x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT
|
Delaware
|
35-2089848
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(IRS
Employer
Identification
No.)
|
9/F.,
Beijing Business World
56
Dongxinglong Avenue
CW
District
Beijing,
China 100062
(Address
of principal executive offices)
|
(86)
10 6702 6968
(Issuer's
telephone number)
|
Page
|
|||
PART
I
|
|||
FINANCIAL
INFORMATION
|
|||
ITEM
1.
|
FINANCIAL
STATEMENTS
|
||
Condensed
Consolidated Balance Sheet as of June 30, 2007
|
2
|
||
Condensed
Consolidated Statements of Income and Comprehensive Income for the Nine
and Three Months Ended June 30, 2007 and 2006
|
3
|
||
Condensed
Consolidated Statements of Cash Flows for the Nine Months Ended June 30,
2007 and 2006
|
4
|
||
Notes
to Condensed Consolidated Financial Statements
|
5
|
||
ITEM
2.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
21
|
|
ITEM
3(A)(T).
|
CONTROLS
AND PROCEDURES
|
36
|
|
PART
II
|
|||
OTHER
INFORMATION
|
|||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
37
|
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
37
|
|
ITEM
3
|
DEFAULTS
UPON SENIOR SECURITIES
|
37
|
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
37
|
|
ITEM
5.
|
OTHER
INFORMATION
|
37
|
|
ITEM
6.
|
EXHIBITS
|
37
|
|
SIGNATURES
|
|
38
|
Unaudited
(Restated)
|
||||
ASSETS
|
||||
Current
assets:
|
||||
Cash
|
$ | 1,171,917 | ||
Accounts
receivable - related company
|
525,641 | |||
-
others, less allowance for bad debts of $3,319,188
|
6,278,855 | |||
Due
from related companies
|
197,658 | |||
Prepaid
expenses
|
3,328,588 | |||
Other
current assets
|
386,187 | |||
Total
Current Assets
|
11,888,846 | |||
Property,
plant and equipment, net
|
11,353,185 | |||
Intangible
assets
|
1,672,106 | |||
Total
Assets
|
$ | 24,917,137 | ||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$ | 1,138,258 | ||
Accrued
expenses
|
35,788 | |||
Other
current liabilities
|
1,124,966 | |||
Total
Current Liabilities
|
2,299,012 | |||
Total
Liabilities
|
2,299,012 | |||
Minority
interest in consolidated subsidiary
|
3,367,784 | |||
Commitments
and contingencies (refer to note 10 )
|
- | |||
Stockholders'
equity :
|
||||
Preferred
stock ($0.001 Par Value: 50,000,000 shares authorized;
|
||||
no
shares issued and outstanding)
|
- | |||
Common
stock ($0.001 Par Value: 300,000,000 shares authorized;
|
||||
123,088,000
shares issued and outstanding)
|
123,088 | |||
Additional
paid in capital
|
20,392,249 | |||
Deferred
stock-based compensation
|
(1,443,000 | ) | ||
Accumulated
other comprehensive income
|
8,285 | |||
Retained
earnings
|
166,719 | |||
Total
Stockholders’ Equity
|
19,247,341 | |||
Total
Liabilities and Stockholders’ Equity
|
$ | 24,917,137 |
Nine
Months Ended
|
Three
Months Ended
|
|||||||||||||||
June
30
|
June
30
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
(Restated)
|
(Restated)
|
(Restated)
|
(Restated)
|
|||||||||||||
Revenue
|
|
|||||||||||||||
Net
Revenue - affiliate
