x
|
ANNUAL
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 SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
35-2089848
|
|
(State
or Other Jurisdiction
|
(I.R.S.
Employer
|
|
of
Incorporation or Organization)
|
Identification
No.)
|
9/F.,
Beijing Business World
56
Dongxinglong Avenue
CW
District
Beijing,
China 100062
(Address
of Principal Executive Offices) (Zip Code)
|
(86)
10 6702 6968
(Issuer's
Telephone Number, Including Area
Code)
|
Title
of each class
|
Name
of Each Exchange on Which Registered
|
|
None
|
None
|
PART
I
|
||
|
|
|
Item
1. Description of Business
|
|
4
|
Item
2. Description of Property
|
|
10
|
Item
3. Legal Proceedings
|
|
11
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
|
11
|
|
|
|
PART
II
|
||
|
|
|
Item
5. Market for Common Equity, Related Stockholder Matters and Small
Business Issuer Purchases of Equity Securities
|
|
11
|
Item
6. Management’s Discussion and Analysis or Plan of
Operation
|
|
13
|
Item
7. Financial Statements
|
|
20
|
Item
8. Changes in and Disagreements With Accountants on
Accounting and
Financial Disclosure
|
|
22
|
Item
8A. Controls and Procedures
|
|
22
|
Item
8B. Other Information
|
|
22
|
|
|
|
PART
III
|
||
|
|
|
Item
9. Directors, Executive Officers, Promoters and Control
Persons; Compliance
with Section 16 (a) of the Exchange Act
|
|
23
|
Item
10. Executive Compensation
|
|
23
|
Item
11. Security Ownership of Certain Beneficial Owners and
Management and
Related Stockholder Matters
|
|
27
|
Item
12. Certain Relationships and Related
Transactions
|
|
27
|
Item
13. Exhibits
|
|
28
|
Item
14. Principal Accountant Fees and Services
|
|
29
|
Subsidiaries
|
|
Countries
Registered In
|
Percentage
of
Ownership
|
|
|
Arran
Services Limited
|
|
British
Virgin Islands
|
|
100.00
|
%
|
Mystaru
Limited
|
|
Hong
Kong, The People’s Republic of China
|
|
100.00
|
%
|
Alpha
Century Holdings Limited
|
|
British
Virgin Islands
|
|
100.00
|
%
|
3G
Dynasty Inc.
|
|
British
Virgin Islands
|
|
100.00
|
%
|
Subaye.com,
Inc.
|
|
United
States of America, Delaware
|
|
64.60
|
%
|
Guangzhou
Panyu Metals & Materials Limited
|
|
The
People’s Republic of China
|
|
100.00
|
%
|
Guangzhou
Tcom Computer Tech Limited
|
|
The
People’s Republic of China
|
|
100.00
|
%
|
Mystaru.com,
Inc.
|
|
United
States of America, Delaware
|
|
100.00
|
%
|
1. Investments
in Entertainment Arts Productions - The Company purchases and licenses
or
resells copyrights of entertainment-related assets.
|
2. Online
Content and Member Services Provider - The Company provides online
content
and member services for commercial use
|
3. Software
sales - The Company provides web-based and mobile software
platforms
|
4. Importing
and exporting of goods - The Company conducts international trade
using
the PRC as its base of operations
|
Market
Research Summary
|
China
spent $78 billion on the Entertainment and Media markets in the calendar
year ended December 31, 2006
|
·
China’s
growth was an astounding 21.6% in calendar year 2006 and was
the fastest
growing sector within the Entertainment and Media markets of
Asia
Pacific
|
·
A
forward compounded annual growth rate of 16.8% was estimated
for the
Entertainment and Media market of
China
|
|
·
|
|
largest
corporate video online audience
|
|
·
|
|
first
video uploading service provider in the PRC with an extensive customer
base across industries;
|
|
·
|
|
one
of the most widely recognized internet enterprise video brands--we
sponsor
a movie in the PRC, enhancing our ability to attract both users and
customers;
|
|
·
|
|
local
market experience and expertise in introducing and expanding our
services
across the PRC and operating in the PRC’s rapidly evolving internet
industry;
|
|
·
|
|
leading
technology with a proven platform, providing users with relevant
video
showcase and customers with a cost-effective way to reach potential
consumers; and
|
|
·
|
|
extensive
and effective nationwide network of over 100 regional distributors,
providing high-quality and consistent customer
services.
