x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
Nevada
(State
or other jurisdiction of incorporation or
organization)
|
98-0500738
(I.R.S.
Employer Identification No.)
|
1-D-1010 Yuanjing
Park, Long Xiang Road,
Long
Gang District, Shenzhen,
Guangdong
Province P.R.C.
(Address
of principal executive offices)
|
518117
(Zip
Code)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
Page
|
|||
PART
I
|
FINANCIAL
INFORMATION
|
||
Item
1. Financial Statements ( Unaudited)
|
3
|
||
Consolidated
Balance Sheets as of September 30, 2010 (Unaudited) and
December 31, 2009
|
F-1
|
||
Consolidated
Statements of Income for the Three Months and Nine Months Ended September
30, 2010 and 2009 (Unaudited)
|
F-2
|
||
Consolidated
Statements of Cash Flows for the Nine Months Ended September 30, 2010 and
2009 (Unaudited)
|
F-4
|
||
Notes
to Consolidated Financial Statements as of September 30, 2010
(Unaudited)
|
F-5
|
||
Item
2. Management’s Discussion and Analysis of Financial Condition
or Plan of Operation
|
5
|
||
Item
3. Quantitative and Qualitative Disclosures About Market
Risk.
|
18
|
||
Item
4. Controls and Procedures
|
18
|
||
PART
II
|
OTHER
INFORMATION
|
||
Item
1. Legal Proceedings.
|
19
|
||
Item
1A. Risk Factors.
|
19
|
||
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds.
|
19
|
||
Item
3. Defaults Upon Senior Securities.
|
19
|
||
Item
4. (Removed and Reserved).
|
19
|
||
Item
5. Other Information.
|
19
|
||
Item
6. Exhibits
|
19
|
Page
|
||||
Condensed
Consolidated Balance Sheets
- at September 30, 2010 - unaudited and December 31,
2009
|
F-1 | |||
Condensed
Consolidated Statements of Income and Comprehensive Income -
unaudited
|
F-2 | |||
Condensed
Consolidated Statements of Stockholders’ Equity -
unaudited
|
F-3 | |||
Condensed
Consolidated Statements of Cash Flows -
unaudited
|
F-4 | |||
Notes
to Condensed
Consolidated Financial Statements -
unaudited
|
F-5 - F-18 |
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 6,409,048 | $ | 3,061,856 | ||||
Restricted
cash
|
1,679,581 | 1,645,411 | ||||||
Rental
deposit
|
255,163 | 144,504 | ||||||
Equipment
deposit
|
- | 81,217 | ||||||
Inventory
|
208,050 | 204,971 | ||||||
Total
current assets
|
8,551,842 | 5,137,959 | ||||||
Property
and equipment, net
|
5,802,798 | 3,572,696 | ||||||
Intangible
assets, net
|
197,589 | - | ||||||
Total
assets
|
$ | 14,552,229 | $ | 8,710,655 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Short
term loan
|
$ | 449,296 | $ | 146,259 | ||||
Accounts
payable
|
80,859 | 33,979 | ||||||
Deferred
revenue
|
659,600 | 775,985 | ||||||
Payroll
and payroll related liabilities
|
154,888 | 124,390 | ||||||
Income
and other tax payables
|
986,316 | 525,470 | ||||||
Accrued
expenses
|
132,974 | 43,126 | ||||||
Amount
due to director
|
240,625 | 5,162 | ||||||
Acquisition
consideration payable
|
92,564 | - | ||||||
Total
current liabilities
|
2,797,122 | 1,654,371 | ||||||
Commitments
and contingencies
|
- | - | ||||||
Stockholders’
Equity
|
||||||||
Preferred
stock ($0.00001 par value, 100,000,000 shares authorized, 0 share
issued and outstanding)
|
- | - | ||||||
Common
stock ($0.00001 par value, 100,000,000 shares authorized, 20,200,000 and
19,000,000 shares issued and outstanding as of September 30, 2010 and
