Nevada
(State
of incorporation)
|
20-3136572
(IRS
Employer ID Number)
|
Large
accelerated filer o
|
|
Accelerated
filer o
|
Non-accelerated
filer o
|
|
Smaller
reporting
company x
|
|
Page
|
PART
I
|
|
Item
1. Financial Statements
|
F-1
to F-17
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
4
|
Item
3 Quantitative and Qualitative Disclosures About Market
Risk
|
11
|
9Item
4 Controls and Procedures
|
12
|
PART
II
|
|
Item
1. Legal Proceedings
|
12
|
Item
IA. Risk Factors
|
12
|
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
|
12
|
Item
3. Defaults Upon Senior Securities
|
13
|
Item
4. Submission of Matters to a Vote of Security Holders
|
13
|
Item
5. Other Information
|
13
|
Item
6. Exhibits
|
13
|
Page
|
|
Condensed
Consolidated Balance Sheets
as of June 30, 2008 (Unaudited) and December 31, 2007
|
F-2
|
Condensed
Consolidated Statements of Operations
for the three months and six months ended June 30, 2008 and 2007
(Unaudited)
|
F-3
|
Condensed
Consolidated Statements of Stockholders’ Equity
Year ended December 31, 2007 and the six months ended June 30,
2008
(Unaudited)
|
F-4
|
Condensed
Consolidated Statements of Cash Flows
for the six months ended June 30, 2008 and 2007
(Unaudited)
|
F-5
|
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
F-6
- F-17
|
June
30,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
|||||||
ASSETS
|
|||||||
Current
Assets:
|
|||||||
Cash
and cash equivalents
|
$
|
414,052
|
$
|
124,108
|
|||
Accounts
receivable, net of allowance of $22,550 and $13,453,
as
of June 30, 2008 and December 31, 2007, respectively
|
927,236
|
556,623
|
|||||
Inventories
|
386,340
|
476,308
|
|||||
Prepaid
expense
|
485,674
|
656,674
|
|||||
Total
Current Assets
|
2,213,302
|
1,813,713
|
|||||
Property
and Equipment, Net
|
497,916
|
490,453
|
|||||
Other
Assets
|
|||||||
Deferred
financing cost - Net
|
44,773
|
112,019
|
|||||
TOTAL
ASSETS
|
$
|
2,755,991
|
$
|
2,416,185
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
Liabilities:
|
|||||||
Accounts
payable
|
$
|
606,130
|
$
|
406,043
|
|||
Convertible
notes payable, net of unamortized discount of $963,456 and
$1,667,902
as of June 30, 2008 and December 31, 2007, respectively
|
1,152,294
|
64,607
|
|||||
Loan
payable - related parties
|
584,179
|
947,506
|
|||||
Customer
advance
|
1,944
|
-
|
|||||
Total
Current Liabilities
|
2,344,547
|
1,418,156
|
|||||
Long
Term Liabilities:
|
|||||||
Convertible
notes payable, net of unamortized discount of $0 and $231,624
as
of June 30, 2008 and December 31, 2007, respectively
|
-
|
345,867
|
|||||
TOTAL
LIABILITIES
|
2,344,547
|
1,764,023
|
|||||
Stockholders'
Equity:
|
|||||||
Preferred
Stock, $0.001 par value; 5,000,000 shares authorized,
Nil
share issued and outstanding
|
-
|
-
|
|||||
Common
stock, $0.001 par value; 100,000,000 shares authorized,
31,786,691
shares and 30,766,667 shares, issued and outstanding
as
of June 30, 2008 and December 31, 2007, respectively
|
31,787
|
30,767
|
|||||
Additional
paid-in capital
|
13,196,833
|
12,153,261
|
|||||
Accumulated
deficit
|
(13,022,165
|
)
|
(11,603,243
|
)
|
|||
Accumulated
other comprehensive income
|
204,989
|
71,377
|
|||||
Total
Stockholders' Equity
|
411,444
|
652,162
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
2,755,991
|
$
|
2,416,185
|
|||
The
accompanying notes are an integral part of these unaudited condensed
consolidated financial
statements.