|
$ | 1,080,000 | $ | 1,080,000 | $ | 360,000 | $ | 360,000 | ||||||||
-
others
|
15,711,961 | 9,799,607 | 7,034,480 | 2,419,690 | ||||||||||||
Total
Revenue
|
16,791,961 | 10,879,607 | 7,394,480 | 2,779,690 | ||||||||||||
Cost
of sales
|
||||||||||||||||
Depreciation
|
3,952,841 | 1,381,624 | 1,682,638 | 446,593 | ||||||||||||
Other
cost of sales
|
7,381,690 | 1,523,270 | 3,192,792 | 474,620 | ||||||||||||
11,334,531 | 2,904,894 | 4,875,430 | 921,213 | |||||||||||||
Gross
Profit
|
5,457,430 | 7,974,713 | 2,519,050 | 1,858,477 | ||||||||||||
Operating
Expenses:
|
||||||||||||||||
Allowance
for bad debts
|
3,267,636 | (170,190 | ) | 237,587 | (1,147,264 | ) | ||||||||||
Depreciation
|
79,750 | 75,482 | 26,807 | 39,109 | ||||||||||||
Salaries
|
575,735 | 392,811 | 239,950 | 5,871 | ||||||||||||
Stock-based
compensation expenses
|
2,062,363 | 2,676,005 | 355,209 | 1,101,030 | ||||||||||||
Other
selling and administrative expenses
|
1,674,254 | 438,775 | 684,976 | 179,266 | ||||||||||||
Total
operating expenses
|
7,659,738 | 3,412,883 | 1,544,529 | 178,012 | ||||||||||||
(Loss)
income from operations
|
(2,202,308 | ) | 4,561,830 | 974,521 | 1,680,465 | |||||||||||
Other
income and (expenses)
|
||||||||||||||||
Interest
income
|
3,763 | 2,541 | 829 | 153 | ||||||||||||
Other
income (expenses)
|
24,080 | - | 226 | - | ||||||||||||
Total
other income (expenses)
|
27,843 | 2,541 | 1,055 | 153 | ||||||||||||
(Loss)
income from operations before income tax
|
(2,174,465 | ) | 4,564,371 | 975,576 | 1,680,618 | |||||||||||
Income
tax
|
(1,440 | ) | (281 | ) | 0 | |||||||||||
(Loss)
income from continuing operations before minority interest
|
(2,175,905 | ) | 4,564,371 | 975,295 | 1,680,618 | |||||||||||
Minority
interest in (income) loss of subsidiary
|
(196,637 | ) | - | 122,380 | - | |||||||||||
(Loss)
income from continuing operations
|
(2,372,542 | ) | 4,564,371 | 1,097,675 | 1,680,618 | |||||||||||
(Loss)
income from discontinued operations
|
||||||||||||||||
Gain
on disposal of subsidiary
|
- | 295,533 | - | 295,533 | ||||||||||||
(Loss)
from discontinued operations
|
- | (239,776 | - | - | ||||||||||||
Net
income from discontinued operations
|
- | 55,757 | - | 295,533 | ||||||||||||
Net
(loss) income
|
(2,372,542 | ) | 4,620,128 | 1,097,675 | 1,976,151 | |||||||||||
Other
comprehensive income
|
||||||||||||||||
Foreign
currency translation difference
|
8,038 | 3 | 2,503 | (3 | ) | |||||||||||
Comprehensive
(loss) income
|
$ | (2,364,504 | ) | $ | 4,620,131 | $ | 1,100,178 | $ | 1,976,151 | |||||||
(Loss)
Earnings per Common Share:
|
||||||||||||||||
Discontinued
operations
|
||||||||||||||||
Basic
|
$ | - | $ | 0.0007 | $ | - | $ | 0.0006 | ||||||||
Fully
Diluted
|
$ | - | $ | 0.0006 | $ | - | $ | 0.0005 | ||||||||
Continued
operations
|
||||||||||||||||
Basic
|
$ | (0.02 | ) | $ | 0.056 | $ | 0.01 | $ | 0.0006 | |||||||
Fully
Diluted
|
$ | (0.02 | ) | $ | 0.052 | $ | 0.01 | $ | 0.0005 | |||||||
