DR. WU SKINCARE CO., LTD. AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS AND REVIEW REPORT OF INDEPENDENT ACCOUNTANTS DECEMBER 31, 2017 AND 2016 For the convenience of readers and for information purpose only, the auditors report and the accompanying financial statements have been translated into English from the original Chinese version prepared and used in the Republic of China. In the event of any discrepancy between the English version and the original Chinese version or any differences in the interpretation of the two versions, the Chinese-language auditors report and financial statements shall prevail.
Representation Letter In connection with the Consolidated Financial Statements of Affiliated Enterprises of DR. WU SKINCARE CO., LTD. (the Consolidated FS of the Affiliates ), we represent to you that, the entities required to be included in the Consolidated FS of the Affiliates as of and for the year ended December 31, 2017 in accordance with the Criteria Governing Preparation of Affiliation Reports, Consolidated Business Reports and Consolidated Financial Statements of Affiliated Enterprises are the same as those required to be included in the Consolidated Financial Statements of DR. WU SKINCARE CO., LTD. and its subsidiaries (the Consolidated FS of the Group ) in accordance with International Financial Reporting Standard 10, as well as that, the information required to be disclosed in the Consolidated FS of Affiliates is disclosed in the Consolidated FS of the Group. Consequently, DR. WU SKINCARE CO., LTD. does not prepare a separate set of Consolidated FS of Affiliates. Very truly yours, DR. WU SKINCARE CO., LTD. By WU I JU, Chairman March 8, 2018 ~1~
DR. WU SKINCARE CO., LTD. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (EXPRESSED IN THOUSANDS OF NEW TAIWAN DOLLARS) ASSETS December 31, 2017 December 31, 2016 Notes Amount % Amount % Current Assets 1100 Cash and cash equivalents 6(1) $ 578,897 28 $ 870,206 39 1110 Current financial assets at fair value through profit or loss 6(2) 34,154 2 44,993 2 1170 Accounts receivable, net 6(3) 149,976 7 217,529 10 1180 Accounts receivable-related parties, net 7(2) 1,070-2,733-1200 Other receivables 1,093-440 - 130X Inventories, net 6(4) 216,767 11 147,588 6 1410 Prepayments 30,712 2 20,269 1 1470 Other current assets 6(5) 940,500 46 895,179 40 11XX Total current assets 1,953,169 96 2,198,937 98 Non-current assets 1600 Property, plant and equipment, net 6(6) 35,281 2 14,967 1 1780 Intangible assets 6,463-2,265-1840 Deferred tax assets 6(18) 35,860 2 18,060 1 1900 Other non-current assets 10,419-9,941-15XX Total non-current assets 88,023 4 45,233 2 1XXX Total assets $ 2,041,192 100 $ 2,244,170 100 (Continued) ~8~
DR. WU SKINCARE CO., LTD. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (EXPRESSED IN THOUSANDS OF NEW TAIWAN DOLLARS) LIABILITIES AND EQUITY December 31, 2017 December 31, 2016 Notes Amount % Amount % Current Liabilities 2150 Notes payable $ 9 - $ 9-2170 Accounts payable 80,881 4 65,296 3 2200 Other payables 6(7) 79,251 4 88,296 4 2220 Other payables to related parties 7(2) 180-180 - 2230 Current tax liabilities 6(18) 5,943-38,993 2 2300 Other current liabilities 3,288-1,550-21XX Total current liabilities 169,552 8 194,324 9 Non-current liabilities 2600 Other non-current liabilities - - 235-25XX Total non-current liabilities - - 235-2XXX Total liabilities 169,552 8 194,559 9 Share capital 6(10) 3110 Ordinary shares 458,157 23 458,157 20 Capital surplus 6(11) 3200 Capital surplus 1,182,846 58 1,182,846 53 Retained earnings 6(12) 3310 Legal reserve 101,851 5 70,638 3 3320 Special reserve 750 - - - 3350 Unappropriated retained earnings 131,629 6 338,720 15 Other equity interest 3400 Other equity interest ( 3,593) - ( 750) - 3XXX Total Equity 1,871,640 92 2,049,611 91 Significant contingent liabilities and unrecognised contract commitments Significant events after the balance sheet date 11 3X2X Total liabilities and equity $ 2,041,192 100 $ 2,244,170 100 9 The accompanying notes are an integral part of these financial statements. ~9~
DR. WU SKINCARE CO., LTD. AND SUBSIDIARIES CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (EXPRESSED IN THOUSANDS OF NEW TAIWAN DOLLARS, EXCEPT FOR EARNINGS PER SHARE AMOUNTS) December 31, 2017 December 31, 2016 Items Notes Amount % Amount % 4000 Operating revenues 6(13) and 7(2) $ 936,922 100 $ 1,150,595 100 5000 Operating costs 6(4)(16)(17) ( 347,034) ( 37) ( 355,088) ( 31) 5900 Gross profit 589,888 63 795,507 69 Operating expenses 6(16)(17) and 7(2) 6100 Selling expenses ( 381,455) ( 41) ( 336,371) ( 29) 6200 Administrative expenses ( 55,855) ( 6) ( 63,597) ( 6) 6300 Research and development expenses ( 9,499) ( 1) ( 12,797) ( 1) 6000 Total operating expenses ( 446,809) ( 48) ( 412,765) ( 36) 6900 Net operating income 143,079 15 382,742 33 Non-operating income and expenses 7010 Other income 6(14) 15,614 2 7,633 1 7020 Other gains and losses 6(15) ( 10,467) ( 1) ( 15,506) ( 1) 7000 Total non-operating income and expenses 5,147 1 ( 7,873) - 7900 Profit before income tax, net 148,226 16 374,869 33 7950 Income tax expense 6(18) ( 20,971) ( 3) ( 62,746) ( 6) 8200 Profit $ 127,255 13 $ 312,123 27 Other comprehensive income, net Components of other comprehensive income that will be reclassified to profit or loss 8361 Exchange differences on translation of foreign financial statements ($ 2,843) - ($ 3,018) - 8360 Total components of other comprehensive income that will be reclassified to profit or loss ( 2,843) - ( 3,018) - 8500 Total comprehensive income $ 124,412 13 $ 309,105 27 Profit attributable to: 8610 Equity holders of the Company $ 127,255 13 $ 312,123 27 Total comprehensive income attributable to: 8710 Equity holders of the Company $ 124,412 13 $ 309,105 27 9750 Basic earnings per share 6(19) 9850 Diluted earnings per share 6(19) $ 2.78 $ 7.06 $ 2.78 $ 7.05 The accompanying notes are an integral part of these financial statements. ~10~