|
|
·
|
|
growing
our online video marketing business by attracting potential customers
and
increasing per-customer spending on our services; enhancing user
experience;
|
|
·
|
|
increasing
traffic through the development and introduction of new video-related
features and functions;
|
|
·
|
|
expanding
Subaye Alliance by leveraging our brand and offering competitive
economic
arrangements to Subaye Alliance members;
and
|
|
·
|
|
pursuing
selective strategic acquisitions and alliances that will allow us
to
increase user traffic, enlarge our customer base, expand our product
offerings and reduce customer acquisition
costs.
|
|
·
|
|
maintain
our leading position in the internet video industry in the
PRC;
|
|
·
|
|
offer
new and innovative products and services to attract and retain a
larger
user base;
|
|
·
|
|
attract
additional customers and increase per-customer
spending;
|
|
·
|
|
increase
awareness of our brand and continue to develop user and customer
loyalty;
|
|
·
|
|
respond
to competitive market conditions;
|
|
·
|
|
respond
to changes in our regulatory
environment;
|
|
·
|
|
manage
risks associated with intellectual property
rights;
|
|
·
|
|
maintain
effective control of our costs and
expenses;
|
|
·
|
|
raise
sufficient capital to sustain and expand our
business;
|
|
·
|
|
attract,
retain and motivate qualified personnel;
and
|
|
·
|
|
upgrade
our technology to support increased traffic and expanded
services.
|
|
·
|
"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;
|
|
·
|
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.
|
|
As
of September 30, 2007
|
|||
|
||||
Management
and administrative
|
24
|
|||
Research
and development
|
24
|
|||
Sales
and marketing
|
63
|
|||
Total
employees
|
111
|
|
·
|
Investors
may have difficulty buying and selling or obtaining market
quotations;
|
|
·
|
Market
visibility for our common stock may be limited;
and
|
|
·
|
A
lack of visibility of our common stock may have a depressive effect
on the
market price for our common stock.
|
Period
|
High
|
Low
|
|||||
|
|||||||
Quarter
ended December 31, 2005
|
$
|
0.72
|
$
|
0.41
|
|||
Quarter
ended March 31, 2006
|
$
|
0.80
|
$
|
0.46
|
|||
Quarter
ended June 30, 2006
|
$
|
0.72
|
$
|
0.46
|
|||
Quarter
ended September 30, 2006
|
$
|
0.54
|
$
|
0.15
|
|||
Quarter
ended December 31, 2007
|
$
|
0.43
|
$
|
0.16
|
|||
Quarter
ended March, 2007
|
$
|
0.45
|
$
|
0.27
|
|||
Quarter
ended June 30, 2007
|
$
|
0.35
|
$
|
0.17
|
|||
Quarter
ended September 30, 2007
|
$
|
0.19
|
$
|
0.12
|
|
·
|
Control
of the market for the security by one or a few broker-dealers that
are
often related to the promoter or
issuer;
|
|
·
|
Manipulation
of prices through prearranged matching of purchases and sales and
false
and misleading press releases;
|
|
·
|
"Boiler
room" practices involving high pressure sales tactics and unrealistic
price projections by inexperienced sales
persons;
|
|
·
|
Excessive
and undisclosed bid-ask differentials and markups by selling
broker-dealers; and
|
|
·
|
The
wholesale dumping of the same securities by promoters and broker-dealers
after prices have been manipulated to a desired level, along with
the
inevitable collapse of those prices with consequent investor
losses.
