x |
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o |
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
|
Delaware
|
35-2089848
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
9/F.,
Beijing Business World
56
Dongxinglong Avenue
CWM
District
Beijing,
China 100062
(Address
of principal executive offices)
|
(86)
10 6702 6968
Issuer's
telephone number
|
Page
|
|||
ITEM
1.
|
FINANCIAL
STATEMENTS
|
||
Condensed
Consolidated Balance Sheet as of June 30, 2006.
|
4
|
||
Condensed
Consolidated Statements of Income and Comprehensive Income for the
Nine
Months and Three Months Ended June 30, 2006 and 2005
|
5
|
||
Condensed
Consolidated Statements of Cash Flows for the Nine Months Ended June
30,
2006 and 2005
|
6
|
||
Notes
to the Condensed Consolidated Financial Statements
|
7
|
||
ITEM
2.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF
OPERATIONS
|
30
|
|
ITEM
3.
|
CONTROLS
AND PROCEDURES
|
45
|
|
PART
II. OTHER INFORMATION
|
|||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
46
|
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
46
|
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
46
|
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
46
|
|
ITEM
5.
|
OTHER
INFORMATION
|
46
|
|
ITEM
6.
|
EXHIBITS
|
46
|
|
SIGNATURE
|
47
|
June
30,
|
||||
2006
|
||||
Restated
|
||||
(Unaudited)
|
||||
ASSETS
|
||||
Current
assets:
|
||||
Cash
and cash equivalents
|
$
|
852,405
|
||
Accounts
receivable - affiliate
|
480,000
|
|||
Accounts
receivable- others, less allowance for bad debt of
$355,650
|
2,968,213
|
|||
Due
from related company
|
238,443
|
|||
Prepaid
expenses
|
3,597,853
|
|||
Payment
in advance
|
279,251
|
|||
Other
current assets
|
458,118
|
|||
Total
current assets
|
8,874,283
|
|||
Software
acquisition cost
|
3,000,000
|
|||
Property,
plant and equipment, net
|
8,596,484
|
|||
Intangible
assets-Goodwill
|
368,719
|
|||
Total
assets
|
$
|
20,839,486
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
1,536,293
|
||
Accrued
expenses
|
74,737
|
|||
Due
to related companies
|
57,513
|
|||
Other
current liabilities
|
108,912
|
|||
Total
Current Liabilities
|
1,777,455
|
|||
Minority
interests
|
3,336,129
|
|||
Commitments
and contingencies (refer to note 7)
|
||||
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
|
||||
89,188,000
shares issued and outstanding)
|
89,188
|
|||
Additional
paid in capital
|
13,683,489
|
|||
Deferred
stock-based compensation
|
(4,137,892
|
)
|
||
Accumulated
other comprehensive income
|
3,456
|
|||
Retained
earnings
|
6,087,661
|
|||
Total
stockholders' equity
|
15,725,902
|
|||
Total
liabilities and stockholders' equity
|
$
|
20,839,486
|
Nine
Months Ended
|
Three
Months Ended
|
||||||||||||
June
30,
|
June
30,
|
||||||||||||
2006
|
Restated
2005
|
2006
|
Restated
2005
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
Net
revenues - affiliate
|
$
|
1,080,000
|
$
|
1,080,000
|
$
|
360,000
|
$
|
360,000
|
|||||
-
others
|
9,799,607
|
5,221,132
|
2,419,690
|
2,476,972
|
|||||||||
10,879,607
|
6,301,132
|
2,779,690
|
2,836,972
|
||||||||||
Cost
of sales
|
|||||||||||||
-
Depreciation
|
1,381,624
|
1,047,211
|
446,594
|
371,456
|
|||||||||
-
Other cost of sales
|
1,523,270
|
2,940,827
|
474,619
|
1,345,206
|
|||||||||
2,904,894
|
3,988,038
|
921,213
|
1,716,662
|
||||||||||
Gross
profit
|
7,974,713
|
2,313,094
|
1,858,477
|
1,120,310
|
|||||||||
|
|||||||||||||
Operating
expenses:
|
|||||||||||||
(Recovery)
Allowance for bad debt
|
(170,190
|
)
|
-
|
(1,147,264
|
)
|
-
|
|||||||
Depreciation
|
75,482
|
21,154
|
39,109
|
7,051
|
|||||||||
Salaries
|
392,811
|
-
|
5,872
|
-
|
|||||||||
Stock-based
compensation expenses
|
2,676,005
|