DR. WU SKINCARE CO., LTD. AND SUBSIDIARIES CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (EXPRESSED IN THOUSANDS OF NEW TAIWAN DOLLARS) Year ended December 31, 2016 Share Capital Capital Surplus Retained Earnings Other Equity Interest Exchange differences on translation of Additional Unappropriated foreign financial Notes Ordinary shares paid-in capital Legal reserve Special reserve retained earnings statements Total Balance at January 1, 2016 $ 281,938 $ 348,746 $ 47,800 $ - $ 274,985 $ 2,268 $ 955,737 Cash capital increase 6(10) 35,250 833,923 - - - - 869,173 Compensation cost of share-based payment 6(9) - 177 - - - - 177 Appropriation of 2015 earnings 6(12) Legal reserve - - 22,838 - ( 22,838) - - Cash dividends - - - - ( 84,581) - ( 84,581) Stock dividends 140,969 - - - ( 140,969) - - Profit for the year - - - - 312,123-312,123 Other comprehensive loss for the year - - - - - ( 3,018) ( 3,018) Balance at December 31, 2016 $ 458,157 $ 1,182,846 $ 70,638 $ - $ 338,720 ($ 750) $ 2,049,611 Year ended December 31, 2017 Balance at January 1, 2017 $ 458,157 $ 1,182,846 $ 70,638 $ - $ 338,720 ($ 750) $ 2,049,611 Appropriation of 2016 earnings 6(12) Equity attributable to owners of parent Legal reserve - - 31,213 - ( 31,213) - - Special reserve - - - 750 ( 750) - - Cash dividends - - - - ( 302,383) - ( 302,383) Profit for the year - - - - 127,255-127,255 Other comprehensive loss for the year - - - - - ( 2,843) ( 2,843) Balance at December 31, 2017 $ 458,157 $ 1,182,846 $ 101,851 $ 750 $ 131,629 ($ 3,593) $ 1,871,640 The accompanying notes are an integral part of these financial statements. ~11~
DR. WU SKINCARE CO., LTD. AND SUBSIDIARIES CONSOLIDATED STATEMENT OF CASH FLOWS (EXPRESSED IN THOUSANDS OF NEW TAIWAN DOLLARS) Years ended December 31, Notes 2017 2016 Cash flows from operating activities Income before income tax $ 148,226 $ 374,869 Adjustments Adjustments to reconcile profit (loss) Depreciation expense 6(16) 8,205 5,117 Amortization expense 6(16) 1,301 735 Reversal of provision for bad deb expense 6(3) ( 9) ( 63) Net loss (gain) on financial assets at fair value through profit or loss 6(15) 1,599 ( 1,103) Interest income 6(14) ( 12,214) ( 7,546) Compensation cost of share-based payment 6(9) - 177 Loss on disposal of property, plant and equipment 6(15) 188 2,380 Changes in operating assets and liabilities Changes in operating assets Financial assets held for trading 9,240 ( 18,616) Accounts receivable, net 67,565 ( 58,158) Accounts receivable due from related parties, net 1,663 1,325 Other receivables ( 541) 137 Inventories ( 69,179) ( 34,795) Prepayments ( 10,443) ( 3,468) Changes in operating liabilities Accounts payable 15,585 32,393 Other payables ( 9,045) 35,304 Other payables to related parties - 180 Other current liabilities 1,504 149 Cash inflow generated from operations 153,645 329,017 Interest received 12,102 7,493 Income tax paid ( 71,919) ( 55,456) Net cash flows from operating activities 93,828 281,054 Cash flows from investing activities Increase in other current assets ( 45,321) ( 464,967) Acquisition of property, plant and equipment 6(6) ( 28,648) ( 12,307) Acquisition of intangible assets ( 5,506) ( 1,562) Increase in refundable deposits ( 4,656) ( 5,221) Decrease in refundable deposits 4,178 50 Net cash used in investing activities ( 79,953) ( 484,007) Cash flows from financing activities Increase in guarantee deposits received - 235 Dividends paid 6(12) ( 302,383) ( 84,581) Proceeds from issuance of shares 6(10) - 872,250 Net cash flows (used in) from financing activities ( 302,383) 787,904 Effect of exchange rate changes on cash and cash equivalents ( 2,801) ( 1,221) (Decrease) increase in cash and cash equivalents ( 291,309) 583,730 Cash and cash equivalents at beginning of the year 870,206 286,476 Cash and cash equivalents at end of the year $ 578,897 $ 870,206 The accompanying notes are an integral part of these financial statements. ~12~
DR. WU SKINCARE CO., LTD. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2017 AND 2016 (EXPRESSED IN THOUSANDS OF NEW TAIWAN DOLLARS, EXCEPT AS OTHERWISE INDICATED) 1. HISTORY AND ORGANISATION (1) DR. WU SKINCARE CO., LTD. (the "Company"; DR. WU SKINCARE CO., LTD. (formerly named Skylight Biotechnology Corporation) and subsidiaries collectively referred herein as the Group ) was incorporated as a company limited by shares under the provisions of the Company Law of the Republic of China (R.O.C.) and commenced operations on March 10, 2003. On April 16, 2014, the shareholders at their special meeting resolved to change the corporate name of the Company to DR. WU SKINCARE CO., LTD. The Company is primarily engaged in research, development, production, wholesale and retail of cosmetics. (2) In April 2015, the Company applied to the Taipei Exchange for registering its ordinary shares in the Emerging Market, and its shares were officially listed on the Taiwan Over-The-Counter Securities Exchange starting from June 16, 2016. 2. THE DATE OF AUTHORISATION FOR ISSUANCE OF THE CONSOLIDATED FINANCIAL STATEMENTS AND PROCEDURES FOR AUTHORISATION These consolidated financial statements were authorised for issuance by the Board of Directors on March 8, 2018. 3. APPLICATION OF NEW STANDARDS, AMENDMENTS AND INTERPRETATIONS (1) Effect of the adoption of new issuances of or amendments to International Financial Reporting Standards ( IFRS ) as endorsed by the Financial Supervisory Commission ( FSC ) New standards, interpretations and amendments endorsed by the FSC effective from 2017 are as follows: New Standards, Interpretations and Amendments Amendments to IFRS 10, IFRS 12 and IAS 28, Investment entities: applying the consolidation exception Amendments to IFRS 11, Accounting for acquisition of interests in joint operations ~13~ Effective date by International Accounting Standards Board January 1, 2016 January 1, 2016 IFRS 14, Regulatory deferral accounts January 1, 2016