|
|
9/30/2007
|
9/30/2006
|
Increase
(Decrease )
|
Percentage
Increase
(Decrease
)
|
|||||||||
Revenues
|
$
|
21,554,811
|
$
|
15,546,181
|
$
|
6,008,630
|
39.00
|
%
|
|||||
Cost
of sales
|
18,219,172
|
6,621,878
|
11,597,294
|
175.00
|
%
|
||||||||
Gross
profit
|
3,335,639
|
8,924,303
|
(5,588,664
|
)
|
(63.00
|
)%
|
|||||||
Operating
expenses
|
7,846,812
|
8,002,716
|
(155,904
|
)
|
(2.00
|
)%
|
|||||||
Other
income
|
63,478
|
19,563
|
43,915
|
224.00
|
%
|
||||||||
Income
(loss) from continuing operations
|
$
|
(4,447,695
|
)
|
$
|
941,150
|
$
|
(5,388,845
|
)
|
(573.00
|
)%
|
|||
Minority
interest in income of subsidiary
|
(542,292
|
)
|
74,821
|
(617,113
|
)
|
(825.00
|
)%
|
||||||
Net
income from discontinued operations
|
-
|
55,757
|
(55,757
|
)
|
(100.00
|
)%
|
|||||||
Net
income
|
(4,989,987
|
)
|
1,071,728
|
(6,061,715
|
)
|
(566.00
|
)%
|
||||||
Other
comprehensive income
|
(7,263
|
)
|
1
|
(7,264
|
)
|
(726400.00
|
)%
|
||||||
Comprehensive
income
|
(4,997,250
|
)
|
1,071,729
|
(6,068,979
|
)
|
(566.00
|
)%
|
||||||
|
|||||||||||||
Earnings
per common share
|
|||||||||||||
-
Basic
|
$
|
(0.04
|
)
|
$
|
0.01
|
||||||||
-
Fully diluted
|
$
|
(0.04
|
)
|
$
|
0.01
|
||||||||
|
|||||||||||||
Weighted
average common share Outstanding
|
|||||||||||||
-
Basic
|
116,331,014
|
85,630,740
|
|||||||||||
-
Fully diluted
|
116,331,014
|
85,630,740
|
|
|
a.
|
The
new standard EIT rate of 25% will replace the 33% rate currently
applicable to both DES and FIEs, except for High Tech companies who
pays a
reduced rate of 15%. The Company believes it will qualify as a “High Tech
Company.”
|
|
|
b.
|
Companies
established before March 16, 2007 will continue to enjoy tax holiday
treatment approved by local government for a grace period of the
next 5
years or until the tax holiday term is completed, whichever is
sooner.
|
|
|
|
|||||
|
2007
|
2006
|
|||||
U.S.
Statutory rates
|
35.0
|
%
|
35.0
|
%
|
|||
Foreign
income
|
(35.0
|
)
|
(35.0
|
)
|
|||
China
tax rates
|
33.0
|
33.0
|
|||||
China
income tax exemption
|
(33.0
|
)
|
(33.0
|
)
|
|||
Effective
income tax rates
|
0.0
|
%
|
0.0
|
%
|
|
·
|
our
subsidiaries are located in the PRC and have specific risks associated
with that; and
|
|
·
|
intensifying
competition for our products and services, and those of our subsidiaries,
which could lead to the failure of some of our
subsidiaries.
|
|
·
|
investors
may have difficulty buying and selling or obtaining market
quotations;
|
|
·
|
market
visibility for our common stock may be
limited;
|
|
·
|
a
lack of visibility for our common stock may have a depressive effect
on
the market price for our common stock;
and
|
|
·
|
our
stock is a penny stock and there are significant risks related to
buying
and owning penny stocks.
|
· |
new
laws and regulations or new interpretations of those laws and
regulations;
|
· |
the
introduction of measures to control inflation or stimulate
growth;
|
· |
changes
in the rate or method of taxation;
and
|
· |
the
imposition of additional restrictions on currency conversion and
remittances abroad.