December 31, 2009, respectively) (6,173,600 equivalent shares outstanding
as of December 31, 2009)
|
202 | 190 | ||||||
Additional
paid-in capital
|
1,628,417 | 1,373,484 | ||||||
Statutory
reserves
|
718,744 | 718,744 | ||||||
Retained
earnings
|
8,967,200 | 4,752,871 | ||||||
Accumulated
other comprehensive income
|
440,544 | 210,995 | ||||||
Total
stockholders’ equity
|
11,755,107 | 7,056,284 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 14,552,229 | $ | 8,710,655 |
For
The Three Months Ended
|
For
The Nine Months Ended
|
|||||||||||||||
September
30
|
September
30
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Revenue
|
$ | 5,840,453 | $ | 3,617,873 | $ | 14,142,866 | $ | 10,417,633 | ||||||||
Cost
of revenue
|
||||||||||||||||
Depreciation
|
442,104 |
331,588
|
1,132,103 | 944,775 | ||||||||||||
Salary
|
342,695 | 201,586 | 831,226 | 588,123 | ||||||||||||
Rent
|
306,243 | 206,545 | 748,723 | 608,256 | ||||||||||||
Utility
|
397,630 | 351,489 | 1,111,843 | 1,009,105 | ||||||||||||
Business
tax and surcharge
|
1,381,435 | 855,433 | 3,344,906 | 2,463,347 | ||||||||||||
Others
|
260,197 |
194,275
|
629,068 | 625,476 | ||||||||||||
3,130,304 | 2,140,916 | 7,797,869 | 6,239,082 | |||||||||||||
Gross
profit
|
2,710,149 | 1,476,957 | 6,344,997 | 4,178,551 | ||||||||||||
Operating
Expenses
|
||||||||||||||||
General
and administrative expenses
|
75,906 | 36,395 | 351,888 | 114,732 | ||||||||||||
Reorganizational
expenses
|
435,086 | - | 435,086 | - | ||||||||||||
Total
operating expenses
|
510,992 | 36,395 | 786,974 | 114,732 | ||||||||||||
Income
from operations
|
2,199,157 | 1,440,562 | 5,558,023 | 4,063,819 | ||||||||||||
Non-operating
income (expenses)
|
||||||||||||||||
Interest
income
|
1,827 | 452 | 4,287 | 811 | ||||||||||||
Interest
expenses
|
(2,402 | ) | - | (7,115 | ) | - | ||||||||||
Other
expenses
|
(10 | ) | (93 | ) | (43 | ) | (252 | ) | ||||||||
Total
other income (expenses)
|
(585 | ) | 359 | (2,871 | ) | 559 | ||||||||||
Net
income before income taxes
|
2,198,572 | 1,440,921 | 5,555,152 | 4,064,378 | ||||||||||||
Income
taxes
|
572,302 | 291,158 | 1,340,823 | 788,198 | ||||||||||||
Net
income
|
$ | 1,626,270 | $ | 1,149,763 | $ | 4,214,329 | $ | 3,276,180 | ||||||||
Other
comprehensive income
|
||||||||||||||||
Foreign
currency translation
|
209,872 | 13,261 | 229,549 | 8,793 | ||||||||||||
Comprehensive
income
|
$ | 1,836,142 | $ | 1,163,024 | $ | 4,443,878 | $ | 3,284,973 | ||||||||
Basic
and diluted earnings per share
|
0.08 | 0.06 | 0.22 | 0.17 | ||||||||||||
Basis
and Diluted weighted average Common Stock outstanding
|
20,186,957 | 19,000,000 | 19,400,000 | 19,000,000 |
Common
Stock
|
Additional
paid
in
|
Statutory
|
Retained
|
Accumulated
other comprehensive
|
Total
stockholders’
|
|||||||||||||||||||||||
Shares
|
Amount
|
capital
|
reserves
|
Earnings
|
income
|
Equity
|
||||||||||||||||||||||
Balance at December
31, 2008 (1)
|
19,000,000 | $ | 190 | $ | 1,367,032 | $ | 399,802 | $ | 683,364 | $ | 202,037 | $ | 2,652,425 | |||||||||||||||
Contributed
capital by existing shareholders
|
- | - | 6,452 | - | - | - | 6,452 | |||||||||||||||||||||
Transfers
to statutory reserves
|
- | - | - | 318,942 | (318,942 | ) | - | - | ||||||||||||||||||||
Net
income for the year
|
- | - | - | - | 4,388,449 | - | 4,388,449 | |||||||||||||||||||||