New Standards, Interpretations and Amendments Effective date by International Accounting Standards Board Amendments to IAS 1, Disclosure initiative January 1, 2016 Amendments to IAS 16 and IAS 38, Clarification of acceptable methods of depreciation and amortisation January 1, 2016 Amendments to IAS 16 and IAS 41, Agriculture: bearer plants January 1, 2016 Amendments to IAS 19, Defined benefit plans: employee contributions Amendments to IAS 27, Equity method in separate financial statements Amendments to IAS 36, Recoverable amount disclosures for non-financial assets Amendments to IAS 39, Novation of derivatives and continuation of hedge accounting July 1, 2014 January 1, 2016 January 1, 2014 January 1, 2014 IFRIC 21, Levies January 1, 2014 Annual improvements to IFRSs 2010-2012 cycle July 1, 2014 Annual improvements to IFRSs 2011-2013 cycle July 1, 2014 Annual improvements to IFRSs 2012-2014 cycle January 1, 2016 The above standards and interpretations have no significant impact to the Group s financial condition and financial performance based on the Group s assessment. (2) Effect of new issuances of or amendments to IFRSs as endorsed by the FSC but not yet adopted by the Group New standards, interpretations and amendments endorsed by the FSC effective from 2018 are as follows: New Standards, Interpretations and Amendments Amendments to IFRS 2, Classification and measurement of share-based payment transactions Amendments to IFRS 4, Applying IFRS 9 Financial instruments with IFRS 4 Insurance contracts ~14~ Effective date by International Accounting Standards Board January 1, 2018 January 1, 2018 IFRS 9, Financial instruments January 1, 2018 IFRS 15, Revenue from contracts with customers January 1, 2018 Amendments to IFRS 15, Clarifications to IFRS 15 Revenue from contracts with customers January 1, 2018
New Standards, Interpretations and Amendments ~15~ Effective date by International Accounting Standards Board Amendments to IAS 7, Disclosure initiative January 1, 2017 Amendments to IAS 12, Recognition of deferred tax assets for unrealised losses January 1, 2017 Amendments to IAS 40, Transfers of investment property January 1, 2018 IFRIC 22, Foreign currency transactions and advance consideration January 1, 2018 Annual improvements to IFRSs 2014-2016 cycle- Amendments to IFRS 1, First-time adoption of International Financial Reporting Standards Annual improvements to IFRSs 2014-2016 cycle- Amendments to IFRS 12, Disclosure of interests in other entities Annual improvements to IFRSs 2014-2016 cycle- Amendments to IAS 28, Investments in associates and joint ventures January 1, 2018 January 1, 2017 January 1, 2018 Except for the following, the above standards and interpretations have no significant impact to the Group s financial condition and financial performance based on the Group s assessment. The quantitative impact are disclosed as follows: IFRS 15, Revenue from contracts with customers (a) IFRS 15 requires that, when products are sold with a right of return, the entity will recognise revenue in the amount of consideration to which the entity expects to be entitled. Revenue would not be recognised for products that the entity expects to be returned. The entity raises a refund liability and an asset representing its right to recover the products from the customer. The asset is presented separately from the refund liability. (b) Under IFRS 15, the related contract liabilities in relation to the customer loyalty programme, which were recognised in deferred revenue in the balance sheet in previous reporting period (shown as other current liabilities), shall be reclassified to contract liabilities. When adopting the new standards endorsed by the FSC effective from 2018, the Group expects to adopt IFRS 15 using the modified retrospective approach. The significant effects of applying the new standards as of January 1, 2018 are summarized below: Effect of Balance sheet items affected 2017 version adoption of 2018 version January 1, 2018 IFRSs amount new standards IFRSs amount Remark Accounts receivable, net $ 149,976 $ 14,654 $ 164,630 A Inventories 216,767 ( 3,431) 213,336 A Other current assets 940,500 3,431 $ 943,931 A Total affected assets $ 14,654 Refund liability - 14,654 14,654 A Contract liabilities - 2,729 2,729 B Other current liabilities 3,288 ( 2,729) 559 B Total affected liabilities $ 14,654
Explanation: A. Under IFRS 15, if the customer returns a product, the Company is obliged to refund the purchase price. Therefore, a gross amount for the expected refunds to customers is recognised as refund liability. At the same time, the Company has a right to recover the product from the customer where the customer exercises his right of return and recognises an asset (shown as other current assets). The asset is measured by reference to the former carrying amount of the product due to the products are not material. To reflect these changes in accounting policies, accounts receivable increased by $14,654, other current assets increased by $3,431, refund liability increased by $14,654 and inventories decreased by $3,431 on January 1, 2018. B. Under IFRS 15, the related contract liabilities in relation to the customer loyalty programme, which were recognised in deferred revenue in the balance sheet in previous reporting period (shown as other current liabilities), shall be reclassified to contract liabilities. To reflect these changes in accounting policies, contract liabilities increased by $2,729 and other current liabilities decreased by $2,729 on January 1, 2018. (3) IFRSs issued by IASB but not yet endorsed by the FSC New standards, interpretations and amendments issued by IASB but not yet included in the IFRSs endorsed by the FSC are as follows: New Standards, Interpretations and Amendments Amendments to IFRS 9, Prepayment features with negative compensation Amendments to IFRS 10 and IAS 28, Sale or contribution of assets between an investor and its associate or joint venture Effective date by International Accounting Standards Board January 1, 2019 To be determined by International Accounting Standards Board IFRS 16, Leases January 1, 2019 IFRS 17, Insurance contracts January 1, 2021 Amendments to IAS 19, Plan amendment, curtailment or settlement January 1, 2019 Amendments to IAS 28, Long-term interests in associates and joint ventures January 1, 2019 IFRIC 23, Uncertainty over income tax treatments January 1, 2019 Annual improvements to IFRSs 2015-2017 cycle January 1, 2019 Except for the following, the above standards and interpretations have no significant impact to the Group s financial condition and financial performance based on the Group s assessment. The quantitative impact will be disclosed when the assessment is complete. ~16~