438,750
|
1,101,030
|
146,250
|
|||||||||
Other
selling, general and administrative
|
438,775
|
369,742
|
179,265
|
159,798
|
|||||||||
|
|||||||||||||
Total
operating expenses costs
|
3,412,883
|
829,646
|
178,012
|
313,099
|
|||||||||
Income
from operations
|
4,561,830
|
1,483,448
|
1,680,465
|
807,211
|
|||||||||
Other
income/ (expense):
|
|||||||||||||
Interest
income
|
2,541
|
49
|
153
|
(96
|
)
|
||||||||
Other
income
|
-
|
-
|
-
|
(7,590
|
)
|
||||||||
Interest
expense
|
-
|
(1,614
|
)
|
-
|
(388
|
)
|
|||||||
Gain
on disposal of fixed assets
|
-
|
-
|
-
|
-
|
|||||||||
|
|||||||||||||
Total
other income
|
2,541
|
(1,565
|
)
|
153
|
(8,074
|
)
|
|||||||
|
|||||||||||||
Income
from continuing operations before income tax
|
4,564,371
|
1,481,883
|
1,680,618
|
799,137
|
|||||||||
Income
tax expenses
|
-
|
-
|
-
|
-
|
|||||||||
Net
income after tax
|
4,564,371
|
1,481,883
|
1,680,618
|
799,137
|
|||||||||
Income
(Loss) from discontinued operations
|
|||||||||||||
Gain
on disposal of subsidiary
|
295,533
|
53,431
|
295,533
|
53,431
|
|||||||||
(Loss)
from discontinued operations
|
(239,776
|
)
|
(23,272
|
)
|
-
|
(23,272
|
)
|
||||||
Net
income from discontinued operations
|
55,757
|
30,159
|
295,533
|
30,159
|
|||||||||
Net
income
|
4,620,128
|
1,512,042
|
1,976,151
|
829,296
|
|||||||||
Other
comprehensive income
|
|||||||||||||
Foreign
currency translation difference
|
3,210
|
-
|
3,207-
|
-
|
|||||||||
Comprehensive
income
|
$
|
4,623,338
|
$
|
1,512,042
|
$
|
1,979,358
|
$
|
829,296
|
|||||
Earnings
per Common Share:
|
|||||||||||||
From
discontinued operations- basic
|
$
|
0.0007
|
$
|
0.0004
|
$
|
0.0006
|
$
|
0.0004
|
|||||
From
discontinued operations- fully diluted
|
$
|
0.0006
|
$
|
0.0004
|
$
|
0.0005
|
$
|
0.0004
|
|||||
From
continued operations- basic
|
$
|
0.0560
|
$
|
0.0210
|
$
|
0.0220
|
$
|
0.0110
|
|||||
From
continued operations- fully diluted
|
$
|
0.0520
|
$
|
0.0190
|
$
|
0.0220
|
$
|
0.0100
|
|||||
Weighted
Average Common Share:
|
|||||||||||||
Outstanding
- Basic
|
82,040,000
|
71,125,500
|
88,353,000
|
70,188,000
|
|||||||||
Outstanding
- Fully diluted
|
88,921,000
|
81,125,500
|
88,353,000
|
80,188,000
|
Nine
Months Ended
June
30,
|
|||||||
2006
|
Restated
2005
|
||||||
(Unaudited)
|
(Unaudited)
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
cash provided by (used in) operating activities
|
1,816,722
|
(399,491
|
)
|
||||
Cash
flows from investing activities:
|
|||||||
Cash
acquired in acquisition
|
82,253
|
-
|
|||||
Sales
proceed of disposal of Island Media net of cash
|
9,454
|
-
|
|||||
Capital
expenditure
|
(3,273,085
|
)
|
(2,596,709
|
)
|
|||
Net
cash (used in) investing activities
|
(3,181,378
|
)
|
(2,596,709
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Due
to a stockholder
|
18,690
|
||||||
Due
to a related party
|
(79,293
|
)
|
|||||
Repayment
of finance lease
|
(10,199
|
)
|
(80,444
|
)
|
|||
Proceeds
from loan payable
|
226,410
|
-
|
|||||
Proceeds
from new issuance of common
|
|||||||
Stock
|
-
|
3,050,000
|
|||||
Net
cash provided by financing activities
|
216,211
|
2,908,953
|
|||||
Effect
of exchange rate changes in cash
|
3
|
(207
|
)
|
||||
Net
(decrease) in cash and cash equivalents
|
(1,148,442
|
)
|
(87,454
|
)
|
|||
|
|||||||
Cash
and cash equivalents - beginning of period
|
2,000,847
|
336,707
|
|||||
Cash
and cash equivalents - end of period
|
$
|
852,405
|
$
|
249,253
|
|||
Supplemental
disclosure of cash flow information:
|
|||||||
Non
cash investing and financing activities
|
|||||||
Accounts
receivable used for acquisition of software
|
3,000,000
|
-
|
|||||
Common
stock issued for stock based compensation
|
5,910,000
|
-
|
1.