Weighted
Average Common Share:
|
||||||||||||||||
Outstanding-
Basic
|
119,271,700 | 82,040,000 | 123,088,000 | 88,353,000 | ||||||||||||
Outstanding-
Fully Diluted
|
119,271,700 | 88,921,000 | 123,088,000 | 88,353,000 |
2007
|
2006
|
|||||||
Restated
(Unaudited)
|
Restated
(Unaudited)
|
|||||||
Cash
Flows From Operating Activities
|
|
|
||||||
Net
(Loss) Income
|
$ | (2,372,542 | ) | 4,620,128 | ||||
Adjustments
to Reconcile Net (Loss) Income to Net Cash Used In Operating
Activities:
|
||||||||
Minority
Interest
|
196,637 | - | ||||||
Depreciation
|
4,032,591 | 1,457,106 | ||||||
Bad
Debt Expense
|
3,267,636 | (170,190 | ) | |||||
Amortization
of Stock Based Compensation
|
2,062,363 | 2,676,005 | ||||||
Changes
in Operating Assets and Liabilities:
|
||||||||
Accounts
Receivable
|
(5,459,370 | ) | (5,343,001 | ) | ||||
Other
Assets
|
(330,816 | ) | - | |||||
Prepaid
Expenses
|
(781,633 | ) | (812,043 | ) | ||||
Accounts
Payable and Accrued Expenses
|
(1,200,566 | ) | (611,283 | ) | ||||
Net
Cash (Used in) Provided By Operating Activities
|
(585,700 | ) | 1,816,722 | |||||
Cash
Flows From Investing Activities:
|
||||||||
Cash
Received From Acquisition
|
- | 82,253 | ||||||
Sales
Proceeds From Disposal of Subsidiary
|
- | 9,454 | ||||||
Purchase
of Property and Equipment
|
(8,153 | ) | (3,273,085 | ) | ||||
Net
Cash Used In Investing Activities
|
(8,153 | ) | (3,181,378 | ) | ||||
Cash
Flows From Financing Activities
|
||||||||
Repayments
to Related Party
|
(57,854 | ) | - | |||||
Repayments
on Lease Agreement
|
- | (10,199 | ) | |||||
Proceeds
From Loan
|
- | 226,410 | ||||||
Proceeds
From Issuance of Common Stock
|
695,000 | - | ||||||
Net
Cash Flows Provided by Financing Activities:
|
637,146 | 216,211 | ||||||
Effect
of Exchange Rate Changes on Cash
|
(82,918 | ) | 3 | |||||
Net
Decrease in Cash
|
(39,625 | ) | (1,148,442 | ) | ||||
Cash
- Beginning of Period
|
1,211,542 | 2,000,847 | ||||||
Cash
- End of Period
|
$ | 1,171,917 | $ | 852,405 | ||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||||
Taxes
Paid
|
$ | - | $ | - | ||||
Interest
Paid
|
$ | - | $ | - | ||||
Non
Cash Investing and Financing Activities:
|
||||||||
Common
Stock Issued in Lieu of Cash Payment of Accounts Payable
|
$ | 705,000 | $ | - | ||||
Issuance
of Stock for Services, Deferred Compensation
|
$ | 415,500 | $ | 2,210,000 | ||||
Acquisition
of Websites Through Issuance of Common Stock
|
$ | 2,619,000 | $ | - |
|
1.
|
Persuasive
evidence of a sale or licensing arrangement with a customer
exists.
|
|
2.
|
The
film is complete and, in accordance with the terms of the arrangement, has
been delivered or is available for immediate and unconditional
delivery.
|
|
3.
|
The
license period of the arrangement has begun and the customer can begin its
exploitation, exhibition, or
sale.
|
|
4.
|
The
arrangement fee is fixed or
determinable.
|
|
5.
|
Collection
of the arrangement fee is reasonably
assured.