Foreign
currency translation difference
|
- | - | - | - | - | 8,958 | 8,958 | |||||||||||||||||||||
Balance at December
31, 2009 (1)
|
19,000,000 | $ | 190 | 1,373,484 | 718,744 | $ | 4,752,871 | $ | 210,995 | $ | 7,056,284 | |||||||||||||||||
Reorganization
for reverse merger
|
6,173,600 | 62 | 3,271 | - | - | - | 3,333 | |||||||||||||||||||||
Cancellation
of commons stock
|
(4,973,600 | ) | (50 | ) | 50 | - | - | - | - | |||||||||||||||||||
Contributed
capital by existing shareholders
|
- | - | 251,612 | - | - | - | 251,612 | |||||||||||||||||||||
Net
income for the period
|
- | - | - | - | 4,214,329 | - | 4,214,329 | |||||||||||||||||||||
Foreign
currency translation difference
|
- | - | - | - | - | 229,549 | 229,549 | |||||||||||||||||||||
Balance
at September 30, 2010
|
20,200,000 | $ | 202 | $ | 1,628,417 | $ | 718,744 | $ | 8,967,200 | $ | 440,544 | $ | 11,755,107 |
For
The Nine Months Ended
|
||||||||
September
30
|
||||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
income
|
$ | 4,214,329 | $ | 3,276,180 | ||||
Adjustments
to reconcile net income to net cash used in operating
activities:
|
||||||||
Depreciation
|
1,161,497 | 964,444 | ||||||
Amortization
|
14,601 | - | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Rental
deposit
|
(81,776 | ) | (6,723 | ) | ||||
Inventory
|
1,156 | (134,592 | ) | |||||
Accounts
payable
|
45,374 | 10,708 | ||||||
Amount
due to director
|
231,668 | (148,493 | ) | |||||
Payroll
and payroll related liabilities
|
27,431 | (38,333 | ) | |||||
Accrued
expenses
|
82,094 | 9,782 | ||||||
Deferred
revenue
|
(130,200 | ) | 124,994 | |||||
Income
and other tax payable
|
442,125 | (415,925 | ) | |||||
Net
cash provided by operating activities
|
6,008,299 | 3,642,042 | ||||||
Cash
flows from investing activities
|
||||||||
Acquisition
of property, plant and equipment
|
(2,696,834 | ) | (1,215,347 | ) | ||||
Acquisition
of cafes
|
(635,233 | ) | - | |||||
Net
cash used in investing activities
|
(3,332,067 | ) | (1,215,347 | ) | ||||
Cash
flows from financing activities
|
||||||||
Cash
acquired from reverse merger
|
1,442 | - | ||||||
Issuance
of shares for cash
|
251,612 | - | ||||||
Proceeds
from short term loan
|
300,000 | - | ||||||
Net
cash provided by financing activities
|
553,054 | - | ||||||
Effect
of foreign currency translation on cash and cash
equivalents
|
117,906 | 4,442 | ||||||
Net
increase in cash
|
3,347,192 | 2,431,137 | ||||||
Cash-
beginning of period
|
3,061,856 | 1,112,646 | ||||||
Cash-
end of period
|
$ | 6,409,048 | $ | 3,543,783 | ||||
Supplemental
disclosure of cash flow information
|
||||||||
Cash
paid during the period
|
||||||||
Interest
paid
|
$ | 7,115 | $ | - | ||||
Income
tax paid
|
$ | 1,051,472 | $ | 671,288 | ||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVIES:
|
||||||||
Summary
of Assets Acquired from Acquisitions:
|
||||||||
Net
Property and Equipment
|
$ | 499,776 | $ | - | ||||
Other
Current Assets
|
15,678 | - | ||||||
Intangible
Assets
|
207,964 | - | ||||||
Net
Assets Acquired
|
$ | 723,418 | $ | - | ||||
Transfer
of equipment deposits paid in property and equipment
|
$ | 83,811 | $ | - | ||||
Acquisition
payable
|
$ | 90,610 | $ | - |
1.
|
Organization,
Recapitalization and Nature of
Business
|
2.
