| Delaware |
45-3838831
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
6269 Caledon Road,
King George, VA
|
22485 |
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of exchange on which registered
|
|
|
|
|||
| Common |
|
FFLO |
|
OTC |
|
Large accelerated filer ☐
|
|
Accelerated filer ☐
|
|
Non-Accelerated filer ☒
|
Smaller reporting company ☒
|
Emerging growth company ☐
|
|
Page
|
|
|
PART I - FINANCIAL INFORMATION
|
|
|
Item 1. Financial Statements (Unaudited)
|
3 |
|
Item 2. Management's Discussion and Analysis or Plan of Operations
|
10
|
|
Item 3. Quantitative and Qualitative Disclosures About Market Risks
|
11 |
|
Item 4. Controls and Procedures
|
11
|
|
PART II - OTHER INFORMATION
|
|
|
Item 1. Legal Proceedings
|
11 |
|
Item 1A. Risk Factor
|
11 |
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
11 |
|
Item 3. Defaults Upon Senior Securities
|
11 |
|
Item 4. Mine Safety Disclosures
|
12 |
|
Item 5. Other Information
|
12 |
|
Item 6. Exhibits
|
12
|
|
As of
|
As of
|
|||||||
| June 30, 2019 |
December 31, 2018 |
|||||||
|
(Un-audited)
|
(Audited)
|
|||||||
|
ASSETS
|
||||||||
|
Current Assets
|
||||||||
|
Cash
|
$
|
46,908
|
$
|
19,115
|
||||
|
Trade Receivables - current
|
8,629
|
7,723
|
||||||
|
Trade Receivables - old
|
-
|
573
|
||||||
|
Receivable from Subsidiaries
|
2,123
|
|||||||
|
Product Development Advance
|
14,370
|
|||||||
|
Advances for Inventory Purchases
|
28,879
|
18,963
|
||||||
|
Inventory at cost,
|
682,361
|
571,260
|
||||||
|
TOTAL CURRENT ASSETS
|
783,269
|
617,634
|
||||||
|
Fixed Assets
|
||||||||
|
Land and Building, at cost
|
775,515
|
772,513
|
||||||
|
Less: Accumulated depreciaton
|
(30,901
|
)
|
(30,901
|
)
|
||||
|
Writtendown value
|
744,614
|
741,612
|
||||||
|
TOTAL FIXED ASSETS
|
744,614
|
741,612
|
||||||
|
Other Assets
|
||||||||
|
Delivery Turcks at cost
|
3,500
|
3,500
|
||||||
|
Less: Accumulated depreciaton
|
(2,492
|
)
|
(2,492
|
)
|
||||
|
Writtendown value
|
1,008
|
1,008
|
||||||
|
Equipment and Delivery Trucks, after depreciation allowance
|
35,000
|
35,000
|
||||||
|
Less: Accumulated depreciaton
|
(7,000
|
)
|
(7,000
|
)
|
||||
|
Writtendown value
|
28,000
|
28,000
|
||||||
|
TOTAL OTHER ASSETS
|
29,008
|
29,008
|
||||||
|
TOTAL ASSETS
|
$
|
1,556,891
|
$
|
1,388,254
|
||||
|
LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts Payable
|
$
|
8,723
|
$
|
7,468
|
||||
|
Notes Payable - Related Parties
|
10,018
|
380
|
||||||
|
TOTAL CURRENT LIABILITIES
|
18,741
|
7,848
|
||||||
|
Long Term Liabilities
|
||||||||
|
Line of Credit
|
251,000
|
- |
||||||
|
Loan - secured
|
895,877
|
900,100
|
||||||
|
TOTAL LONG TERM LIABILITIES
|
1,146,877
|
900,100
|
||||||
|
Total Liabilities
|
1,165,618
|
907,948
|
||||||
|
Redeemable Preferred Stock
|
||||||||
|
Series B; 500,000 shares authorized; 330,000 and 0 issued and outstanding
|
||||||||
|
as of December 31, 2018 and 2017 respectively ( Classified as Mezzanine Equity)
|
330,000
|
330,000
|
||||||
|
Series C; 500,000 shares authorized; 470,935 and 0 issued and outstanding
|
||||||||
|
as of December 31, 2018 and 2017
respectively ( Classified as Mezzanine Equity) -
|
||||||||
|
as equity in Accurate Auto Parts, Inc.