|
Carrying
value
|
||||
Copyrights
- film productions
|
$
|
3,991,199
|
||
Less
: Accumulated amortization
|
(1,146,510
|
)
|
||
Less
: Impairment loss
|
(1,526,634
|
)
|
||
Goodwill
|
1,318,055
|
|||
354,051
|
||||
|
||||
Total
|
$
|
1,672,106
|
June
30
2007
|
||||
Accounts
receivable – affiliate
|
$
|
1,298,128
|
||
Less:
allowances for bad debts – affiliate
|
(772,487
|
)
|
||
Sub
total
|
525,641
|
|||
Accounts
receivable – others
|
9,598,043
|
|||
Less:
allowances for bad debts
|
(3,319,188
|
)
|
||
Sub
total
|
6,278,855
|
|||
Total
|
$
|
6,804,496
|
a)
Names and relationship of related parties:
|
Existing
relationships with the Company:
|
TaiKang
Capital Management Corporation
|
Shareholder
of the Company
|
June
30
2007
|
||||
|
(Restated)
|
|||
Sales
of products to:
|
||||
TaiKang
Capital Management Corporation
|
$ | 1,080,000 |
June
30
2007
|
||||
(Restated)
|
||||
At
cost:
|
||||
Computer
equipment
|
$ | 157,516 | ||
Computer
software
|
8,580,015 | |||
Web
sites
|
8,526,184 | |||
Motor
vehicles
|
168,121 | |||
Furniture,
fixtures and equipment
|
27,412 | |||
Leasehold
improvements
|
163,676 | |||
Total
|
17,622,924 | |||
Less:
accumulated depreciation and amortization
|
(6,269,739 | ) | ||
Total
net book value
|
$ | 11,353,185 |
June
30
2007
|
||||
(Restated)
|
||||
MI
of minority stockholders
|
$ | 2,587,784 | ||
MI
of preferred stock
|
780,000 | |||
Minority
interest in consolidated subsidiaries
|
$ | 3,367,784 |
Year
ended September 30,
|
||||
2007
|
$
|
98,726
|
||
2008
|
218,836
|
|||
$
|
317,562
|
Nine months ended
June 30, 2007
(Restated)
|
Integrated
communications
network
solutions
|
Import and
export
trading
|
Royalty
income
from film
copyrights
|
Provision of
internet
corporate
video services
|
Corporate/
Others
|
Consolidated
Total
|
||||||||||||||||||
Net
sales
|
$ | 1,899,100 | $ | 6,744,760 | $ | 3,862,310 | $ | 4,285,791 | $ | - | $ | 16,791,961 | ||||||||||||
Cost
of sales
|
1,901,041 | 6,620,945 | 1,415,305 | 1,397,240 | - | 11,334,531 | ||||||||||||||||||
Segment
income (loss) before taxes
|
(2,614,314 | ) | (2,121 | ) | 1,989,041 | 1,465,403 | (3,012,474 | ) | (2,174,465 | ) | ||||||||||||||
Segment
assets
|
6,122,235 | 2,362,254 | 7,378,774 | 6,857,713 | 2,196,161 | 24,917,137 | ||||||||||||||||||
Expenditures
for segment assets
|
$ | 20,435 | $ | - | $ | 798,239 | $ | - | $ | 1,819,000 | $ | 2,637,674 |
Nine
months ended
June
30, 2006
|
Integrated
communications
network
solutions
|
Import and
export
trading
|
Royalty
income
from film
copyrights
|
Provision of
internet
corporate
video services
|
Corporate/
Others
|
Consolidated
Total
|
||||||||||||||||||
Net
sales
|
$ | 10,879,607 | $ | - | $ | - | $ | - | $ | - | $ | 10,879,607 | ||||||||||||
Cost
of sales
|
2,573,644 | - | - | - | 331,250 | 2,904,894 | ||||||||||||||||||
Segment
income (loss) before taxes
|
8,439,676 | - | (90,165 | ) | - | (3,785,140 | ) | 4,564,371 | ||||||||||||||||
Segment
assets
|
9,892,207 | - | 105,509 | 6,674,879 | 4,166,891 | 20,839,486 | ||||||||||||||||||