|
BUSINESS
DESCRIPTION AND
ORGANIZATION-CON’T
|
1.
|
BUSINESS
DESCRIPTION AND
ORGANIZATION-CON’T
|
2. |
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES
|
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
|
2. |
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES-CON’T
|
2. |
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES-CON’T
|
2. |
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES-CON’T
|
2. |
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES-CON’T
|
3. |
PROPERTY
AND EQUIPMENT
|
Restated
|
||||
Computer
hardware
|
$
|
129,202
|
||
Computer
software
|
4,897,295
|
|||
Web
site
|
6,076,344
|
|||
Copyrights
|
200,000
|
|||
Motor
vehicles
|
168,307
|
|||
Furniture
and fixtures
|
45,782
|
|||
Leasehold
improvements
|
200,000
|
|||
Total
|
11,716,930
|
|||
Less:
accumulated depreciation
|
(3,120,446
|
)
|
||
Property
and Equipment - Net
|
$
|
8,596,484
|
4.
|
BUSINESS
ACQUISITIONS
|
Cash
|
$
|
82,253
|
||
Accounts
receivables
|
356,707
|
|||
Payment
in advance
|
279,251
|
|||
Website
|
5,576,344
|
|||
Property,
plant, and equipment
|
11,605
|
|||
Liabilities
assumed
|
(4,146,175
|
)
|
||
Net
assets value of HRDQ at June 28, 2006
|
$
|
2,159,985
|
||
Net
assets acquired by TCOM (representing 49% of diluted interest in
HRDQ,
Inc.)
|
1,060,000
|
|||
Purchased
consideration
|
1,060,000
|
4.
|
BUSINESS
ACQUISITIONS - (CON’T)
|
2006
|
||||
Revenues
|
14,490,882
|
|||
Net
income
|
4,631,691
|
|||
Net
income per share - basic
|
0.056
|
|||
Net
income per share - diluted
|
0.052
|
|||
Shares
used for computing net income per share - basic
|
82,040,000
|
|||
Shares
used for computing net income per share - diluted
|
88,921,000
|
5.
|
RELATED
PARTY TRANSACTIONS
|
6.
|
STOCK
TRANSACTIONS
|
7.
|
INCOME
TAXES
|
8.
|
MINORITY
INTERESTS
|
Minority
interests in the subsidiary of HRDQ, Inc.
|
||||
1,729,627
common stock of $0.01 par value of HRDQ, Inc., representing 41% of
diluted
interest in HRDQ, Inc.
|
$
|
2,556,129
|
||
200,000
Series A Convertible Preferred stock of $0.01 par value of HRDQ,
Inc.,
representing 10% of diluted interest in HRDQ, Inc.
|
780,000
|
|||
$
|
3,336,129
|
9.
|
COMMITMENTS
AND CONTINGENCIES
|
Year
ended September 30,
|
||||
2006
|
$
|
88,500
|
||
2007
|
354,002
|
|||
2008
|
212,049
|
|||
$
|
654,551
|
10.
|
STOCK
PLAN
|
11.
|
DISCONTINUED
OPERATIONS
|
From
October 1, 2005 to March 31, 2006
|
||||
(Unaudited)
|
||||
Net
revenues - others
|
$
|
247,458
|
||
Cost
of sales- Other cost of sales
|
202,860
|
|||
Gross
profit
|
44,598
|
|||
|
||||
Expenses:
|
||||
Depreciation
|
21,016
|
|||
Salaries
|
199,238
|
|||
Other
selling, general and administrative
|
99,020
|
|||
|
||||
Total
operating expenses costs
|
319,274
|
|||
(274,676
|
)
|
|||
Other
income/ (expense):
|
||||
Interest
income
|
173
|
|||
Other
income
|
35,899
|
|||
Interest
expense
|
(1,626
|
)
|
||
Gain
on disposal of fixed assets
|
454
|
|||
|
||||
Total
other income
|
34,900
|
|||
|
||||
Income
from continuing operations before income tax
|
(239,776
|
)
|
||
Income
tax expenses
|
-
|
|||
(Loss)
from discontinued operations
,
net
|
$
|
(239,776
|
)
|
12.