IFRS 16, Leases : IFRS 16, Leases, replaces IAS 17, Leases and related interpretations and SICs. The standard requires lessees to recognise a 'right-of-use asset' and a lease liability (except for those leases with terms of 12 months or less and leases of low-value assets). The accounting stays the same for lessors, which is to classify their leases as either finance leases or operating leases and account for those two types of leases differently. IFRS 16 only requires enhanced disclosures to be provided by lessors. 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The principal accounting policies applied in the preparation of these consolidated financial statements are set out below. These policies have been consistently applied to all the periods presented, unless otherwise stated. (1) Compliance statement The consolidated financial statements of the Group have been prepared in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers, International Financial Reporting Standards, International Accounting Standards, IFRIC Interpretations, and SIC Interpretations as endorsed by the FSC (collectively referred herein as the IFRSs ). (2) Basis for preparation A. Except for financial assets and financial liabilities at fair value through profit or loss, the consolidated financial statements have been prepared under the historical cost convention. B. The preparation of financial statements in conformity with IFRSs requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group s accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the consolidated financial statements are disclosed in Note 5. (3) Basis of consolidation/events after the balance sheet date A. Basis for preparation of consolidated financial statements: (a) All subsidiaries are included in the Group s consolidated financial statements. Subsidiaries are all entities (including structured entities) controlled by the Group. The Group controls an entity when the Group is exposed, or has rights, to variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Consolidation of subsidiaries begins from the date the Group obtains control of the subsidiaries and ceases when the Group loses control of the subsidiaries. (b) Inter-company transactions, balances and unrealised gains or losses on transactions between companies within the Group are eliminated. Accounting policies of subsidiaries have been ~17~
adjusted where necessary to ensure consistency with the policies adopted by the Group. B. Subsidiaries included in the consolidated financial statements: Ownership (%) Name of investor Name of subsidiary Main business activities December 31, 2017 December 31, 2016 Description The Company Wclinic Biotechnology Corporation Professional investment company 100 100 Note 1 Wclinic Biotechnology Corporation DR.WU Skincare (Shanghai) Co., Ltd. Trading of cosmetics and skin care products 100 100 Note 1 and Note 2 Note 1: The subsidiaries are the Company s immaterial subsidiaries. However, their financial statements for the years ended December 31, 2017 and 2016 were reviewed by the Company s independent accountants. Note 2: To expand the market in China and meet the requirement of operation, the Board of Directors at their meeting resolved to establish a 100% holding subsidiary, DR.WU Biotech (Shanghai) Co., Ltd.,in Pudong New Area, Shanghai City through China indirect subsidiary, DR. WU Skincare (Shanghai) Co., Ltd., on November 9, 2017. The registered paid-in capital was RMB 2 million. The payment of investment has been remitted by DR. WU Skincare (Shanghai) Co., Ltd. in January, 2018. At the same time, the registration has been completed. C. Subsidiaries not included in the consolidated financial statements: None. D. Adjustments for subsidiaries with different balance sheet dates: None. E. Significant restrictions: None. F. Subsidiaries that have non-controlling interests that are material to the Group: None. (4) Foreign currency translation Items included in the financial statements of each of the Group s entities are measured using the currency of the primary economic environment in which the entity operates (the functional currency ). The consolidated financial statements are presented in New Taiwan dollars, which is the Company s functional and the Group s presentation currency. A. Foreign currency transactions and balances (a) Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions or valuation where items are remeasured. Foreign exchange gains and losses resulting from the settlement of such transactions are ~18~
recognised in profit or loss in the period in which they arise. (b) Monetary assets and liabilities denominated in foreign currencies at the period end are re-translated at the exchange rates prevailing at the balance sheet date. Exchange differences arising upon re-translation at the balance sheet date are recognised in profit or loss. (c) Non-monetary assets and liabilities denominated in foreign currencies held at fair value through profit or loss are re-translated at the exchange rates prevailing at the balance sheet date; their translation differences are recognised in profit or loss. Non-monetary assets and liabilities denominated in foreign currencies held at fair value through other comprehensive income are re-translated at the exchange rates prevailing at the balance sheet date; their translation differences are recognised in other comprehensive income. However, non-monetary assets and liabilities denominated in foreign currencies that are not measured at fair value are translated using the historical exchange rates at the dates of the initial transactions. (d) All exchange differences recognised in the current profit or loss are presented in the statement of comprehensive income within other gains and losses. B. Translation of foreign operations The operating results and financial position of all the group entities that have a functional currency different from the presentation currency are translated into the presentation currency as