|
|
|
Page
|
Reports
of Independent Registered Public Accounting Firm
|
|
F1-F2
|
Consolidated
Balance Sheets as of September 30, 2007 and 2006
|
|
F3
|
Consolidated
Statements of Operations and Comprehensive Loss for the years
ended September 30, 2007 and 2006
|
|
F4
|
Consolidated
Statements of Shareholders’ Equity for the years ended September 30, 2007
and 2006
|
|
F5
|
Consolidated
Statements of Cash Flows for the years ended September 30, 2007 and
2006
|
|
F6
|
Notes
to Consolidated Financial Statements for the years ended September
30,
2007 and 2006
|
|
F7-F27
|
Douglas
W. Child,
CPA
|
|
Marty
D. Van Wagoner, CPA
|
|
J.
Russ Bradshaw,
CPA
|
|
William
R. Denney, CPA
|
|
Roger
B. Kennard,
CPA
|
|
Russell
E. Anderson,
CPA
|
|
Scott
L. Farnes
|
|
1284
W. Flint Meadow Dr. #D
|
|
Kaysville,
Utah
84037
|
|
Telephone
801.927.1377
|
|
Facsimile
801.927.1344
|
|
5296
S. Commerce Dr.
#300
|
|
Salt
Lake City, Utah 84107
|
|
Salt
Lake City, Utah 84107
|
|
Telephone
801.281.4700
|
|
Facsimile
801.281.4701
|
|
Suite
B, 4F
|
|
North
Cape Commercial Bldg.
|
|
388
King’s Road
|
|
North
Point, Hong
Kong
|
|
www.cpaone.net
|
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
|
|||||||
AS
OF SEPTEMBER 30, 2007 AND 2006
|
|
|
2007
|
2006
Restated
|
|||||
ASSETS
|
|
|
|||||
Current
Assets
|
|
|
|||||
Cash
|
$
|
1,150,422
|
$
|
1,211,542
|
|||
Accounts
Receivable, Net of Allowances for Doubtful Accounts of $413,036 (2006
–
$883,220)
|
7,982,668
|
3,524,929
|
|||||
Accounts
Receivable, Related Party
|
1,107,359
|
840,000
|
|||||
Due
From Related Parties
|
-
|
247,833
|
|||||
Prepaid
Expenses
|
1,778,966
|
2,546,955
|
|||||
Other
Current Assets
|
598,588
|
253,029
|
|||||
|
|||||||
Total
Current Assets
|
12,618,003
|
8,624,288
|
|||||
|
|||||||
Property,
Plant & Equipment, Net
|
8,376,420
|
11,515,723
|
|||||
|
|||||||
Intangible
Assets
|
|||||||
Copyrights,
net of accumulated amortization of $2,534,178 (2006 –
$1,530,000)
|
6,262,456
|
2,470,000
|
|||||
Goodwill
|
354,615
|
354,051
|
|||||
|
|||||||
Total
Intangible Assets
|
6,617,071
|
2,824,051
|
|||||
|
|||||||
TOTAL
ASSETS
|
$
|
27,611,494
|
$
|
22,964,062
|
|||
|
|||||||
LIABILITIES
& STOCKHOLDERS’ EQUITY
|
|||||||
Current
Liabilities
|
|||||||
Accounts
Payable
|
$
|
3,435,530
|
$
|
4,120,721
|
|||
Accrued
Liabilities
|
257,712
|
83,857
|
|||||
Due
to Related Parties
|
-
|
57,854
|
|||||
|
|||||||
Total
Current Liabilities
|
3,693,242
|
4,262,432
|
|||||
|
|||||||
Total
Liabilities
|
3,693,242
|
4,262,432
|
|||||
|
|||||||
Minority
Interest in Consolidated Subsidiaries
|
3,801,642
|
3,261,308
|
|||||
Commitment
and Contingencies (See Note 13)
|
|||||||
Stockholders’
Equity
|
|||||||
Preferred
stock, $0.001 par value, authorized: 50,000,000 shares, zero shares
issued
and
outstanding at September 30, 2007 and 2006
|
-
|
-
|
|||||
Common
stock, $0.001 par value, authorized: 300,000,000 shares, 146,288,000
and
97,088,000
shares issued and outstanding at September 30, 2007 and
2006
|
146,288
|
97,088
|