|
STOCK-BASED
COMPENSATION EXPENSES
|
13. |
RESTATEMENT
OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - JUNE 30,
2006
|
1) |
Pursuant
to the SEC comments received after the filing, we reallocated the
deferred
stock-based compensation-current portion of $3,272,059 under current
assets and deferred stock-based compensation of $865,833 under non-current
portion and the total sum of $4,137,892 to the deferred stock-based
compensation under stockholders’ equity. This had no impact on our prior
earnings reported.
|
2)
|
Pursuant
to the SEC comments received after the filing, we recalculate the
amount
of the web site of subaye.com which included in the property, plant
and
equipment in footnotes no. 3 consist of the following journal entries.
This had no impact on our prior earnings
reported.
|
HRDQ
acquired 60% of subaye.com from Alpha and 40% from China Dongguan
Networks, Inc.
|
As
Previous reported
June
30, 2006
|
Restatement
Adjustment June 30, 2006
|
As
Restated June 30, 2006
|
||||||||||
HRDQ
paid USD 2,060,000 to Alpha for the consideration for 60% of the
website
|
|||||||||||||
2.1)
|
HRDQ
issued USD 1,000,000 note payable to Alpha for the website
|
$
|
1,000,000
|
$
|
1,000,000
|
||||||||
2.2)
|
HRDQ
issued 2,024,192 shares at $0.52 to TCOM (Alpha) which is VIE and
it
remained $0.52 as the issuance price
|
1,060,000
|
1,060,000
|
||||||||||
HRDQ
paid the following as consideration to China Dongguan Networks (CDN)
,
Inc. for 40% of subaye.com
|
|||||||||||||
2.3)
|
HRDQ
issued 798,747 common stock at $0.52
to
CDN and now changed to
$1.96
for accounting calculation
|
415,348
|
1,150,196
|
1,565,544
|
|||||||||
2.4)
|
HRDQ
issued 500,000 common stock at
$2.2 to
Top rider to raise funds to pay CDN and now changed to $1.96
for
accounting calculation
|
1,100,000
|
(120,000
|
)
|
980,000
|
||||||||
2.5)
|
HRDQ
issued 200,000 preferred stock at$3.3
to
Top rider to raise funds to pay CDN and now changed to$3.9
for
accounting calculation
(1
preferred stock can exchange for 2 common stock)
|
660,000
|
120,000
|
780,000
|
|||||||||
2.6)
|
Accounts
payable owed to CDN
|
190,800
|
190,800
|
||||||||||
$
|
4,426,148
|
$
|
1,150,196
|
$
|
5,576,344
|
||||||||
Elimination
of the negative goodwill to the amount of the web site
|
(720,436
|
)
|
720,436
|
-
|
|||||||||
Subaye.com
- cost of website
|
$
|
3,705,712
|
$
|
1,870,632
|
$
|
5,576,344
|
|||||||
Add:
other web site
|
500,000
|
500,000
|
|||||||||||
The
total amount of web site recorded in the property plant and equipment
in
footnotes no. 3
|
$
|
4,205,712
|
$
|
6,076,344
|
3)
|
Pursuant
to the SEC comments received after the filing, we recalculate the
amount
of the minority interest in consolidated subsidiaries. This adjustment
has
no impact on our prior earnings
reported.