follows: (a) Assets and liabilities for each balance sheet presented are translated at the closing exchange rate at the date of that balance sheet; (b) Income and expenses for each statement of comprehensive income are translated at average exchange rates of that period; and (c) All resulting exchange differences are recognised in other comprehensive income. (5) Classification of current and non-current items A. Assets that meet one of the following criteria are classified as current assets; otherwise they are classified as non-current assets: (a) Assets arising from operating activities that are expected to be realised, or are intended to be sold or consumed within the normal operating cycle; (b) Assets held mainly for trading purposes; (c) Assets that are expected to be realised within twelve months from the balance sheet date; (d) Cash and cash equivalents, excluding restricted cash and cash equivalents and those that are to be exchanged or used to settle liabilities more than twelve months after the balance sheet date. ~19~
B. Liabilities that meet one of the following criteria are classified as current liabilities; otherwise they are classified as non-current liabilities: (a) Liabilities that are expected to be settled within the normal operating cycle; (b) Liabilities arising mainly from trading activities; (c) Liabilities that are to be settled within twelve months from the balance sheet date; (d) Liabilities for which the repayment date cannot be extended unconditionally to more than twelve months after the balance sheet date. Terms of a liability that could, at the option of the counterparty, result in its settlement by the issuance of equity instruments do not affect its classification. (6) Cash equivalents Cash equivalents refer to short-term, highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value. Time deposits that meet the definition above and are held for the purpose of meeting short-term cash commitments in operations are classified as cash equivalents. (7) Financial assets at fair value through profit or loss A. Financial assets at fair value through profit or loss are financial assets held for trading. Financial assets are classified in this category of held for trading if acquired principally for the purpose of selling in the short-term. Derivatives are also categorized as financial assets held for trading unless they are designated as hedges. B. On a regular way purchase or sale basis, financial assets at fair value through profit or loss are recognised and derecognised using trade date accounting. C. Financial assets at fair value through profit or loss are initially recognised at fair value. Related transaction costs are expensed in profit or loss. These financial assets are subsequently remeasured and stated at fair value, and any changes in the fair value of these financial assets are recognised in profit or loss. (8) Accounts receivable Accounts receivable are loans and receivables originated by the entity. They are created by the entity by selling goods or providing services to customers in the ordinary course of business. Accounts receivable are initially recognised at fair value and subsequently measured at amortised cost using the effective interest method, less provision for impairment. However, short-term accounts receivable without bearing interest are subsequently measured at initial invoice amount as the effect of discounting is immaterial. ~20~
(9) Impairment of financial assets A. The Group assesses at each balance sheet date whether there is objective evidence that a financial asset or a group of financial assets is impaired as a result of one or more events that occurred after the initial recognition of the asset (a loss event ) and that loss event (or events) has an impact on the estimated future cash flows of the financial asset or group of financial assets that can be reliably estimated. B. The criteria that the Group uses to determine whether there is objective evidence of an impairment loss is as follows: (a) Significant financial difficulty of the issuer or debtor; (b) A breach of contract, such as a default or delinquency in interest or principal payments; (c) The Group, for economic or legal reasons relating to the borrower s financial difficulty, granted the borrower a concession that a lender would not otherwise consider; (d) It becomes probable that the borrower will enter bankruptcy or other financial reorganisation; (e) The disappearance of an active market for that financial asset because of financial difficulties; (f) Observable data indicating that there is a measurable decrease in the estimated future cash flows from a group of financial assets since the initial recognition of those assets, although the decrease cannot yet be identified with the individual financial asset in the group, including adverse changes in the payment status of borrowers in the group or national or local economic conditions that correlate with defaults on the assets in the group; (g) Information about significant changes with an adverse effect that have taken place in the technology, market, economic or legal environment in which the issuer operates, and indicates that the cost of the investment in the equity instrument may not be recovered; (h) A significant or prolonged decline in the fair value of an investment in an equity instrument below its cost. C. When the Group assesses that there has been objective evidence of impairment and an impairment loss has occurred, accounting for impairment is made as follows according to the financial assets measured at amortised cost: The amount of the impairment loss is measured as the difference between the asset s carrying amount and the present value of estimated future cash flows discounted at the financial asset s original effective interest rate, and is recognised in profit or loss. If, in a subsequent period, the amount of the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment loss was recognised, the previously recognised impairment loss is reversed through profit or loss to the extent that the carrying amount of the asset does not exceed its amortised cost that would have been at the date of reversal had the impairment loss not been recognised previously. Impairment loss is recognised and reversed by adjusting the carrying amount of the asset through the use of an impairment allowance account. ~21~