|
470,935
|
470,935
|
||||||
|
Stockholders' Equity (Deficit)
|
||||||||
|
Preferred Stock ($0.0001) par value, 20,000,000 shares authorized
|
||||||||
|
10,000 shares par value $0.0001 Class A issued on December 31, 2015
|
1
|
1
|
||||||
|
Common stock, ($0.0001) par value, 100,000,000 shares authorized
|
||||||||
|
26,200,000 shares issued and outstanding as of December 31, 2018 and December 31, 2017
|
2,622
|
2,620
|
||||||
|
Additional Paid in capital
|
129,033
|
114,546
|
||||||
|
Stockholder's equity in Accurate Auto Parts, Inc.
|
200
|
|||||||
|
Subscription not yet accepted
|
2,000
|
|||||||
|
Profit (Loss) Current Period
|
(105,522
|
)
|
||||||
|
Retained Earnings (Deficit)
|
(437,996
|
)
|
(437,796
|
)
|
||||
|
TOTAL STOCKHOLDERS' DEFICIT
|
(409,662
|
)
|
(320,629
|
)
|
||||
|
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)
|
$
|
1,556,891
|
$
|
1,388,254
|
||||
|
Six months ended June 30,
|
Three months ended June 30,
|
|||||||||||||||
|
2019
|
2018
|
2019
|
2018
|
|||||||||||||
|
REVENUES
|
||||||||||||||||
|
Revenues
|
$
|
147,569
|
$
|
79,600
|
$
|
58,784
|
$
|
39,795
|
||||||||
|
TOTAL REVENUES
|
147,569
|
79,600
|
58,784
|
39,795
|
||||||||||||
|
COST OF GOODS SOLD
|
69,283
|
27,277
|
24,772
|
14,521
|
||||||||||||
|
GROSS PROFIT
|
78,286
|
52,323
|
34,012
|
25,274
|
||||||||||||
|
GENERAL & ADMINISTRATIVE EXPENSES
|
||||||||||||||||
|
Administrative expenses
|
103,750
|
13,631
|
41,186
|
8,440
|
||||||||||||
|
Professional fees
|
25,363
|
6,658
|
2,865
|
3,145
|
||||||||||||
|
Selling expenses
|
15,263
|
9,055
|
6,812
|
4,887
|
||||||||||||
|
Financial Expenses
|
39,432
|
1,279
|
17,554
|
987
|
||||||||||||
|
TOTAL GENERAL & ADMISINSTRATEVIE EXPENSES
|
183,808
|
30,623
|
68,418
|
17,459
|
||||||||||||
|
PROFIT (LOSS) FROM OPERATION
|
(105,522
|
)
|
21,701
|
(34,405
|
)
|
7,815
|
||||||||||
|
NET INCOME (LOSS)
|
$
|
(105,522
|
)
|
$
|
21,701
|
$
|
(34,405
|
)
|
$
|
7,815
|
||||||
|
BASIC EARNING PER SHARE
|
(0.0040
|
)
|
0.0008
|
0.0100
|
0.0003
|
|||||||||||
|
WEIGHTED
AVERAGE NUMBERO OF COMMON SHARESS OUTSTANDING
|
26,221,000
|
26,200,000
|
26,200,000
|
26,200,000
|
||||||||||||
|
Additional
|
||||||||||||||||||||||||||||
|
Common Stock
|
Preferred Stock
|
Paid-in
|
Accumulated
|
|||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||||||||
|
Series-A
|
||||||||||||||||||||||||||||
|
Balance, January 1, 2019
|
26,200,000
|
$
|
2,620
|
10,000
|
$ |
1
|
$
|
114,545
|
$
|
(437,796
|
)
|
$
|
(437,796
|
)
|
||||||||||||||
| Loss for the six months ended |
||||||||||||||||||||||||||||
|
June 30, 2019
|
21,000
|
2
|
14,448
|
(105,522
|
)
|
(105,522
|
)
|
|||||||||||||||||||||
|