|||||
Additional
Paid in Capital
|
22,905,224
|
15,893,589
|
|||||
Shares
to be Issued
|
2,065
|
-
|
|||||
Deferred
Stock-Based Compensation
|
(479,225
|
)
|
(3,089,863
|
)
|
|||
Accumulated
Other Comprehensive Income
|
(7,016
|
)
|
247
|
||||
(Accumulated
Deficit) Retained Earnings
|
(2,450,726
|
)
|
2,539,261
|
||||
|
|||||||
Total
Stockholders’ Equity
|
20,116,610
|
15,440,322
|
|||||
|
|||||||
TOTAL
LIABILITIES & STOCKHOLDERS’
EQUITY
|
$
|
27,611,494
|
$
|
22,964,062
|
|
||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
|
|||||||
FOR
THE YEARS ENDED SEPTEMBER 30, 2007 AND 2006
|
|
|
2007
|
2006
|
|||||
Revenues
|
|
Restated
|
|||||
Licensing
and Royalty Revenues
|
$
|
3,908,086
|
$
|
-
|
|||
Online
Membership Services
|
4,310,030
|
-
|
|||||
Import
and Export Sales
|
11,437,595
|
2,868,074
|
|||||
Software
Sales
|
819,100
|
11,238,107
|
|||||
Software
Sales - Related Party
|
1,080,000
|
1,440,000
|
|||||
Total
Revenue
|
21,554,811
|
15,546,181
|
|||||
|
|||||||
Costs
of Sales
|
18,219,172
|
6,621,878
|
|||||
|
|||||||
Gross
Profit
|
3,335,639
|
8,924,303
|
|||||
|
|||||||
Operating
Expenses
|
|||||||
Salaries
and Wages
|
731,887
|
564,292
|
|||||
Stock
Compensation
|
3,354,538
|
4,516,034
|
|||||
Impairment
Loss
|
1,342,722
|
1,530,000
|
|||||
Bad
Debt Expense (Recovery)
|
(436,396
|
)
|
357,380
|
||||
Selling,
general and administrative
|
2,854,061
|
1,035,010
|
|||||
|
|||||||
Total
Operating Expenses
|
7,846,812
|
8,002,716
|
|||||
|
|||||||
(Loss)
Income From Continuing Operations
|
(4,511,173
|
)
|
921,587
|
||||
|
|||||||
Other
Income and Expenses
|
63,478
|
19,563
|
|||||
|
|||||||
Net
(Loss) Income From Continuing Operations Before Income Taxes &
Minority Interest
|
(4,447,695
|
)
|
941,150
|
||||
|
|||||||
Provision
for Income Taxes
|
-
|
-
|
|||||
Net
(Loss) Income From Continuing Operations Before Minority
Interest
|
(4,447,695
|
)
|
941,150
|
||||
Minority
Interest (Loss) Income of Subsidiary
|
(542,292
|
)
|
74,821
|
||||
Net
(Loss) Income From Continuing Operations
|
(4,989,987
|
)
|
1,015,971
|
||||
Income
From Discontinued Operations, net of tax
|
-
|
55,757
|
|||||
Net (Loss) Income from Operations |
(4,989,987
|
) |
1,071,728
|
||||
Foreign
Currency Translation Adjustment
|
(7,263
|
)
|
1
|
||||
Comprehensive
(Loss) Income
|
$
|
(4,997,250
|
)
|
$
|
1,071,729
|
||
|
|||||||
Basic
Net (Loss) Income Per Common Share
|
$
|
(0.04
|
)
|
$
|
0.01
|
||
|
|||||||
Diluted
Net (Loss) Income Per Common Share
|
$
|
(0.04
|
)
|
$
|
0.01
|
||
|
|||||||
Basic
Weighted Average
|
|||||||
Number
of Common Shares
|
116,331,014
|
85,630,740
|
|||||
|
|||||||
Diluted
Weighted Average
|
|||||||
Number
of Common Shares
|
116,331,014
|
85,630,740
|
|
|||||||||||||||||||||||||||||||
CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ EQUITY
|
|
||||||||||||||||||||||||||||||
AS
OF SEPTEMBER 30, 2007
|
|
Common
Stock
|
Additional
|
Deferred
|
Shares
|
Accumulated
Other
|
Accumulated
(Deficit)
|
||||||||||||||||||||
Shares
Issued
|
Par
.