|
As
Previous reported
June
30, 2006
|
Restatement
Adjustment June 30, 2006
|
As
Restated June 30, 2006
|
||||||||
MI
of minority stockholders contributed to common stock
|
$
|
885,594
|
1,670,535
|
$
|
2,556,129
|
|||||
Loss
of HRDQ shared by minority shareholders
|
||||||||||
MI
of preferred stock
|
214,391
|
565,609
|
780,000
|
|||||||
Minority
interest in consolidated subsidiaries
|
$
|
1,099,985
|
2,236,144
|
$
|
3,336,219
|
|||||
4)
|
Goodwill
related to the customer list of Panyu M&M of
$368,719
|
13. |
RESTATEMENT
OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - JUNE 30,
2006
|
As
Previously
Reported
June
30, 2006
|
Restatement
Adjustment
June
30, 2006
|
As
Restated
June
30, 2006
|
||||||||
Current
Assets:
|
||||||||||
Cash
|
$
|
852,405
|
$
|
$852,405
|
||||||
Accounts
receivable - related company
|
480,000
|
480,000
|
||||||||
-
others, less allowance for bad debts of $355,650
|
2,968,213
|
2,968,213
|
||||||||
Due
from related companies
|
238,443
|
238,443
|
||||||||
Deferred
stock-based compensation-current portion
|
3,272,059
|
(1)
|
(3,272,059
|
)
|
-
|
|||||
Prepaid
expenses
|
3,597,853
|
3,597,853
|
||||||||
Payment
in advance
|
279,251
|
279,251
|
||||||||
Other
current assets
|
458,118
|
458,118
|
||||||||
|
||||||||||
Total
Current Assets
|
12,146,342
|
8,874,283
|
||||||||
|
||||||||||
Software
acquisition cost
|
3,000,000
|
3,000,000
|
||||||||
Property,
plant and equipment, net
|
6,725,852
|
(2.6)
|
1,867,425
|
8,593,277
|
||||||
Deferred
stock-based compensation-non-current portion
|
865,833
|
(1)
|
(865,833
|
)
|
-
|
|||||
Intangible
assets-Goodwill
|
-
|
(4)
|
368,719
|
368,719
|
||||||
|
||||||||||
Total
Assets
|
$
|
22,738,027
|
$
|
20,839,486
|
||||||
|
||||||||||
Current
liabilities:
|
$
|
1,536,293
|
$
|
$
|
1,536,293
|
|||||
Accounts
payable
|
74,737
|
74,737
|
||||||||
Accrued
expenses
|
57,513
|
57,513
|
||||||||
Due
to related companies
|
108,912
|
108,912
|
||||||||
|
||||||||||
Total
Current Liabilities
|
1,777,455
|
1,777,455
|
||||||||
|
||||||||||
Minority
interest in consolidated subsidiaries
|
1,099,985
|
(3)
|
2,236,144
|
3,336,1299
|
||||||
|
||||||||||
Commitments
and contingencies (Note 12)
|
||||||||||
|
||||||||||
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; 97,088,000
shares issued and outstanding)
|
89,188
|
89,188
|
||||||||
Additional
paid in capital
|
13,683,489
|
13,683,489
|
||||||||
Deferred
stock-based compensation
|
(1)
|
(4,137,892
|
)
|
(4,137,892
|
)
|
|||||
Accumulated
other comprehensive income
|
249
|
3,207
|
3,456
|
|||||||
Retained
earnings
|
6,087,661
|
6,087,661
|
||||||||
|
||||||||||
Total
Stockholders’ Equity
|
19,860,587
|
15,725,902
|
||||||||
|
||||||||||
Total
Liabilities and Stockholders’ Equity
|
$
|
22,738,027
|
$
|
20,839,486
|
14. |
RESTATEMENT
OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS - JUNE 30,
2005
|
1) |
The
Company bought the 20% of IC Star MMS on March 16, 2004. The Company
recorded significant reorganization expenses in the statement of
operations for the year ended September 30, 2004. Pursuant to SEC
comments
received after this filing, we have recorded these reorganization
expenses
as a deemed dividend paid out of additional paid in capital, instead
of
recording this transaction as an expense. This restatement does not
change
our total stockholders’ equity but only increases our retained earnings
and decreases our additional paid in
capital.
|
2) |
Pursuant
to the SEC comments received after the filing, we reallocated the
depreciation of software related to the revenue of the company to
cost of
sales. Other depreciation expenses related to motor vehicles and
office
equipments and are stated in Selling, General and Administration
Expenses.
This had no impact on our prior earnings
reported.
|
3) |
In
March 2005, the SEC staff expressed their views with respect to SFAS
No.
123R in Staff Accounting Bulletin No. 107, “Share-Based Payment,” (SAB
107). SAB 107 provides guidance on valuing options. Now, we
amortize
the cost of employee services received in exchange for an award of
equity
instruments based on the grant date fair value of the award. Also,
that
cost is recognized over the period during which the employee is required
to provide services in exchange for the
award.
|
Adjustment
no:
|
Increase/(Decrease)
in Current Earnings
|
||||||
Reclassification
of the depreciation expenses on the software that sold to customers
to
cost of sales
|
2
|
$
|
(1,047,211
|
)
|
|||
Transfer
of the depreciation which included in other selling, general and
administrative to cost of sales and depreciation
|
2
|
1,047,211
|
|||||
Stock-based
compensation expenses charged to Statement of Operation
|
3
|
(438,750
|
)
|
||||
Total
decrease in the current earnings for the nine months ended June 30,
2005
|
(438,750
|
)
|
|||||
Credit
to acquisition cost of the 20% interest of IC Star in 2004 and debit
to
the additional paid in capital
|
1
|
8,126,917
|
|||||
Transfer
to deferred stock-based compensation
|
3
|
731,250
|
|||||
Total
increase in retained earnings as at September 30, 2004
|
8,858,167
|
||||||
Total
increase in retained earnings as at June 30, 2005
|
$
|
8,419,417
|
14.