|
For
Three Months Ended
|
For
Six Months Ended
|
||||||||||||
June
30, 2008
|
June
30, 2007
|
June
30, 2008
|
June
30, 2007
|
||||||||||
Net
Sales
|
$
|
4,682,489
|
$
|
1,242,455
|
$
|
10,186,569
|
$
|
2,345,236
|
|||||
Cost
of Sales
|
4,585,734
|
1,212,400
|
9,957,718
|
2,299,774
|
|||||||||
Gross
Profit
|
96,755
|
30,055
|
228,851
|
45,462
|
|||||||||
Operating
Expenses:
|
|||||||||||||
Payroll
and related expenses
|
94,976
|
70,701
|
188,785
|
116,628
|
|||||||||
Professional
fees
|
80,818
|
15,228
|
150,147
|
43,586
|
|||||||||
Selling
expenses
|
4,285
|
8,797
|
6,226
|
12,609
|
|||||||||
Website
development cost
|
-
|
13,598
|
-
|
27,196
|
|||||||||
Other
general and administrative expenses
|
71,643
|
46,850
|
125,782
|
100,975
|
|||||||||
Total
Operating Expenses
|
251,722
|
155,174
|
470,940
|
300,994
|
|||||||||
Loss
From Operations
|
(154,967
|
)
|
(125,119
|
)
|
(242,089
|
)
|
(255,532
|
)
|
|||||
Other
Income (Expenses):
|
|||||||||||||
Interest
income
|
586
|
181
|
1,065
|
259
|
|||||||||
Interest
expense
|
(569,162
|
)
|
-
|
(1,153,359
|
)
|
-
|
|||||||
Interest
expense - related parties
|
(7,881
|
)
|
(12,250
|
)
|
(18,512
|
)
|
(15,843
|
)
|
|||||
Total
Other Income (Expense)
|
(576,457
|
)
|
(12,069
|
)
|
(1,170,806
|
)
|
(15,584
|
)
|
|||||
Net
Loss Before Income Tax
|
(731,424
|
)
|
(137,188
|
)
|
(1,412,895
|
)
|
(271,116
|
)
|
|||||
Provision
for income tax
|
2,519
|
521
|
6,027
|
1,421
|
|||||||||
Net
Loss
|
$
|
(733,943
|
)
|
$
|
(137,709
|
)
|
$
|
(1,418,922
|
)
|
$
|
(272,537
|
)
|
|
Net
loss per share - basic and diluted
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.05
|
)
|
$
|
(0.03
|
)
|
|
Weighted
average shares outstanding - basic and diluted
|
31,730,523
|
10,100,000
|
31,259,234
|
10,100,000
|
|||||||||
Comprehensive
Loss:
|
|||||||||||||
Net
loss
|
$
|
(733,943
|
)
|
$
|
(137,709
|
)
|
$
|
(1,418,922
|
)
|
$
|
(272,537
|
)
|
|
Other
comprehensive income
|
56,404
|
4,271
|
133,612
|
8,821
|
|||||||||
Comprehensive
Loss
|
$
|
(677,539
|
)
|
$
|
(133,438
|
)
|
$
|
(1,285,310
|
)
|
$
|
(263,716
|
)
|
|
The
accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
|
Preferred
Stock
|
Common
Stock
|
Paid
- in
|
Accumulated
|
Accumulated
Other
Comprehensive
|
|||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Income
|
Total
|
||||||||||||||||||
Balance
- December 31, 2006
|
5,000,000
|
$
|
5,000
|
10,100,000
|
$
|
10,100
|
$
|
535,596
|
$
|
(297,764
|
)
|
$
|
13,665
|
$
|
266,597
|
||||||||||
Relative
fair value of warrants and
beneficial
conversion feature
|
-
|
-
|
-
|
-
|
1,500,000
|
-
|
-
|
1,500,000
|
|||||||||||||||||
Common
stock issued for consulting services
|
-
|
-
|
6,666,667
|
6,667
|
10,126,665
|
-
|
-
|
10,133,332
|
|||||||||||||||||
Conversion
of Series A prefererred stocks to common stock
|
(5,000,000
|
)
|
(5,000
|
)
|
14,000,000
|
14,000
|
(9,000
|
)
|
-
|
-
|
-
|
||||||||||||||
Comprehensive
Income (Loss):
|
|||||||||||||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
(11,305,479
|