001
|
Paid
in
Capital
|
Stock-Based
Compensation
|
to
be
Issued
|
Comprehensive
Income
|
Retained
Earnings
|
Total
|
||||||||||||||||||
BALANCE,
September 30, 2004
|
60,188,000
|
$
|
60,188
|
$
|
3,912,489
|
$
|
(731,250
|
)
|
$
|
-
|
$
|
133
|
$
|
(580,919
|
)
|
$
|
2,660,641
|
||||||||
Issuance
of Stock for Cash
|
13,500,000
|
13,500
|
3,036,500
|
-
|
-
|
-
|
3,050,000
|
||||||||||||||||||
Stock
Issued for Services
|
3,500,000
|
3,500
|
836,500
|
(840,000
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Amortization
of Deferred Stock Compensation
|
-
|
-
|
-
|
667,353
|
-
|
-
|
667,353
|
||||||||||||||||||
Foreign
Currency Translation
|
-
|
-
|
-
|
-
|
113
|
-
|
113
|
||||||||||||||||||
Net
Income
|
-
|
-
|
-
|
-
|
-
|
2,048,452
|
2,048,452
|
||||||||||||||||||
BALANCE,
September 30, 2005
|
77,188,000
|
77,188
|
7,785,489
|
(903,897
|
)
|
246
|
1,467,533
|
8,426,559
|
|||||||||||||||||
Issuance
of Stock For Cash
|
4,600,000
|
4,600
|
1,421,400
|
-
|
-
|
-
|
1,426,000
|
||||||||||||||||||
Issuance
of Stock for Services
|
15,300,000
|
15,300
|
6,702,000
|
(6,702,000
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Amortization
of Deferred Stock Compensation
|
-
|
-
|
-
|
4,516,034
|
-
|
-
|
4,516,034
|
||||||||||||||||||
Foreign
Currency Translation
|
-
|
-
|
-
|
-
|
1
|
-
|
1
|
||||||||||||||||||
Net
Income
|
-
|
-
|
-
|
-
|
-
|
1,071,728
|
1,071,728
|
||||||||||||||||||
BALANCE,
September 30, 2006
|
97,088,000
|
|
97,088
|
|
15,893,589
|
|
(3,089,863
|
)
|
|
247
|
2,539,261
|
|
15,440,322
|
||||||||||||
Issuance
of Stock For Cash
|
33,000,000
|
33,000
|
3,667,000
|
-
|
-
|
-
|
3,700,000
|
||||||||||||||||||
Issuance
of Stock for Services
|
1,300,000
|
1,300
|
472,235
|
(473,900
|
)
|
365
|
-
|
-
|
-
|
||||||||||||||||
Issuance
of Stock to Acquire Websites
|
14,700,000
|
14,700
|
2,604,300
|
-
|
-
|
-
|
2,619,000
|
||||||||||||||||||
Issuance
of Stock for Legal Settlement
|
200,000
|
200
|
268,100
|
(270,000
|
)
|
1,700
|
-
|
-
|
-
|
||||||||||||||||
Amortization
of Deferred Stock-Based Compensation
|
-
|
-
|
-
|
3,354,538
|
-
|
-
|
3,354,538
|
||||||||||||||||||
Foreign
Currency Translation
|
-
|
-
|
-
|
-
|
(7,263
|
)
|
-
|
(7,263
|
)
|
||||||||||||||||
Net
Income
|
-
|
-
|
-
|
-
|
-
|
(4,989,987
|
)
|
(4,989,987
|
)
|
||||||||||||||||
BALANCE,
September 30, 2007
|
146,288,000
|
$
|
146,288
|
$
|
22,905,224
|
$
|
(479,225
|
)
|
$
|
2,065
|
$
|
(7,016
|
)
|
$
|
(2,450,726
|
)
|
$
|
20,116,610
|
MYSTARU.COM,
INC. AND SUBSIDIARIES
|
|||||||
CONSOLIDATED
STATEMENTS OF CASHFLOWS
|
|||||||
FOR
THE YEARS ENDED SEPTEMBER 30, 2007 AND
2006
|
|
2007
|
2006
|
|||||
Cash
flows from operating activities
|
|
Restated
|
|||||
Net
(loss) income
|
$
|
(4,989,987
|
)
|
1,071,728
|
|||
Adjustments
to reconcile net (loss) income to net cash provided (used in) by
