact on the Company of the recent COVID-19 outbreak has been considered as part of the Company’s
adoption of the going concern basis. Thus far, we have not observed a material impact on our sales during 2021 and early 2021.
NOTE
3–DUE FROM OFFICER
Sellavir
had advanced its Officer and sole Shareholder $332,553 during 2019 and 2020 and was included in the Sellavir acquisition discussed in
Note 7. The full amount was paid to the Company in March 2021 by a transfer of marketable securities.
NOTE
4–PROPERTY AND EQUIPMENT
Property
and Equipment at December 31, 2021 & 2020 consisted of:
SCHEDULE
OF PROPERTY AND EQUIPMENT
| |
2021 | | |
2020 | |
Computer Equipment | |
$ | 4,005 | | |
$ | 4,005 | |
Accumulated Depreciation | |
| (835 | ) | |
| (35 | ) |
Net Property & Equipment | |
$ | 3,170 | | |
$ | 3,970 | |
The
Company recognized $800 and $35 in depreciation expense for the years ended December 31, 2021 and 2020 respectively.
NOTE
5–INCOME TAXES
The
Company is subject to taxation in the United States and California. The benefit from income taxes for the years ended December 31, 2021
and 2020 are summarized below:
SCHEDULE
OF INCOME TAX PROVISION (BENEFIT)
| |
2021 | | |
2020 | |
Current: | |
| | | |
| | |
Federal | |
$ | - | | |
$ | - | |
State | |
| - | | |
| - | |
Total current | |
| - | | |
| - | |
| |
| | | |
| | |
Deferred: | |
| | | |
| | |
Federal | |
| 2,663 | | |
| 5,184 | |
State | |
| - | | |
| - | |
Adjustment for prior periods | |
| 2,674 | | |
| | |
Change in valuation allowance | |
| - | | |
| (55,952 | ) |
Total deferred | |
| 5,337 | | |
| (50,768 | ) |
Income tax provision (benefit) | |
$ | 5,337 | | |
$ | (50,768 | ) |
At
December 31, 2021, the Company had federal net operating loss carry forwards of approximately $210,000
which may be offset against future taxable
income through 2038.
At
December 31, 2021 and 2020, deferred tax assets (liabilities) consist of the following:
SCHEDULE
OF DEFERRED TAX ASSETS
| |
2021 | | |
2020 | |
| |
| | |
| |
Net operating loss carry-forwards | |
$ | 23,940 | | |
$ | 50,768 | |
Inventory reserve | |
| 1,260 | | |
| | |
Unrealized loss on investments | |
| 14,371 | | |
| - | |
Total deferred tax assets | |
| 39,571 | | |
| 50,768 | |
Less: valuation allowance | |
| - | | |
| - | |
| |
| | | |
| | |
Net deferred tax assets | |
$ | 39,571 | | |
$ | 50,768 | |
During
the year ended December 31, 2021, there was an increase in tax expense of $2,674 due to an adjustment to the prior year allowance and
projected taxes.
During
the year ended December 31, 2020, the Company eliminated its valuation allowance due to the Sellavir acquisition and projected profit,
where the Company expects to utilize its net operations carryforwards. The change in valuation allowance for the year ended December
31, 2020 of approximately $56,000 was to account for the elimination of the valuation allowance. The ultimate realization of deferred
tax assets and liabilities is dependent upon the generation of future taxable income during periods in which those temporary differences
and carryforwards become deductible or are utilized.