BALANCE, JUNE 30, 2019
|
26,221,000
|
$
|
2,622
|
10,000
|
$ |
1
|
$
|
128,993
|
$
|
(543,318
|
)
|
$
|
(543,318
|
)
|
||||||||||||||
|
Six months
|
Six months
|
|||||||
|
Ended
|
Ended
|
|||||||
|
June 30, 2019
|
June 30, 2018
|
|||||||
|
CASH FLOW FROM OPERATING ACTIVITIES
|
$
|
(105,522
|
)
|
$
|
21,700
|
|||
|
(Increase) in Other Assets -
|
||||||||
|
(Increase) Decrease in Prepaid Expenses
|
- |
(8,264
|
)
|
|||||
|
Increase (Decrease) in Customer Deposits
|
- |
17,692
|
||||||
|
(Increase) Advance for Inventory Purchases
|
(24,286
|
)
|
||||||
|
Increase (Decrease) in Accounts Payable
|
(21,140
|
)
|
||||||
|
(Increase) Trade Receivables
|
(333
|
)
|
(4,710
|
)
|
||||
|
(Increase) Decrease in Inventory
|
(111,101
|
)
|
(64,963
|
)
|
||||
|
NET CASH USED IN OPERATING ACTIVITIES
|
(241,242
|
)
|
(59,685
|
)
|
||||
|
CASH FLOW FROM FINANCING ACTIVITIES
|
||||||||
|
Proceeds from notes payable - related parties
|
7,515
|
(83,931
|
)
|
|||||
|
Increse (decrease) in Prepaid for Asset Purchse
|
25,000
|
|||||||
|
Proceeds from Subscription not yet accepted
|
2,000
|
- |
||||||
|
Proceeds form Loan from River Valley Bank
|
246,777
|
- |
||||||
|
(Increase) in Fixed Assets - Land, Building
|
(3,002
|
)
|
- |
|||||
|
Proceeds from sale of shares
|
14,490
|
- |
||||||
|
Proceeds from Accounts Payable - trade (Decrease in Accounts Payable)
|
1,255
|
- |
||||||
|
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
269,035
|
(58,931
|
)
|
|||||
|
NET INCREASE (DECREASE) IN CASH
|
27,793
|
(754
|
)
|
|||||
|
CASH AT BEGINNING PERIOD
|
19,115
|
5,354
|
||||||
|
CASH AT END PERIOD
|
$
|
46,908
|
$
|
4,600
|
||||
|
a)
|
Each share to carry one vote.
|
|
b)
|
Each share will be redeemable with a 365 days written notice to the company.
|
|
c)
|
Each share will be junior to any debt incurred by the Company.
|
|
d)
|
The redemption value will be the par value at which such “preferred shares – series B” are bought by the
subscriber.
|
|
e)
|
Each share will carry a dividend right at par with the common shares.
|
|
Exhibit No.
|
Description
|
|
|
3.1
|
Articles of Incorporation*
|
|
|
3.2
|
Bylaws*
|
|
|
31.1
|
Sec. 302 Certification of Principal Executive Officer
|
|
|
31.2
|
Sec. 302 Certification of Principal Financial Officer
|
|
|
32.1
|
Sec. 906 Certification of Principal Executive Officer
|
|
|
32.2
|
Sec. 906 Certification of Principal Financial Officer
|
|
|
101
|
Interactive data files pursuant to Rule 405 of Regulation S-T
|
|
Free Flow Inc.
|
||
|
Registrant
|
||
|
Dated August 7, 2019
|
By: /s/ Sabir Saleem
|
|
|
Sabir Saleem, Chief Executive Officer,
|
||
|
Chief Financial and Accounting Officer
|
||