|
Summary of Significant Accounting
Policies
|
(a)
|
Basis
of presentation
|
(b)
|
Principle
of consolidation
|
(c)
|
Use
of estimates
|
(d)
|
Revenue
recognition
|
(e)
|
Cost
of goods sold
|
(f)
|
Credit
risk
|
(g)
|
Cash
and cash equivalents
|
(h)
|
Restricted
cash
|
(i)
|
Inventory
|
(j)
|
Fair
Value of Financial Instruments
|
(k)
|
Equipment
Deposits
|
(l)
|
Property,
plant and equipment
|
Estimated Useful Lives
|
||
Leasehold
improvement
|
Lesser
of term of the lease or the estimated useful lives of the
assets
|
|
Café
computer equipment and hardware
|
5
years
|
|
Café
furniture and fixtures
|
5
years
|
|
Office
furniture, fixtures and equipments
|
5
years
|
|
Motor
vehicles
|
5
years
|
(m)
|
Intangible
Assets
|
(n)
|
Deferred
Revenue
|
(o)
|
Comprehensive
income
|
(p)
|
Income
taxes
|
(q)
|
Consolidation
of Variable Interest Entities
|
(r)
|
Foreign
currency translation
|
9/30/2010
|
9/30/2009
|
|||||||
Year
end RMB : USD exchange rate
|
6.6981
|
6.8376
|
||||||
Nine
months average RMB : USD exchange rate
|
6.8164
|
6.8425
|
||||||
12/31/2009
|
12/31/2008
|
|||||||
Year
end RMB : USD exchange rate
|
6.8372
|
6.8542
|
||||||
Average
yearly RMB : USD exchange rate
|
6.8409
|
6.9623
|
(s)
|
Post-retirement
and post-employment benefits
|
(t)
|
Earnings
per Share (EPS)
|
(u)
|
Retained
earnings-appropriated
|
(v)
|
Statutory
surplus reserve
|
(w)
|
Recent
Accounting Pronouncements
|
3.
|
Business
Acquisitions
|
Property,
plant, and equipment
|
$ | 346,003 | ||
Other
current assets
|
10,973 | |||
Intangible
assets
|
140,481 | |||
Net
assets acquired
|
$ | 497,457 |
Property,
plant, and equipment
|
$ | 157,489 | ||
Other
current assets
|
4,819 | |||
Intangible
assets
|
69,101 | |||
Net
assets acquired
|
$ | 231,409 |
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Cash
at bank
|
$ | 6,261,594 | $ | 2,975,991 | ||||
Cash
in hand
|
147,454 | 85,865 | ||||||
$ | 6,409,048 | $ | 3,061,856 |
September
30,
|
December
31,
|
|||||||
Bank
deposits held by:
|
2010
|
2009
|
||||||
Mr.
Fangrong, Zheng – Anshun city of Guizhou
province
|
$ | 933,101 | $ | 914,117 | ||||
Mr. Jinping Zeng -
Yiwu city of Zhejiang province
|
746,480 | 731,294 | ||||||
$ | 1,679,581 | $ | 1,645,411 |
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Equipment
deposit for purchase computers
|
$ | - | $ | 81,217 |
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Purchased
IC cards
|
$ | 208,050 | $ | 204,971 |
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Leasehold
improvement
|
$ | 3,026,707 | $ | 2,388,938 | ||||
Café
computers equipments and hardware
|
5,463,354 | 3,333,037 | ||||||
Café
furniture and fixtures
|
1,387,803 | 858,846 | ||||||
Office
furniture, fixtures and equipments
|
47,801 | 21,117 | ||||||
Motor
vehicle
|
249,708 | 94,072 | ||||||
$ | 10,175,373 | $ | 6,696,010 | |||||
Less:
Accumulated depreciation
|
(4,417,215 | ) | (3,169,385 | ) | ||||
Property
and equipment in service, net
|
5,758,158 | 3,526,625 | ||||||
Construction
in progress
|
44,640 | 46,071 | ||||||
Property
and equipment, net
|
$ | 5,802,798 | $ | 3,572,696 |
September
30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Business
License
|
$ | 93,889 | $ | - | ||||
Customer
Lists
|
118,559 | - | ||||||
212,448 | - | |||||||
Less:
Accumulated Amortization
|
14,859 | - | ||||||
Total
|
$ | 197,589 | $ | - |
Year
ending December 31,
|
||||
Remainder
of 2010
|
$ | 8,964 | ||
2012
|
35,857 | |||
2013
|
35,857 | |||
2014
|
35,857 | |||
2015
|
35,857 | |||
Thereafter
|
45,197 | |||
$ | 197,589 |
September
30,
|
December
31,
|
|||||||||||||
2010
|
2009
|
|||||||||||||
Bank
|
Loan
Period
|
Interest
rate
|
||||||||||||
China
Construction Bank
|
October
27, 2009 to October
25, 2010
|
6.372 | % | $ | 149,296 | $ | 146,259 | |||||||
Shenzhen
Yuzhilu Aviation Service Co., Ltd.