A
reconciliation of the statutory federal income tax rate for the year ended December 31, 2021 and 2020 to the effective tax rate is as
follows:
SCHEDULE
OF STATUTORY FEDERAL INCOME TAX RATE RECONCILIATION
| |
2021 | | |
2020 | |
Expected federal tax | |
| 21.00 | % | |
| 21.00 | % |
Adjustment for prior periods | |
| 22.00 | % | |
| | |
Valuation allowance | |
| | | |
| (227.00 | )% |
| |
| | | |
| | |
Total | |
| 43 | % | |
| (206 | )% |
The
Company follows ASC 740-10, Uncertainty in Income Taxes. The Company recognizes interest and penalties associated with uncertain tax
positions as a component of income tax expense. The Company does not have any unrecognized tax benefits or a liability for uncertain
tax positions at December 31, 2021 and 2020. The Company does not expect to have any unrecognized tax benefits within the next twelve
months. The Company recognizes accrued interest and penalties associated with uncertain tax positions, if any, as part of income tax
expense. There were no tax related interest and penalties recorded for 2021 and 2020. Since the Company incurred net operating losses
in every tax year since inception, all of its income tax returns are subject to examination and adjustments by the IRS for at least three
years following the year in which the tax attributes are utilized.
NOTE
6–STOCKHOLDERS’ EQUITY
The
Company was formed with one class of no par value common stock and was authorized to issue 50,000,000 common shares, as amended. Voting
rights are not cumulative and, therefore, the holders of more than 50% of the common stock could, if they chose to do so, elect all of
the directors of the Company.
During
2020, the Company issued 333,333 shares of common stock in connection with the Sellavir acquisition discussed in Note 7.
During
2021, the Company issued 15,000 shares valued at $9,001 to an unrelated party in connection with advertising services, which was the
fair market value on the date of the contract.
NOTE
7–SELLAVIR, INC. ACQUISITION
During
December 2020, the Company acquired the common controlled entity, Sellavir, Inc. Sellavir is a video analytics company whose platform
empowers organizations to decode videos to develop creative marketing strategies and analysis through advanced and proprietary technologies.
Sellavir was owned 100% by Quarta-Rad’s majority shareholder. 333,333 shares of common stock in Quarta-Rad were exchanged for 100%
of the outstanding shares of Sellavir.
Under
an acquisition of common control, the purchase is recorded at historical cost. The fair value of the common stock issued was approximately
$170,000. The excess carry-over basis of the net assets acquired was treated as a capital contribution and included in additional paid-in
capital.
The
balance sheet of Sellavir on date of acquisition consisted of:
SCHEDULE
OF BALANCE SHEET OF SELLAVIR ON DATE OF ACQUISITION
| |
| |
Assets: | |
| |
Cash | |
$ | 29,665 | |
Due from Officer | |
| 332,553 | |
Fixed Assets, net | |
| 4,005 | |
Total Assets | |
$ | 366,223 | |
| |
| | |
Liabilities & Equity: | |
| | |
Accrued Expenses | |
$ | 78,660 | |
Deferred Revenue | |
| 15,000 | |
Net Equity | |
$ | 272,563 | |
Pro-forma
Statement of Operations including full year Sellavir (Unaudited)
SCHEDULE
OF PRO FORMA STATEMENT OF OPERATIONS
| |
For the year ended December 31, 2020 | |
| |
| |
Sales -Quarta Rad, Inc., net | |
$ | 843,015 | |
Sales - Sellavir, Inc., net | |
| 440,000 | |
| |
| | |
Total sales, net | |
| 1,283,015 | |
| |
| | |
Cost of goods sold - Quarta Rad, Inc. | |
| 645,140 | |
| |
| | |
Gross profit | |
| 637,875 | |
| |
| | |
Expenses: | |
| | |
General & administrative | |
| 16,684 | |
Advertising | |
| 63,122 | |
Professional and consulting fees | |
| 196,906 | |
Operating Expenses | |
| 276,712 | |
| |
| | |
Net income from operations | |
| 361,163 | |
| |
| | |
Other expense - income taxes | |
| 19,892 | |
| |
| | |
Net income | |
$ | 341,271 | |
| |
| | |
Loss per share - basic and diluted | |
$ | 0.02 | |
| |
| | |
Weighted average shares - basic and diluted | |
| 15,659,483 | |
NOTE
8–RELATED PARTY TRANSACTIONS
The
Company sells radiation monitors and to date has purchased all of it inventory from a company in Russia, which is owned by the Company’s
minority shareholder. Total inventory purchased was $662,960
and $584,550
for 2021 and 2020, respectively. The Company
owes the Russian affiliate $124,029
and $126,390
at December 31, 2021 and 2020 respectively, and
such amount is included in related party payables in the accompanying balance sheet at December 31, 2021 and 2020. The related payable
balance is related to a research and development contract entered into by the parties noted below and inventory purchases.