Expenditures
for segment assets
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
As
Previously
Stated
|
Adjustments
|
As Restated
|
||||||||||
Current
Assets:
|
||||||||||||
Cash
|
$ | 1,171,917 | - | $ | 1,171,917 | |||||||
Accounts
Receivable, Related Party
|
525,641 | - | 525,641 | |||||||||
Accounts
Receivable, Less Allowances for Doubtful Accounts
|
6,278,855 | - | 6,278,855 | |||||||||
Due
From Related Parties
|
197,658 | - | 197,658 | |||||||||
Prepaid
Expenses
|
3,328,588 | - | 3,328,588 | |||||||||
Other
Current Assets
|
386,187 | - | 386,187 | |||||||||
Total
Current Assets
|
11,888,846 | - | 11,888,846 | |||||||||
Property
and Equipment, Net of Accumulated Depreciation
|
11,910,819 | (557,634 | ) | 11,353,185 | ||||||||
Intangible
Assets
|
1,672,106 | - | 1,672,106 | |||||||||
TOTAL
ASSETS
|
$ | 25,471,771 | (557,634 | ) | $ | 24,917,137 | ||||||
LIABILITIES
& STOCKHOLDERS’ EQUITY
|
||||||||||||
Current
Liabilities:
|
||||||||||||
Accounts
Payable
|
$ | 1,138,258 | - | $ | 1,138,258 | |||||||
Accrued
Expenses
|
35,788 | - | 35,788 | |||||||||
Other
Current Liabilities
|
1,124,966 | - | 1,124,966 | |||||||||
Total
current liabilities
|
2,299,012 | 2,299,012 | ||||||||||
Total
Liabilities
|
2,299,012 | 2,299,012 | ||||||||||
Minority
Interest in Consolidated Subsidiary
|
3,614,925 | (247,141 | ) | 3,367,784 | ||||||||
Commitment
and Contingencies
|
||||||||||||
Stockholders'
Equity:
|
||||||||||||
Preferred
Stock: $0.001 Par Value, Authorized: 50,000,000 Shares, 0 Shares Issued
and Outstanding
|
- | - | - | |||||||||
Common
Stock: $0.001 Par Value, Authorized 300,000,000 Shares, 123,088,000 Shares
Issued and Outstanding
|
123,088 | - | 123,088 | |||||||||
Additional
Paid-in Capital
|
20,392,249 | - | 20,392,249 | |||||||||
Deferred
Stock Based Compensation
|
(1,443,000 | ) | (1,443,000 | ) | ||||||||
Accumulated
Other Comprehensive Income
|
8,285 | - | 8,285 | |||||||||
Retained
Earnings
|
477,212 | (310,493 | ) | 166,719 | ||||||||
Total
Stockholders’ Equity
|
19,557,834 | (310,493 | ) | 19,247,341 | ||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 25,471,771 | $ | (557,634 | ) | $ | 24,917,137 |
As
Previously
Stated
|
Adjustment
|
As
Restated
|
||||||||||
Total
Revenues
|
$ | 16,791,961 | - | $ | 16,791,961 | |||||||
Cost
of Sales
|
10,776,897 | 557,634 | 11,334,531 | |||||||||
Gross
Profit
|
6,015,064 | (557,634 | ) | 5,457,430 | ||||||||
Operating
Expenses:
|
||||||||||||
Allowance
for Bad Debts
|
3,267,636 | - | 3,267,636 | |||||||||
Depreciation
|
79,750 | - | 79,750 | |||||||||
Salaries
|
575,735 | - | 575,735 | |||||||||
Stock
Based Compensation
|
2,062,363 | - | 2,062,363 | |||||||||
Selling,
General and Administrative
|
1,674,254 | - | 1,674,254 | |||||||||
Total
Operating Expenses
|
7,659,738 | - | 7,659,738 | |||||||||
Loss
From Operations
|
(1,644,674 | ) | (557,634 | ) | (2,202,308 | ) | ||||||
Other
Income and Expenses
|
27,843 | - | 27,843 | |||||||||
Net
Loss From Continuing Operations Before Income Taxes