operating
activities:
|
|||||||
Depreciation
|
4,995,659
|
1,919,971
|
|||||
Gain
on sale of copyrights
|
1,278,077
|
-0-
|
|||||
Gain
on disposal of subsidiary
|
(564
|
)
|
-0-
|
||||
Amortization
of copyrights
|
995,875
|
-0-
|
|||||
Allowance
for bad debts
|
(436,396
|
)
|
357,379
|
||||
Impairment
loss of copyrights
|
1,342,722
|
1,530,000
|
|||||
Minority
interests
|
542,292
|
|
(74,821
|
)
|
|||
Gain
on disposal of subsidiary
|
-
|
(295,533
|
)
|
||||
Stock-
based compensation expense
|
3,354,538
|
4,516,034
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(4,288,702
|
)
|
(10,396,185
|
)
|
|||
Due
from related party
|
247,833
|
(156,188
|
)
|
||||
Prepaid
and other current assets
|
(1,777,057
|
)
|
(369,729
|
)
|
|||
Accounts
payable and accrued expenses
|
(569,192
|
)
|
(686,466
|
)
|
|||
Net
cash provided by (used in) operating activities
|
695,098
|
(2,583,810
|
)
|
||||
|
|||||||
Cash
flows from investing activities:
|
|||||||
Capital
contribution by minority interest
|
-
|
10,386
|
|||||
Business
acquisition - net of cash acquired
|
-
|
179,986
|
|||||
Sales
proceeds of disposal of subsidiary - net cash
|
-
|
(9,454
|
)
|
||||
Capital
expenditures
|
(4,448,955
|
)
|
(34,211
|
)
|
|||
Net
Cash Used In Investing Activities
|
(4,448,955
|
)
|
(165,615
|
)
|
|||
|
|||||||
Cash
flows from financing activities
|
|||||||
Due
to related party
|
-
|
|
(13,322
|
)
|
|||
Proceeds
from loan payable
|
-
|
226,410
|
|||||
Repayment
of finance lease
|
-
|
(10,199
|
)
|
||||
Proceeds
from new issuance of common stock
|
3,700,000
|
1,426,000
|
|||||
Net
cash flows provided by financing activities:
|
3,700,000
|
1,628,889
|
|||||
Effect
of exchange rate changes in cash
|
(7,263
|
)
|
1
|
||||
Net
decrease in cash
|
(61,120
|
)
|
(789,305
|
)
|
|||
|
|||||||
Cash
- beginning of year
|
$
|
1,211,542
|
$
|
2,000,847
|
|||
|
|||||||
Cash
- end of year
|
$
|
1,150,422
|
$
|
1,211,542
|
|||
|
|||||||
Supplemental
disclosure of cash flow information:
|
|||||||
Taxes
paid
|
$
|
-
|
$
|
-
|
|||
Interest
paid
|
$
|
-
|
$
|
-
|
|||
Non
cash investing and financing activities:
|
|||||||
Accounts
receivable used for acquisition of software
|
$
|
-
|
$
|
3,600,000
|
|||
Accounts
receivable used for acquisition of copyrights of movie
|
$
|
-
|
$
|
1,230,000
|
|||
Accounts
receivable used for prepayment of copyrights in net
|
$
|
-
|
$
|
1,250,000
|
|||
Accounts
receivable used for acquisition of subsidiary
|
$
|
-
|
$
|
500,000
|
|||
Acquired
websites through issuance of common stock
|
$
|
2,619,000
|
-
|
||||
Acquired
web-site through issuance of common stock of subsidiaries
|
$
|
2,718,000
|
$
|
5,576,344
|
1. Investments
in Entertainment Arts Productions - The Company purchases and licenses
or
resells copyrights of entertainment-related assets.