)
|
-
|
(11,305,479
|
)
|
|||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
57,712
|
57,712
|
|||||||||||||||||
Balance
- December 31, 2007
|
-
|
-
|
30,766,667
|
30,767
|
12,153,261
|
(11,603,243
|
)
|
71,377
|
652,162
|
||||||||||||||||
Regulation
S offering
|
-
|
-
|
1,020,024
|
1,020
|
1,376,012
|
-
|
-
|
1,377,032
|
|||||||||||||||||
Regulation
S offering cost
|
-
|
-
|
-
|
-
|
(332,440
|
)
|
-
|
-
|
(332,440
|
)
|
|||||||||||||||
Net
loss - six months ended June 30, 2008
|
-
|
-
|
-
|
-
|
-
|
(1,418,922
|
)
|
-
|
(1,418,922
|
)
|
|||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
133,612
|
133,612
|
|||||||||||||||||
Balance
- June 30, 2008 (Unaudited)
|
-
|
$
|
-
|
31,786,691
|
$
|
31,787
|
$
|
13,196,833
|
$
|
(13,022,165
|
)
|
$
|
204,989
|
$
|
411,444
|
||||||||||
The
accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
|
2008
|
2007
|
||||||
Cash
Flows from Operating Activities:
|
|||||||
Net
loss
|
$
|
(1,418,922
|
)
|
$
|
(272,537
|
)
|
|
Adjustments
to Reconcile Net Loss to
|
|||||||
Net
Cash Used in Operating Activities:
|
|||||||
Bad
debt expense
|
8,090
|
1,054
|
|||||
Depreciation
expense
|
29,996
|
23,108
|
|||||
Amortization
of deferred financing cost
|
67,246
|
-
|
|||||
Amortization
of debt discount and cash discount
|
936,070
|
-
|
|||||
Changes
in operating assets and liabilities
|
|||||||
Increase
in accounts receivable
|
(379,660
|
)
|
(37,030
|
)
|
|||
(Increase)
decrease in inventories
|
89,968
|
(162,825
|
)
|
||||
Decrease
(Increase) in prepaid expense
|
171,000
|
(296,579
|
)
|
||||
Increase
in accounts payable
|
202,031
|
39,936
|
|||||
Increase
in deferred income
|
-
|
2,347
|
|||||
Net
Cash Used in Operating Activities
|
(294,181
|
)
|
(702,526
|
)
|
|||
Cash
Flows from Investing Activities:
|
|||||||
Capital
expenditures
|
(15,792
|
)
|
(19,030
|
)
|
|||
Net
Cash Used in Investing Activities
|
(15,792
|
)
|
(19,030
|
)
|
|||
Cash
Flows from Financing Activities
|
|||||||
Proceeds
from Regulation S offering
|
1,377,032
|
-
|
|||||
Net
proceeds from loans payable - other
|
-
|
148,088
|
|||||
Cost
of Regulation S offering
|
(332,440
|
)
|
-
|
||||
Repayment
of convertible loan
|
(194,250
|
)
|
-
|
||||
(Repayment)
proceeds of loans payable - related parties
|
(363,327
|
)
|
577,236
|
||||
Net
Cash Provided by Financing Activities
|
487,015
|
725,324
|
|||||
Effect
of Exchange Rate Changes on Cash
|
112,902
|
(1,278
|
)
|
||||
Net
Increase in Cash and Cash Equivalents
|
289,944
|
2,490
|
|||||
Cash
and Cash Equivalents - Beginning of Period
|
124,108
|
17,084
|
|||||
Cash
and Cash Equivalents - End of Period
|
$
|
414,052
|
$
|
19,574
|
|||
Supplemental
Cash Flow Information:
|
|||||||
Interest
Paid
|
$
|
33,005
|
$
|
-
|
|||
Income
taxes
|
$
|
3,230
|
$
|
451
|
|||
Supplemental
Disclosures of Cash Flow Information:
|
|||||||
Non
Cash Financing and Investing Activities
|
$
|
-
|
$
|
-
|
|||
The
accompanying notes are an integral part of these unaudited condensed
consolidated financial
statements.