|
(1,616,831 | ) | (557,634 | ) | (2,174,465 | ) | ||||||
Provision
for Income Taxes
|
(1,440 | ) | - | (1,440 | ) | |||||||
Net
Loss Before Minority Interest
|
(1,618,271 | ) | (557,634 | ) | (2,175,905 | ) | ||||||
Minority
Interest in Income of Subsidiary
|
(443,778 | ) | 247,141 | (196,637 | ) | |||||||
Net
Loss
|
(2,062,049 | ) | (310,493 | ) | (2,372,542 | ) | ||||||
Foreign
Currency Translation Adjustment
|
8,038 | - | 8,038 | |||||||||
Comprehensive
Loss
|
$ | (2,054,011 | ) | $ | (310,493 | ) | $ | (2,364,504 | ) | |||
Net
Loss Per Common Share – Basic
|
$ | (0.02 | ) | $ | (0.02 | ) | ||||||
Net
Loss Per Common Share – Diluted
|
$ | (0.02 | ) | $ | (0.02 | ) | ||||||
Basic
Weighted Average Number of Common Shares
|
119,271,700 | 119,271,700 | ||||||||||
Diluted
Weighted Average Number of Common Shares
|
119,271,700 | 119,271,700 |
As
Previously
Stated
|
Adjustment
|
As
Restated
|
||||||||||
Total
Revenues
|
$ | 7,394,480 | - | $ | 7,394,480 | |||||||
Cost
of Sales
|
4,689,552 | 185,878 | 4,875,430 | |||||||||
Gross
Profit
|
2,704,928 | (185,878 | ) | 2,519,050 | ||||||||
Operating
Expenses:
|
||||||||||||
Allowance
for Bad Debts
|
237,587 | - | 237,587 | |||||||||
Depreciation
|
26,807 | - | 26,807 | |||||||||
Salaries
|
239,950 | - | 239,950 | |||||||||
Stock
Based Compensation
|
355,209 | - | 355,209 | |||||||||
Selling,
General and Administrative
|
684,976 | - | 684,976 | |||||||||
Total
Operating Expenses
|
1,544,529 | - | 1,544,529 | |||||||||
Income
From Operations
|
1,160,399 | (185,878 | ) | 974,521 | ||||||||
Other
Income and Expenses
|
1,055 | - | 1,055 | |||||||||
Net
Income From Continuing Operations Before Income Taxes
|
1,161,454 | (185,878 | ) | 975,576 | ||||||||
Provision
for Income Taxes
|
(281 | ) | - | (281 | ) | |||||||
Net
Income Before Minority Interest
|
1,161,173 | (185,878 | ) | 975,295 | ||||||||
Minority
Interest in Loss of Subsidiary
|
46,727 | 75,653 | 122,380 | |||||||||
Net
Income
|
1,207,900 | (110,225 | ) | 1,097,675 | ||||||||
Foreign
Currency Translation Adjustment
|
2,503 | - | 2,503 | |||||||||
Comprehensive
Income
|
$ | 1,210,403 | $ | (110,225 | ) | $ | 1,100,178 | |||||
Net
Loss Per Common Share – Basic
|
$ | 0.02 | $ | 0.01 | ||||||||
Net
Loss Per Common Share – Diluted
|
$ | 0.02 | $ | 0.01 | ||||||||
Basic
Weighted Average Number of Common Shares
|
123,088,000 | 123,088,000 | ||||||||||
Diluted
Weighted Average Number of Common Shares
|
123,088,000 | 123,088,000 |
As
Previously
Stated
|
Adjustment
|
As Restated
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
Loss
|
$ | (2,062,049 | ) | $ | (310,493 | ) | $ | (2,372,542 | ) | |||
Adjustments
to Reconcile Net Loss to Net Cash Used in Operating
Activities:
|
||||||||||||
Minority
Interest
|
443,778 | (247,141 | ) | 196,637 | ||||||||
Depreciation
|
3,474,957 | 557,634 | 4,032,591 | |||||||||
Bad
Debt Expense
|
3,267,636 | - | 3,267,636 | |||||||||
Amortization
of Stock Based Compensation
|
2,062,363 | - | 2,062,363 | |||||||||
Changes