|
RESTATEMENT
OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS - JUNE 30, 2005
-CON’T
|
Adjustment
no:
|
Increase/(Decrease)
in Current Earnings
|
||||||
Reclassification
of the depreciation expenses on the software that sold to customers
to
cost of sales
|
2
|
$
|
(371,456
|
)
|
|||
Transfer
of the depreciation which included in other cost of sales to cost
of sales
and depreciation
|
2
|
371,456
|
|||||
Stock-based
compensation expenses charged to Statement of Operation
|
3
|
(146,250
|
)
|
||||
Total
decrease in the current earnings for the three months ended June
30,
2005
|
(146,250
|
)
|
As
Previously reported
June
30, 2005
|
Restatement
Adjustment
June
30, 2005
|
As
restated
June
30, 2005
|
||||||||
ASSETS
|
||||||||||
Current
assets:
|
||||||||||
Cash
and cash equivalents
|
$
|
249,253
|
$
|
249,253
|
||||||
Accounts
receivable - affiliate
|
700,000
|
700,000
|
||||||||
Accounts
receivable
|
4,015,489
|
4,015,489
|
||||||||
Prepaid
expenses and other current assets
|
82,690
|
82,690
|
||||||||
Total
current assets
|
5,047,432
|
5,047,432
|
||||||||
Property,
plant and equipment, net
|
3,764,304
|
3,764,304
|
||||||||
|
||||||||||
Total
assets
|
$
|
8,811,736
|
$
|
8,811,736
|
||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||
Current
liabilities:
|
||||||||||
Accounts
payable
|
$
|
994,252
|
$
|
994,252
|
||||||
Accrued
expenses
|
51,194
|
51,194
|
||||||||
Due
to related party
|
18,690
|
18,690
|
||||||||
Other
loan
|
86,051
|
86,051
|
||||||||
Total
Current Liabilities
|
1,150,187
|
1,150,187
|
||||||||
Stockholders'
equity :
|
||||||||||
Preferred
stock ($.001 Par Value: 50,000,000 shares authorized; no shares issued
and
outstanding)
|
-
|
-
|
||||||||
Common
stock ($.001 Par Value: 300,000,000 shares authorized: 73,688,000
shares
issued and outstanding)
|
73,688
|
73,688
|
||||||||
Additional
paid in capital
|
15,075,906
|
(8,126,917
|
)
|
6,948,989
|
||||||
Deferred
stock-based compensation
|
-
|
(292,500
|
)
|
(292,500
|
)
|
|||||
Accumulated
other comprehensive income
|
249
|
249
|
||||||||
Retained
earnings
|
(7,488,294
|
)
|
8,419,417
|
931,123
|
||||||
Total
stockholders' equity
|
7,661,549
|
7,661,549
|
||||||||
Total
liabilities and stockholders' equity
|
$
|
8,811,736
|
$
|
8,811,736
|
14.
|
RESTATEMENT
OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS - JUNE 30, 2005
-CON’T
|
As
Previously reported
June
30, 2005
|
Restatement
Adjustment
June
30, 2005
|
As
restated
June
30, 2005
|
||||||||
Revenue:
|
||||||||||
Net
revenues - affiliate
|
$
|
1,080,000
|
$
|
1,080,000
|
||||||
-
others
|
5,221,132
|
5,221,132
|
||||||||
6,301,132
|
6,301,132
|
|||||||||
Cost
of sales
|
||||||||||
Depreciation
|
-
|
1,047,211
|
1,047,211
|
|||||||
Other
cost of sales
|
3,988,038
|
(1,047,211
|
)
|
2,940,827
|
||||||
3,988,038
|
3,988,038
|
|||||||||
Gross
profit
|
2,313,094
|
2,313,094
|
||||||||
|
||||||||||
Operating
expenses:
|
||||||||||
Depreciation
|
21,154
|
21,154
|
||||||||
Stock-based
compensation expenses
|
-
|
438,750
|
438,750
|
|||||||
Other
selling, general and administrative
|
369,742
|
369,742
|
||||||||
|
||||||||||
Total
operating expenses costs
|
390,896
|
829,646
|
||||||||
Income
from operations
|
1,922,198
|
1,483,448
|
||||||||
Other
income/ (expense):
|
||||||||||
Interest
income
|
49
|
49
|
||||||||
Interest
expense
|
(1,614
|
)
|
(1,614
|
)
|
||||||
|
||||||||||
Total
other income / (expense)