(10) Derecognition of financial assets The Group derecognises a financial asset when the contractual rights to receive the cash flows from the financial asset expire. (11) Inventories Inventories are stated at the lower of cost and net realisable value. Cost is determined using the weighted-average method. The cost of finished goods and work in progress comprises raw materials, direct labour, other direct costs and related production overheads. It excludes borrowing costs. The item by item approach is used in applying the lower of cost and net realisable value. Net realisable value is the estimated selling price in the ordinary course of business, less the estimated cost of completion and applicable variable selling expenses. (12) Property, plant and equipment A. Property, plant and equipment are initially recorded at cost. Borrowing costs incurred during the construction period are capitalised. B. Subsequent costs are included in the asset s carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognised. All other repairs and maintenance are charged to profit or loss during the financial period in which they are incurred. C. Property, plant and equipment apply cost model and are depreciated using the straight-line method to allocate their cost over their estimated useful lives. Each part of an item of property, plant, and equipment with a cost that is significant in relation to the total cost of the item must be depreciated separately. D. The assets residual values, useful lives and depreciation methods are reviewed, and adjusted if appropriate, at each financial year-end. If expectations for the assets residual values and useful lives differ from previous estimates or the patterns of consumption of the assets future economic benefits embodied in the assets have changed significantly, any change is accounted for as a change in estimate under IAS 8, Accounting Policies, Changes in Accounting Estimates and Errors, from the date of the change. The estimated useful lives of property, plant and equipment are as follows: Office equipment Leasehold improvements Others 3~8 years 2~6 years 3~6 years ~22~
(13) Operating lease (lessee) Payments made under an operating lease (net of any incentives received from the lessor) are recognised in profit or loss on a straight-line basis over the lease term. (14) Intangible assets A. Trademarks Separately acquired trademarks are stated at historical cost. Trademarks are amortised on a straight-line basis over their legal useful lives of 3 to 10 years. B. Computer software Computer software is stated at cost and amortised on a straight-line basis over its estimated useful life of 1 to 10 years. (15) Impairment of non-financial assets The Group assesses at each balance sheet date the recoverable amounts of those assets where there is an indication that they are impaired. An impairment loss is recognised for the amount by which the asset s carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset s fair value less costs to sell or value in use. When the circumstances or reasons for recognising impairment loss for an asset in prior years no longer exist or diminish, the impairment loss is reversed. The increased carrying amount due to reversal should not be more than what the depreciated or amortised historical cost would have been if the impairment had not been recognised. (16) Notes and accounts payable Notes and accounts payable are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. They are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method. However, short-term accounts payable without bearing interest are subsequently measured at initial invoice amount as the effect of discounting is immaterial. (17) Derecognition of financial liabilities A financial liability is derecognised when the obligation under the liability specified in the contract is discharged or cancelled or expires. ~23~
(18) Offsetting financial instruments Financial assets and liabilities are offset and reported in the net amount in the balance sheet when there is a legally enforceable right to offset the recognised amounts and there is an intention to settle on a net basis or realise the asset and settle the liability simultaneously. (19) Employee benefits A. Short-term employee benefits Short-term employee benefits are measured at the undiscounted amount of the benefits expected to be paid in respect of service rendered by employees in a period and should be recognised as expense in that period when the employees render service. B. Pensions - defined contribution plans For defined contribution plans, the contributions are recognised as pension expense when they are due on an accrual basis. Prepaid contributions are recognised as an asset to the extent of a cash refund or a reduction in the future payments. C. Employees compensation and directors and supervisors remuneration Employees compensation and directors and supervisors remuneration are recognised as expense and liability, provided that such recognition is required under legal or constructive obligation and those amounts can be reliably estimated. Any difference between the resolved amounts and the subsequently actual distributed amounts is accounted for as changes in estimates. If employee compensation is paid by shares, the Group calculates the number of shares based on the closing price at the previous day of the board meeting resolution. (20) Employee share-based payment For the equity-settled share-based payment arrangements, the employee services received are measured at the fair value of the equity instruments granted at the grant date, and are recognised as compensation cost over the vesting period, with a corresponding adjustment to equity. The fair value of the equity instruments granted shall reflect the impact of market vesting conditions and non-market vesting conditions. Compensation cost is subject to adjustment based on the service conditions that are expected to be satisfied and the estimates of the number of equity instruments that are expected to vest under the non-market vesting conditions at each balance sheet date. Ultimately, the amount of compensation cost recognised is based on the number of equity instruments that eventually vest. ~24~