|
July
1, 2010 to October 1, 2010
|
8.000 | % | 300,000 | - | |||||||||
$ | 449,296 | $ | 146,259 |
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Mr.
Guo Di Shan, a director of the Company
|
$ | 240,625 | $ | 5,162 |
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Business
tax payable
|
$ | 399,924 | $ | 240,015 | ||||
Income
tax
|
580,304 | 280,027 | ||||||
Withhold
individual income tax payable
|
1,887 | 2,907 | ||||||
Other
tax payables
|
4,201 | 2,521 | ||||||
Total
|
$ | 986,316 | $ | 525,470 |
September
30,
2010
|
September
30,
2009
|
|||||||
Current
|
$ | 1,340,823 | $ | 788,198 | ||||
Deferred
|
- | - | ||||||
$ | 1,340,823 | $ | 788,198 |
Fiscal
year
|
||||
Remainder
of 2010
|
$
|
335,533
|
||
2011
|
1,185,466
|
|||
2012
|
949,734
|
|||
2013
|
664,605
|
|||
2014
|
563,764
|
|||
2015
|
160,285
|
|||
$
|
3,859,387
|
|
·
|
Improved
Disposable Income. As Shenzhen Government is increasing the minimum
wage, migrant workers who are our major customers will have more
disposable income. We are expecting the inflow of migrant workers to
contribute to our revenue growth.
|
|
·
|
Continued
Internet Café Use. Our business may be adversely affected with
increased home computer and home console ownership. However, the home
computer and console penetration rate is relatively low in China as
compared to that of America and Europe. In addition, young people in China
prefer internet cafes to home computers. We expect the preference will
continue and provide us sustainable
business.
|
CHINA
UNITECH GROUP, INC.
|
CONDENSED CONSOLIDATED STATEMENTS
OF
INCOME AND
COMPREHENSIVE
INCOME
|
UNAUDITED
|
For
The Three
Months
Ended
|
For
The Nine
Months
Ended
|
|||||||||||||||||||||||||||||||
September
30
|
September
30
|
|||||||||||||||||||||||||||||||
2010
|
2009
|
Comparison
|
2010
|
2009
|
Comparison
|
|||||||||||||||||||||||||||
Revenue
|
$ | 5,840,453 | $ | 3,617,873 | 2,222,580 | 61.43 | % | $ | 14,142,866 | $ | 10,417,633 | 3,725,233 | 35.76 | % | ||||||||||||||||||
Cost
of revenue
|
||||||||||||||||||||||||||||||||
Depreciation
|
442,104 | 331,588 | 2,116 | 0.48 | % | 1,132,103 | 944,775 | 187,328 | 19.83 | % | ||||||||||||||||||||||
Salary
|
342,695 | 201,586 | 141,109 | 70.00 | % | 831,226 | 588,123 | 243,103 | 41.34 | % | ||||||||||||||||||||||
Rent
|
306,243 | 206,545 | 99,698 | 48.27 | % | 748,723 | 608,256 | 140,467 | 23.09 | % | ||||||||||||||||||||||
Utility
|
397,630 | 351,489 | 46,141 | 13.13 | % | 1,111,843 | 1,009,105 | 102,738 | 10.18 | % | ||||||||||||||||||||||
Business
tax and surcharge
|
1,381,435 | 855,433 | 526,002 | 61.49 | % | 3,344,906 | 2,463,347 | 881,559 | 35.79 | % | ||||||||||||||||||||||
Others
|
260,197 | 194,275 | 174,322 | 203.00 | % | 629,068 | 625,476 | 3,592 | 0.57 | % | ||||||||||||||||||||||
3,130,304 | 2,140,916 | 989,388 | 46.21 | % | 7,797,869 | 6,239,082 | 1,558,787 | 24.98 | % | |||||||||||||||||||||||
Gross
profit
|
2,710,149 | 1,476,957 | 1,233,192 | 83.50 | % | 6,344,997 | 4,178,551 | 2,166,446 | 51.85 | % | ||||||||||||||||||||||