|
(1,565
|
)
|
(1,565
|
)
|
||||||
|
||||||||||
Income
from continuing operations
|
$
|
1,920,633
|
$
|
1,481,883
|
||||||
Income
(Loss) from discontinued operations
|
||||||||||
Gain
on disposal of subsidiary
|
53,431
|
53,431
|
||||||||
(Loss)
from discontinued operations
|
(23,272
|
)
|
(23,272
|
)
|
||||||
Net
income from discontinued operations
|
30,159
|
30,159
|
||||||||
Net
income
|
1,950,792
|
1,512,042
|
||||||||
Other
comprehensive income
|
||||||||||
Foreign
currency translation difference
|
-
|
-
|
||||||||
Comprehensive
income
|
$
|
1,950,792
|
$
|
1,512,042
|
||||||
Earnings
per Common Share:
|
||||||||||
Discontinued
operations
|
||||||||||
Basic
|
$
|
0.0004
|
$
|
0.0004
|
||||||
Fully
diluted
|
$
|
0.0004
|
$
|
0.0004
|
||||||
Continued
operations
|
||||||||||
Basic
|
0.027
|
0.021
|
||||||||
Fully
diluted
|
0.024
|
0.019
|
||||||||
Weighted
Average Common Share:
|
||||||||||
Outstanding
- Basic
|
71,125,500
|
71,125,500
|
||||||||
Outstanding
- Fully diluted
|
81,125,500
|
81,125,500
|
||||||||
14. |
RESTATEMENT
OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS - JUNE 30, 2005
-CON’T
|
As
Previously reported
June
30, 2005
|
Restatement
Adjustment
June
30, 2005
|
As
restated
June
30, 2005
|
||||||||
Revenue:
|
||||||||||
Net
revenues - affiliate
|
$
|
360,000
|
$
|
360,000
|
||||||
-
others
|
2,476,972
|
2,476,972
|
||||||||
2,836,972
|
2,836,972
|
|||||||||
Cost
of sales
|
||||||||||
Depreciation
|
-
|
371,456
|
371,456
|
|||||||
Other
cost of sales
|
1,716,662
|
(371,456
|
)
|
1,345,206
|
||||||
1,716,662
|
1,716,662
|
|||||||||
Gross
profit
|
1,120,310
|
1,120,310
|
||||||||
|
||||||||||
Operating
expenses:
|
||||||||||
Depreciation
|
-
|
7,051
|
7,051
|
|||||||
Stock-based
compensation expenses
|
-
|
146,250
|
146,250
|
|||||||
Other
selling, general and administrative
|
166,849
|
(7,051
|
)
|
159,798
|
||||||
|
||||||||||
Total
operating expenses costs
|
166,849
|
313,099
|
||||||||
Income
from operations
|
953,461
|
807,211
|
||||||||
Other
income/ (expense):
|
||||||||||
Interest
income
|
(96
|
)
|
(96
|
)
|
||||||
Other
income
|
(7,590
|
)
|
(7,590
|
)
|
||||||
Interest
expense
|
(388
|
)
|
(388
|
)
|
||||||
|
||||||||||
Total
other income / (expense)
|
(8,074
|
)
|
(8,074
|
)
|
||||||
|
||||||||||
Income
from continuing operations
|
$
|
945,387
|
$
|
799,137
|
||||||
Income
(Loss) from discontinued operations
|
||||||||||
Gain
on disposal of subsidiary
|
53,431
|
53,431
|
||||||||
(Loss)
from discontinued operations
|
(23,272
|
)
|
(23,272
|
)
|
||||||
Net
income from discontinued operations
|
30,159
|
30,159
|
||||||||
Net
income
|
975,546
|
829,296
|
||||||||
Other
comprehensive income
|
||||||||||
Foreign
currency translation difference
|
-
|
-
|
||||||||
Comprehensive
income
|
$
|
975,546
|
$
|
829,296
|
||||||
Earnings
per Common Share:
|
||||||||||
Discontinued
operations
|
||||||||||
Basic
|
$
|
0.0004
|
$
|
0.0004
|
||||||
Fully
diluted
|
$
|
0.0004
|
$
|
0.0004
|
||||||
Continued
operations
|
||||||||||
Basic
|
0.013
|
0.011
|
||||||||
Fully
diluted
|
0.012
|
0.010
|
||||||||
Weighted
Average Common Share:
|
||||||||||
Outstanding
- Basic
|
70,188,500
|
70,188,000
|
||||||||
Outstanding
- Fully diluted
|
80,188,500
|
80,188,000
|
·
|
"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, 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
photos for the community to enjoy and review.