in Operating Assets and Liabilities:
|
||||||||||||
Accounts
Receivable
|
(5,459,370 | ) | - | (5,459,370 | ) | |||||||
Due
From Related Companies
|
(330,816 | ) | (330,816 | ) | ||||||||
Prepaid
and Other Current Assets
|
(781,633 | ) | - | (781,633 | ) | |||||||
Accounts
Payable
|
(1,200,566 | ) | - | (1,200,566 | ) | |||||||
Net
Cash Used in Operating Activities
|
(585,700 | ) | - | (585,700 | ) | |||||||
CASH
FLOWS USED IN INVESTING ACTIVITIES:
|
||||||||||||
Purchase
of Property and Equipment
|
(8,153 | ) | - | (8,153 | ) | |||||||
Net
Cash Used in Investing Activities
|
(8,153 | ) | - | (8,153 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Repayments
to Related Party
|
(57,854 | ) | - | (57,854 | ) | |||||||
Proceeds
From Issuance of Common Stock
|
695,000 | - | 695,000 | |||||||||
Net
Cash Provided By Financing Activities
|
637,146 | - | 637,146 | |||||||||
EFFECT
OF EXCHANGE RATE CHANGES ON CASH
|
(82,918 | ) | - | (82,918 | ) | |||||||
DECREASE
IN CASH
|
(39,625 | ) | (39,625 | ) | ||||||||
CASH
AT BEGINNING OF PERIOD
|
$ | 1,211,542 | $ | 1,211,542 | ||||||||
CASH
AT END OF PERIOD
|
$ | 1,171,917 | $ | 1,171,917 |
|
·
|
"My
Star Friend", where members upload images of their artist friends, create
star profiles, and enter them in a ratings system allowing members to vote
on the my star friend;
|
|
·
|
Fans
Experiences Sharing, where members rate and review their favorite movies,
music, and greetings for the community to
read;
|
|
·
|
Customizable
User Homepages and Profiles, where members track their favorite movies,
music, games, stars and greetings as well as their friends' favorites,
upload photos, check music statistics, view event reminders, and post on
"friends-only" message boards;
|
|
·
|
User
Music Critics, where members review and rate their choices of music, add
their ratings to a community score and compare their reviews and ratings
to those of professional music
critics;
|
|
·
|
Online
& Downloadable Games, where members play single player and multiplayer
games online or download and purchase their favorites;
and
|
|
·
|
User-generated
Content, where developers and creators upload their own music, games and
photographs for the community to enjoy and
review.
|
Three Months Ended June 30
|
Increase/
|
Percentage
Increase/
|
||||||||||||||
2007
|
2006
|
(Decrease)
|
(Decrease)
|
|||||||||||||
Restated
|
Restated
|
|||||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net
revenues
|
7,394,480 | 2,779,690 | 4,614,790 | 166 | % | |||||||||||
Cost
of sales
|
4,875,430 | 921,213 | 3,954,217 | 429 | % | |||||||||||
Gross
profit
|
2,519,050 | 1,858,477 | 660,573 | 36 | % | |||||||||||
Operating
expenses
|
1,544,529 | 178,012 | 1,366,517 | 768 | % | |||||||||||
Income
from operations
|
974,521 | 1,680,465 | (705,944 | ) | (42 | )% | ||||||||||
Other
income
|
1,055 | 153 | 902 | 590 | % | |||||||||||
Minority
interest in (loss) income of subsidiary
|
122,380 | - | 122,380 | 100 | % | |||||||||||
Income
from continued operations
|