Operating
Expenses
|
||||||||||||||||||||||||||||||||
General
and administrative expenses
|
75,906 | 36,395 | 39,511 | 108.56 | % | 351,888 | 114,732 | 237,156 | 206.70 | % | ||||||||||||||||||||||
Reorganizational
expenses
|
435,086 | - | 435,086 | - | ||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Total
operating expenses
|
510,992 | 36,395 | 474,597 | 1304.02 | % | 786,974 | 114,732 | 672,242 | 585.92 | % | ||||||||||||||||||||||
Income
from operations
|
2,199,157 | 1,440,562 | 758,595 | 52.66 | % | 5,558,023 | 4,063,819 | 1,494,204 | 36.77 | % | ||||||||||||||||||||||
Non-operating
income (expenses)
|
||||||||||||||||||||||||||||||||
Interest
income
|
1,827 | 452 | 1,375 | 304.20 | % | 4,287 | 811 | 3,476 | 428.61 | % | ||||||||||||||||||||||
Interest
expenses
|
-2,402 | - | -2,402 | -7,115 | - | |||||||||||||||||||||||||||
Other
expenses
|
-10 | -93 | 83 | -89.25 | % | -43 | -252 | 209 | -82.94 | % | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Total
other income (expenses)
|
-585 | 359 | -944 | -262.95 | % | -2,871 | 559 | -3,430 | -613.60 | % | ||||||||||||||||||||||
Net
income before income taxes
|
2,198,572 | 1,440,921 | 757,651 | 52.58 | % | 5,555,152 | 4,064,378 | 1,490,774 | 36.68 | % | ||||||||||||||||||||||
Income
taxes
|
572,302 | 291,158 | 281,144 | 96.56 | % | 1,340,823 | 788,198 | 552,625 | 70.11 | % | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Net
income
|
$ | 1,626,270 | $ | 1,149,763 | 476,507 | 41.44 | % | $ | 4,214,329 | $ | 3,276,180 | 938,149 | 28.64 | % | ||||||||||||||||||
Other
comprehensive income
|
||||||||||||||||||||||||||||||||
Foreign
currency translation
|
209,872 | 13,261 | 196,611 | 1482.63 | % | 229,549 | 8,793 | 220,756 | 2510.59 | % | ||||||||||||||||||||||
Comprehensive
income
|
$ | 1,836,142 | $ | 1,163,024 | 673,118 | 57.88 | % | $ | 4,443,878 | $ | 3,284,973 | 1,158,905 | 35.28 | % | ||||||||||||||||||
Basic
and diluted earnings per share
|
0.08 | 0.06 | 0.22 | 0.17 | ||||||||||||||||||||||||||||
Basis
and Diluted weighted average Common Stock outstanding
|
20,186,957 | 19,000,000 | 1,186,957 | 6.25 | % | 19,400,000 | 19,000,000 | 400,000 | 2.11 | % | ||||||||||||||||||||||
As
a Percentage of Sales Revenue
|
||||||||||||||||||||||||||||||||
Revenue,
net
|
100.00 | % | 100.00 | % | 100.00 | % | 73.66 | % | ||||||||||||||||||||||||
Cost
of revenue
|
||||||||||||||||||||||||||||||||
Depreciation
|
7.57
|
% |
9.17
|
% | 8.00 | % | 9.07 | % | ||||||||||||||||||||||||
Salary
|
5.87 | % | 5.57 | % | 5.88 | % | 5.65 | % | ||||||||||||||||||||||||
Rent
|
5.24 | % | 5.71 | % | 5.29 | % | 5.84 | % | ||||||||||||||||||||||||
Utility
|
6.81 | % | 9.72 | % | 7.86 | % | 9.69 | % | ||||||||||||||||||||||||
Business
tax and surcharge
|
23.65 | % | 23.64 | % | 23.65 | % | 23.65 | % | ||||||||||||||||||||||||
Others
|
4.46
|
% |
5.37
|
% | 4.45 | % | 6.00 | % | ||||||||||||||||||||||||
Gross
profit
|