|
1.
|
Our
New Product Line, SkyeStar.com with Help of ZestV, Inc.
|
2.
|
Many
Internet Users in the PRC use the Internet to search for fun
|
3.
|
The
PRC Targeted as Top Internet TV Market (IPTV)
|
6/30/2006
|
6/30/2005
|
Increase
(Decrease
)
|
Percentage
Increase
(Decrease
)
|
||||||||||
Revenues
|
$
|
2,779,690
|
$
|
2,836,972
|
$
|
(57,282
|
)
|
(2
|
)
%
|
||||
Cost
of sales
|
921,213
|
1,716,662
|
(795,449
|
)
|
(46
|
)
%
|
|||||||
Gross
profit
|
1,858,477
|
1,120,310
|
738,167
|
66
|
%
|
||||||||
Operating
expenses
|
178,012
|
313,099
|
(135,087
|
)
|
(43
|
)
%
|
|||||||
Other
income (expenses)
|
153
|
(8,074
|
)
|
8,227
|
102
|
%
|
|||||||
Income
from continuing operations
|
$
|
1,680,618
|
$
|
799,137
|
$
|
881,481
|
110
|
%
|
|||||
Net
income from discontinued operations
|
295,533
|
30,159
|
265,374
|
880
|
%
|
||||||||
Net
income
|
1,976,151
|
829,296
|
1,146,855
|
138
|
%
|
||||||||
Other
comprehensive income
|
-
|
-
|
|||||||||||
Comprehensive
income
|
1,976,151
|
829,296
|
1,146,855
|
138
|
%
|
||||||||
Earnings
per common share
|
|||||||||||||
-
Basic
|
$
|
0.022
|
$
|
0.012
|
|||||||||
-
Fully diluted
|
$
|
0.022
|
$
|
0.010
|
|||||||||
Weighted
average common share Outstanding
|
|||||||||||||
-
Basic
|
88,353,000
|
70,188,000
|
|||||||||||
-
Fully diluted
|
88,353,000
|
80,188,000
|
6/30/2006
|
6/30/2005
|
Increase
(Decrease
)
|
Percentage
Increase
(Decrease
)
|
||||||||||
Revenues
|
$
|
10,879,607
|
$
|
6,301,132
|
$
|
4,578,475
|
73
|
%
|
|||||
Cost
of sales
|
2,904,894
|
3,988,038
|
(1,083,144
|
)
|
(27
|
)%
|
|||||||
Gross
profit
|
7,974,713
|
2,313,094
|
5,661,619
|
245
|
%
|
||||||||
Operating
expenses
|
3,412,883
|
829,646
|
2,583,237
|
311
|
%
|
||||||||
Other
income (expenses)
|
2,541
|
(1,565
|
)
|
4,106
|
262
|
%
|
|||||||
Income
from continuing operations
|
4,564,371
|
1,481,883
|
3,082,488
|
208
|
%
|
||||||||
Net
income from discontinued operations
|
55,757
|
30,159
|
25,598
|
85
|
%
|
||||||||
Net
income
|
4,620,128
|
1,512,042
|
3,108,086
|
206
|
%
|
||||||||
Other
comprehensive income
|
3
|
0
|
3
|
% | |||||||||
Comprehensive
income
|
$
|
4,620,131
|
$
|
1,512,042
|
$
|
3,108,089
|
206
|
%
|
|||||
|
|
%
|
|||||||||||
Earnings
per common share
|
|||||||||||||
-
Basic
|
$
|
0.056
|
$
|
0.021
|
|||||||||
-
Fully diluted
|
$
|
0.052
|
$
|
0.019
|
|||||||||
Weighted
average common share Outstanding
|
|||||||||||||
-
Basic and fully diluted
|
82,040,000
|
71,125,500
|
|||||||||||
-
Fully diluted
|
88,921,000
|
81,125,500
|
Our
Stock Is a Penny Stock, and There Are Significant Risks Related to
Buying
and Owning Penny Stock
|
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)*
|
TELECOM
COMMUNICATIONS, INC.
|
||
|
|
|
Date:
August 28, 2007
|
By: | /s/ Alan R. Lun |
Alan R. Lun |
||
President
and CEO
(Principal
Executive Officer)
|
Date:
August 28, 2007
|
By: | /s/ Yan Liu |
Yan Liu |
||
Principal
Financial and Accounting Officer
|