During
July 2017 the Company entered into an agreement with the Russian Affiliate to develop and update software for a new device for $180,000.
The development contract ended December 31, 2019. The amount due in connection with this agreement as of December 31, 2021 is $111,850.
In
April 2021, the Company began compensating its CEO, who is the majority shareholder. As of December 31, 2021, the Company has accrued
$24,000
for this compensation, and, as of December 31,
2021 and 2020, is due $43,729
and $40,935,
respectively, for expenses paid on behalf of the Company.
Sellavir
had advanced its Officer and sole Shareholder $332,553 during 2019 and 2020 and was included in the December 2020 Sellavir acquisition
as discussed in Note 3.
During
the period December 16, 2020 to December 31, 2020, the Company, through Sellavir, Inc. recognized $15,000 in services to a client with
common ownership. During 2021, the Company recognized $252,500 in services to a client with common ownership.
NOTE 9–SEGMENTS
The Company has two operating segments through
the operations of Quarta-Rad and Sellavir. The Company evaluates the performance of its segments based on revenues, operating income(loss)
and net income(loss).
Segment information for the years ended December
31, 2021 and 2020 is as follows:
For the year ended December 31, 2021 |
| |
Quarta-Rad | | |
Sellavir | | |
Consolidated | |
Revenues | |
$ | 993,481 | | |
| 252,500 | | |
$ | 1,245,981 | |
Income from operations | |
| 2,194 | | |
| 118,620 | | |
| 120,814 | |
Net income | |
$ | 1,733 | | |
| 5,610 | | |
$ | 7,343 | |
For the year ended December 31, 2020 |
| |
Quarta-Rad | | |
Sellavir | | |
Consolidated | |
Revenues | |
$ | 843,015 | | |
$ | 15,000 | | |
$ | 858,015 | |
Income/(loss) from operations | |
| 15,374 | | |
| 9,314 | | |
| 24,688 | |
Net income/(loss) | |
$ | 68,098 | | |
$ | 7,538 | | |
$ | 75,456 | |
Total Assets | |
As of
December 31, 2021 | | |
As of
December 31, 2020 | |
Quarta-Rad | |
| 306,842 | | |
| 267,216 | |
Sellavir | |
| 274,760 | | |
| 366,188 | |
Total Assets | |
| 581,602 | | |
| 633,404 | |
NOTE
10– COMMITMENTS
AND CONTINGENCIES
Contingencies
The
Company is currently undergoing a multi-year VAT tax examination by certain European tax authorities. As of December 31, 2021, the outcome
of these examinations is uncertain and the Company is disputing any amounts due. The estimated liabilities on the VAT tax exposure could
anywhere from $0 to $125,000 based on estimates and information provided to management. The Company believes its exposure is limited
to $100,000, which was accrued in 2019. The Company paid $41,822 during 2020 towards the estimated liability, A remainder of $58,177
is included in accounts payable and accrued expenses, as of December 31, 2021. Actual results from this matter could differ from this
estimate.
Legal
In
the normal course of business, the Company may become involved in various legal proceedings. The Company knows of no pending or threatened
legal proceeding to which the Company is or will be a party that, if successful, might result in material adverse change in the Company’s
business, properties or financial condition.
NOTE
11–SUBSEQUENT EVENTS
The
Company has performed an evaluation of events occurring subsequent to December 31, 2021 through May 17, 2022. Based on its evaluation,
other than the note below, there is nothing to be disclosed herein.