46.40 | % | 40.82 | % | 44.86 | % | 40.11 | % | ||||||||||||||||||||||||
Operating
Expenses
|
||||||||||||||||||||||||||||||||
Total
operating expenses
|
8.75 | % | 1.01 | % | 5.56 | % | 1.10 | % | ||||||||||||||||||||||||
Income
from operations
|
37.65 | % | 39.82 | % | 39.30 | % | 39.01 | % | ||||||||||||||||||||||||
Non-operating
income (expenses)
|
||||||||||||||||||||||||||||||||
Interest
income
|
0.03 | % | 0.01 | % | 0.03 | % | 0.01 | % | ||||||||||||||||||||||||
Interest
expenses
|
-0.04 | % | -0.05 | % | ||||||||||||||||||||||||||||
Other
expenses
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||
Total
other income (expenses)
|
-0.01 | % | 0.01 | % | -0.02 | % | 0.01 | % | ||||||||||||||||||||||||
Net
income before income taxes
|
37.64 | % | 39.83 | % | 39.28 | % | 39.01 | % | ||||||||||||||||||||||||
Income
taxes
|
9.80 | % | 8.05 | % | 9.48 | % | 7.57 | % | ||||||||||||||||||||||||
Net
income
|
27.84 | % | 31.78 | % | 29.80 | % | 31.45 | % | ||||||||||||||||||||||||
Other
comprehensive income
|
||||||||||||||||||||||||||||||||
Foreign
currency translation
|
3.59 | % | 0.37 | % | 1.62 | % | 0.08 | % | ||||||||||||||||||||||||
Comprehensive
income
|
31.44 | % | 32.15 | % | 31.42 | % | 31.53 | % |
Nine Months
Ended
|
Fiscal Year
Ended
|
|||||||||||||||
September
30,
|
December
31,
|
|||||||||||||||
2010
|
2009
|
2009
|
2008
|
|||||||||||||
Net
cash provided by (used in) operating activities
|
$ | 6,008,299 | $ | 3,642,042 | $ | 4,781,464 | $ | 4,945,741 | ||||||||
Net
cash used in investing activities
|
(3,332,067 | ) | (1,215,347 | ) | (2,988,697 | ) | (1,518,823 | ) | ||||||||
Net
cash provided by (used in) financing activities
|
553,054 | 0 | 146,180 | (2,872,635 | ) | |||||||||||
Effect
of Foreign currency translation on cash and cash
equivalents
|
117,906 | 4,442 | 3,811 | 42,865 | ||||||||||||
Net
cash flows
|
3,347,192 | 2,431,137 | 1,942,758 | 606,148 |
Estimated Useful Lives
|
||
Leasehold
improvement
|
Lesser
of term of the lease or the estimated useful lives of the
assets
|
|
Café
computer equipment and hardware
|
5
years
|
|
Café
furniture and fixtures
|
5
years
|
|
Office
furniture, fixtures and equipments
|
5
years
|
|
Motor
vehicles
|
5
years
|
3 months
ended
September 30,
2010
|
2009
|
|||||||
Year
end RMB : USD exchange rate
|
6.6981 | 6.8372 | ||||||
Average
yearly RMB : USD exchange rate
|
6.8164 | 6.8409 |
Exhibit No.
|
SEC Ref. No.
|
Title of Document
|
||
1
|
|
31.1
|
|
Certification
of the Principal Executive Officer and Chief Financial Officer
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002 *
|
2
|
|
32.1
|
|
Certification
of the Principal Executive Officer and Principal Financial Officer
pursuant to U.S.C. Section 1350 as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of
2002*
|
CHINA
UNITECH GROUP, INC.
|
|
Date:
November 15, 2010
|
/s/
Dishan Guo
|
Dishan
Guo
|
|
Chief
Executive Officer, President
(Principal
Executive Officer) and
Chief
Financial Officer
(Principal
Financial and
Accounting Officer)
|