|
June
30,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
|||||||
Purchased
game card
|
$
|
386,340
|
$
|
476,308
|
Estimated
|
June
30,
|
December
31,
|
||||||||
Useful
Lives
|
2008
|
2007
|
||||||||
(Unaudited)
|
||||||||||
Office
Units and Improvement
|
31
|
$
|
447,567
|
$
|
420,830
|
|||||
Furnitures
and Fixtures
|
5
|
9,442
|
8,878
|
|||||||
Office
Equipment
|
3
|
100,595
|
89,987
|
|||||||
Software
|
3
|
34,974
|
30,785
|
|||||||
Automobile
|
5
|
7,214
|
6,783
|
|||||||
599,792
|
557,263
|
|||||||||
Less:
Accumulated Depreciation
|
101,876
|
66,810
|
||||||||
$
|
497,916
|
$
|
490,453
|
June
30,
|
December
31,
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
|||||||
Convertible
notes payable
|
|||||||
net
of unamortized discount of $963,456
and
$1,899,526, respectively
|
$
|
1,152,294
|
$
|
410,474
|
|||
Less:
current portion
|
1,152,294
|
64,607
|
|||||
Long
term portion due after one year
|
$
|
-
|
$
|
345,867
|
June
30,
|
December
31,
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
|||||||
Chief
Executive Officer of the Company
bearing
interest at 5% per annum, payable on demand
|
$
|
430,725
|
$
|
444,725
|
|||
Chief
Operating Officer of the Company
bearing
interest at 6% per annum payable on demand
|
73,069
|
422,396
|
|||||
Chief
Executive Officer of the Company
bearing
interest at 5% per annum, payable on August 31, 2008
|
80,385
|
80,385
|
|||||
Total
loan payable - related parties
|
584,179
|
947,506
|
|||||
Less:
current portion
|
584,179
|
947,506
|
|||||
Long-term
portion
|
$
|
-
|
$
|
-
|
Date
of
Issuance
|
Number
of
Warrants
|
Weighted
Average
Exercise
Price
|
||||||||
Outstanding,
January 1, 2007
|
-
|
$
|
-
|
|||||||
Issued,
Class A warrants
|
9/12/2007
|
1,155,000
|
0.81
|
|||||||
Issued,
Class B warrants
|
9/12/2007
|
1,155,000
|
1.13
|
|||||||
Issued,
Class A warrants
|
10/31/2007
|
1,155,000
|
0.81
|
|||||||
Issued,
Class B warrants
|
10/31/2007
|
1,155,000
|
1.13
|
|||||||
Oustanding,
June 30, 2008 and
December
31, 2007
|
4,620,000
|
$
|
0.97
|
Range
of
|
Class
|
Number
|
Average
Weighted
Remaining
Contractual
Life
in Yrs
|
Exercise
Price
|
Number
|
Weighted
Average
Exercise Price
|
|||||||||||||
$
0.81
|
A
|
2,310,000
|
4.21
|
$
|
0.81
|
2,310,000
|
$
|
0.81
|
|||||||||||
$
1.13
|
B
|
2,310,000
|
4.21
|
1.13
|
2,310,000
|
1.13
|
|||||||||||||
4,620,000
|
$
|
0.97
|
4,620,000
|
$
|
0.97
|
Significant assumptions: | |
Risk-free interest rate at grant date | 4.11% and 4.16% |
Expected stock price volatility | 192.04% |
Expected dividend payout | - |
Expected option life-years | 5 |
Exhibit
No.
|
|
Description
|
31.1
|
|
Rule
13a-14(a)/15d-14(a) Certifications of Guo
Fan,
the President, Chief Executive Officer, Treasurer and Director (attached
hereto)
|
|
|
|
32.1
|
|
Section
1350 Certifications of Guo
Fan,
the President, Chief Executive Officer, Treasurer and Director(attached
hereto)
|
|
|
|
PAY88, INC. | ||
|
|
|
Dated: August 13, 2008 | By: | /s/Guo Fan |
Name: Guo Fan |
||
Title:
President,
Chief Executive Officer, Treasurer
and Director
(Principal Executive, Financial and Accounting
Officer)
|