(21) Income tax A. The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or items recognised directly in equity, in which cases the tax is recognised in other comprehensive income or equity. B. The current income tax expense is calculated on the basis of the tax laws enacted or substantively enacted at the balance sheet date in the countries where the Company and its subsidiaries operate and generate taxable income. Management periodically evaluates positions taken in tax returns with respect to situations in accordance with applicable tax regulations. It establishes provisions where appropriate based on the amounts expected to be paid to the tax authorities. An additional 10% tax is levied on the unappropriated retained earnings and is recorded as income tax expense in the year the stockholders resolve to retain the earnings. C. Deferred tax is recognised, using the balance sheet liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated balance sheet. However, the deferred tax is not accounted for if it arises from initial recognition of goodwill or of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. Deferred tax is provided on temporary differences arising on investments in subsidiaries, except where the timing of the reversal of the temporary difference is controlled by the Group and it is probable that the temporary difference will not reverse in the foreseeable future. Deferred tax is determined using tax rates (and laws) that have been enacted or substantially enacted by the balance sheet date and are expected to apply when the related deferred tax asset is realised or the deferred tax liability is settled. D. Deferred tax assets are recognised only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised. At each balance sheet date, unrecognised and recognised deferred tax assets are reassessed. E. Current income tax assets and liabilities are offset and the net amount reported in the balance sheet when there is a legally enforceable right to offset the recognised amounts and there is an intention to settle on a net basis or realise the asset and settle the liability simultaneously. Deferred tax assets and liabilities are offset on the balance sheet when the entity has the legally enforceable right to offset current tax assets against current tax liabilities and they are levied by the same taxation authority on either the same entity or different entities that intend to settle on a net basis or realise the asset and settle the liability simultaneously. (22) Share capital A. Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares are shown in equity as a deduction, net of tax, from the proceeds. ~25~
B. Where the Company repurchases the Company s equity share capital that has been issued, the consideration paid, including any directly attributable incremental costs (net of income taxes) is deducted from equity attributable to the Company s equity holders. (23) Dividends Dividends are recorded in the Company s financial statements in the period in which they are resolved by the Company s shareholders. Cash dividends are recorded as liabilities; stock dividends are recorded as stock dividends to be distributed and are reclassified to ordinary shares on the effective date of new shares issuance. (24) Revenue recognition A. The Group manufactures and sells cosmetics. Revenue is measured at the fair value of the consideration received or receivable taking into account of business tax, returns, rebates and discounts for the sale of goods to external customers in the ordinary course of the Group s activities. Discounts include the expenses related to products and expenses of participating in distributors promotional activities based on the contract. Revenue arising from the sales of goods is recognised when the Group has delivered the goods to the customer, the amount of sales revenue can be measured reliably and it is probable that the future economic benefits associated with the transaction will flow to the entity. The delivery of goods is completed when the significant risks and rewards of ownership have been transferred to the customer, the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold, and the customer has accepted the goods based on the sales contract or there is objective evidence showing that all acceptance provisions have been satisfied. B. The Group has customer loyalty programmes where the Group grants loyalty award credits (such as points ; the award credits can be used to set off against the amount of consumption or to exchange discounted goods) to customers as part of a sales transaction. The fair value of the consideration received or receivable in respect of the initial sale shall be allocated between the initial sale of goods and the award credits. The amount of proceeds allocated to the award credits is measured by reference to the fair value of goods that can be redeemed by using the award credits and the proportion of award credits that are expected to be redeemed by customers. The Group recognises the deferred portion of the proceeds allocated to the award credits as revenue only when it has fulfilled its obligations in respect of the award credits. ~26~