1,097,675 | 1,680,618 | (582,943 | ) | (35 | )% | ||||||||||
Net
income from discontinued operations
|
- | 295,533 | (295,533 | ) | (100 | )% | ||||||||||
Net
income
|
1,097,675 | 1,976,151 | (878,476 | ) | (44 | )% | ||||||||||
Other
comprehensive income
|
2,503 | (3 | ) | 2,506 | N/A | |||||||||||
Comprehensive
income
|
1,100,178 | 1,976,148 | (875,970 | ) | (44 | )% | ||||||||||
Earnings
(loss)per common shares
|
||||||||||||||||
-Basic
|
$ | 0.01 | $ | 0.02 | ||||||||||||
-
Fully diluted
|
$ | 0.01 | $ | 0.02 | ||||||||||||
Weighted
average common share Outstanding
|
||||||||||||||||
-Basic
|
123,088,000 | 88,353,000 | ||||||||||||||
-
Fully diluted
|
123,088,000 | 88,353,000 |
Nine Months Ended June 30
|
Increase/
|
Percentage
Increase/
|
||||||||||||||
2007
|
2006
|
(Decrease)
|
(Decrease)
|
|||||||||||||
Restated
|
Restated
|
|||||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net
revenues
|
16,791,961 | 10,879,607 | 5,912,354 | 54 | % | |||||||||||
Cost
of sales
|
11,334,531 | 2,904,894 | 8,429,637 | 290 | % | |||||||||||
Gross
profit
|
5,457,430 | 7,974,713 | (2,517,283 | ) | (32 | )% | ||||||||||
Operating
expenses
|
7,659,738 | 3,412,883 | 4,246,855 | 124 | % | |||||||||||
(Loss)
income from operations
|
(2,202,308 | ) | 4,561,830 | (6,764,138 | ) | (148 | )% | |||||||||
Other
income
|
27,843 | 2,541 | 25,302 | 996 | % | |||||||||||
Minority
interest in (loss) income of subsidiary
|
(196,637 | ) | - | (196,637 | ) | (100 | ) % | |||||||||
(Loss)
Income from continued operations
|
(2,372,542 | ) | 4,564,371 | (6,936,913 | ) | (152 | )% | |||||||||
Net
(loss) from discontinued operations
|
- | 55,758 | (55,758 | ) | (100 | )% | ||||||||||
Net
(loss) income
|
(2,372,542 | ) | 4,620,129 | (6,992,671 | ) | (151 | )% | |||||||||
Other
comprehensive income
|
8,038 | 3 | 8,035 | N/A | ||||||||||||
Comprehensive
(loss) income
|
(2,364,504 | ) | 4,620,132 | (6,984,636 | ) | (151 | )% | |||||||||
(Loss)
earnings per common share
|
||||||||||||||||
-Basic
|
$ | (0.02 | ) | $ | 0.06 | |||||||||||
-
Fully diluted
|
$ | (0.02 | ) | $ | 0.05 | |||||||||||
Weighted
average common shares Outstanding
|
||||||||||||||||
-Basic
|
119,271,700 | 82,040,000 | ||||||||||||||
-
Fully diluted
|
119,271,700 | 88,921,000 |
Description
|
Useful
Lives
|
|
Computer
hardware
|
3
years
|
|
Computer
software
|
3
years
|
|
Web
site
|
3
years
|
|
Motor
Vehicles
|
3
years
|
|
Furniture
and fixtures
|
5
years
|
|
Leasehold
improvements
|
5
years
|
Exhibit Number
|
||
31.1
|
Rule
13a-14(a)/15d-14(a) Certification (CEO)*
|
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification (CFO)*
|
|
32.1
|
Section
1350 Certification (CEO)*
|
|
32.2
|
Section
1350 Certification
(CFO)*
|
Date:
January 7, 2009
|
MYSTARU.COM,
INC.
|
|
By:
|
/s/ Alan R.
Lun
|
|
Alan
R. Lun
|
||
President
and Chief Executive Officer
(Principal
Executive Officer)
|
||
Date:
January 7, 2009
|
By:
|
/s/ James T. Crane
|
James
T. Crane
|
||
Chief
Financial Officer
(Principal
Financial and Accounting
Officer)
|