(25) Operating segments Operating segments are reported in a manner consistent with the internal reporting provided to the Chief Operating Decision-Maker. The Group s Chief Operating Decision-Maker is responsible for allocating resources and assessing performance of the operating segments. 5. CRITICAL ACCOUNTING JUDGEMENTS, ESTIMATES AND KEY SOURCES OF ASSUMPTION UNCERTAINTY The preparation of these consolidated financial statements requires management to make critical judgements in applying the Group s accounting policies and make critical assumptions and estimates concerning future events. Assumptions and estimates may differ from the actual results and are continually evaluated and adjusted based on historical experience and other factors. Such assumptions and estimates have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year; and the related information is addressed below: (1) Critical judgements in applying the Group s accounting policies Based on the Group s assessment, there is no significant uncertainty in the adoption of the accounting policies. (2) Critical accounting estimates and assumptions A. Revenue recognition The Group estimates sales discounts and returns based on the contract and other known factors. Provisions for such liabilities are recorded as a deduction item to sales revenues when the sales are recognised. The Group reassesses the reasonableness of estimates of discounts and returns periodically. B. Evaluation of inventories As inventories are stated at the lower of cost and net realisable value, the Group must determine the net realisable value of inventories on balance sheet date using judgements and estimates. Due to rapid change of the market, the Group evaluates the amounts of normal inventory consumption, obsolete inventories or inventories without market selling value on balance sheet date, and writes down the cost of inventories to the net realisable value. Such an evaluation of inventories is principally based on the demand for the products within the specified period in the future. Therefore, there might be material changes to the evaluation. ~27~
6. DETAILS OF SIGNIFICANT ACCOUNTS (1) Cash and cash equivalents December 31, 2017 December 31, 2016 Cash on hand and revolving funds $ 79 $ 146 Checking accounts and demand deposits 279,020 642,049 Cash equivalents (Time deposits) 299,798 228,011 $ 578,897 $ 870,206 A. The Group transacts with a variety of financial institutions all with high credit quality to disperse credit risk, so it expects that the probability of counterparty default is remote. B. The Group has no cash and cash equivalents pledged to others. (2) Financial assets at fair value through profit or loss December 31, 2017 December 31, 2016 Current items: Financial assets held for trading Open-end fund $ 36,611 $ 45,878 Valuation adjustment of financial assets held for trading ( 2,457) ( 885) $ 34,154 $ 44,993 A. The Group recognised net (loss) gain of ($1,599) and $1,103 on financial assets held for trading for the years ended December 31, 2017 and 2016, respectively. B. The Group has no financial assets at fair value through profit or loss pledged to others. (3) Accounts receivable December 31, 2017 December 31, 2016 Accounts receivable $ 150,129 $ 217,695 Less: Allowance for bad debts ( 153) ( 166) $ 149,976 $ 217,529 A. The Group s accounts receivable that were neither past due nor impaired were fully performing in line with the credit standards prescribed based on counterparties industrial characteristics, scale of business and profitability. As of December 31, 2017 and 2016, the Group s accounts receivable that were neither past due nor impaired were $143,786 and $209,413, respectively. B. As of December 31, 2017 and 2016, the Group had no financial assets that were either past due but not impaired. ~28~
C. Movement analysis of financial assets that were impaired is as follows: (a) As of December 31, 2017 and 2016, a portion of the Group s accounts receivable that were past due have been assessed to be impaired. Accounts receivable that were fully impaired amounted to $6,343 and $8,282, respectively. (b) The movements of allowance for bad debts from the abovementioned impaired accounts receivable wherein impairment has been recognised are as follows: 2017 Individual Group provision provision Total At January 1 $ - $ 166 $ 166 Reversal of impairment - ( 9) ( 9) Net exchange differences - ( 4) ( 4) At December 31 $ - $ 153 $ 153 2016 Individual Group provision provision Total At January 1 $ - $ 244 $ 244 Reversal of impairment - ( 63) ( 63) Net exchange differences - ( 15) ( 15) At December 31 $ - $ 166 $ 166 D. The Group does not hold any collateral as security for any of the abovementioned accounts receivable. (4) Inventories December 31, 2017 Allowance for Cost valuation loss Book value Materials and supplies $ 21,703 ($ 1,434) $ 20,269 Finished goods 204,769 ( 8,271) 196,498 $ 226,472 ($ 9,705) $ 216,767 December 31, 2016 Allowance for Cost valuation loss Book value Materials and supplies $ 18,227 ($ 494) $ 17,733 Finished goods 137,762 ( 7,907) 129,855 $ 155,989 ($ 8,401) $ 147,588 ~29~
A. Abovementioned inventories were not pledged to others as collaterals. B. The cost of inventories recognised as expense for the period: Year ended Year ended December 31, 2017 December 31, 2016 Cost of goods sold $ 346,884 $ 351,372 Loss on scrapping inventory 2,445 6,043 Loss from (gain on reversal of) market value decline 1,432 ( 730) Loss on physical inventory 25 153 Indemnity income for disposal of inventories and physical inventory loss claims ( 3,752) ( 1,750) $ 347,034 $ 355,088 In 2016, gain on reversal of allowance for inventory valuation losses arose from the inventories sold in the period which were previously provided with allowance. (5) Other current assets December 31, 2017 December 31, 2016 Time deposits $ 940,500 $ 895,179 A. Abovementioned time deposits with original maturity between 3 months and 1 year were classified as other current assets based on its nature. B. The Group has no other current assets pledged to others. (6) Property, plant and equipment Office Leasehold equipment improvements Others Total At January 1, 2017 Cost $ 830 $ 18,249 $ 6,800 $ 25,879 Accumulated depreciation and impairment ( 425) ( 7,392) ( 3,095) ( 10,912) $ 405 $ 10,857 $ 3,705 $ 14,967 2017 Opening net book amount as at January 1 $ 405 $ 10,857 $ 3,705 $ 14,967 Additions 1,634 24,803 2,211 28,648 Disposals ( 38) ( 150) - ( 188) Depreciation expense ( 212) ( 6,617) ( 1,376) ( 8,205) Net exchange differences ( 4) 60 3 59 Closing net book amount as at December 31 $ 1,785 $ 28,953 $ 4,543 $ 35,281 At December 31, 2017 Cost $ 2,365 $ 42,219 $ 9,002 $ 53,586 Accumulated depreciation and impairment ( 580) ( 13,266) ( 4,459) ( 18,305) $ 1,785 $ 28,953 $ 4,543 $ 35,281 ~30~