|
2. Online
Content and Member Services Provider - The Company provides online
content
and member services for commercial use
|
3. Software
sales - The Company provides web-based and mobile software
platforms
|
4. Importing
and exporting of goods - The Company conducts international trade
using
the PRC as its base of operations
|
Subsidiaries
|
|
Countries
Registered In
|
Percentage
of
Ownership
|
|
|
Arran
Services Limited
|
|
British
Virgin Islands
|
|
100.00
|
%
|
Mystaru
Limited
|
|
Hong
Kong, The People’s Republic of China
|
|
100.00
|
%
|
Alpha
Century Holdings Limited
|
|
British
Virgin Islands
|
|
100.00
|
%
|
3G
Dynasty Inc.
|
|
British
Virgin Islands
|
|
100.00
|
%
|
Subaye.com,
Inc.
|
|
United
States of America, Delaware
|
|
64.60
|
%
|
Guangzhou
Panyu Metals & Materials Limited
|
|
The
People’s Republic of China
|
|
100.00
|
%
|
Guangzhou
Tcom Computer Tech Limited
|
|
The
People’s Republic of China
|
|
100.00
|
%
|
Mystaru.com,
Inc.
|
|
United
States of America, Delaware
|
|
100.00
|
%
|
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
|
|
September
30,
2007
|
|
September
30,
2006
|
|
|||
Trade
accounts receivable
|
$
|
8,395,704
|
$
|
4,408,149
|
|||
Less:
allowance for doubtful accounts
|
(413,036
|
)
|
(883,220
|
)
|
|||
Totals
|
$
|
7,982,668
|
$
|
3,524,929
|
|
September
30,
2007
|
September
30,
2006
|
|||||
Beginning
allowance for doubtful accounts
|
$
|
883,220
|
$
|
525,840
|
|||
Additional
charged to bad debt expense
|
28,996
|
357,380
|
|||||
Recovery
of accounts charged to bad debt expense in 2006 and 2005
|
(503,972
|
)
|
-
|
||||
Gain
on foreign currency translation
|
4,792
|
-
|
|||||
Ending
allowance for doubtful accounts
|
$
|
413,036
|
$
|
883,220
|
|
2007
|
2006
|
|||||
Essential
Gallery Enterprises Limited
|
5
|
%
|
21
|
%
|
|||
TaiKang
Capital Management Corporation
|
5
|
%
|
9
|
%
|
|||
IC
China Corporation
|
5
|
%
|
43
|
%
|
|||
China
Industry Park Holdings Ltd.
|
9
|
%
|
0
|
%
|
|||
Guangzhou
Fengcun
|
6
|
%
|
0
|
%
|
|
2007
|
2006
|
|||||
ZesTV
|
30.40
|
%
|
12.34
|
%
|
|||
IC
Soft Limited
|
Less
Than 1
|
%
|
17.00
|
%
|
Accounts
receivables
|
$
|
193,453
|
||
Property,
plant, and equipment
|
12,024
|
|||
Other
current assets
|
368,951
|
|||
Goodwill
|
354,051
|
|||
Liabilities
assumed
|
(608,465
|
)
|
||
Net
assets acquired
|
$
|
320,014
|
||
|
||||
Purchase
consideration
|
$
|
500,000
|
||
Net
assets acquired
|
(320,014
|
)
|
||
Net
cash inflow from acquisition of the Panyu M&M
|
$
|
179,986
|
Accounts
receivables
|
642,262
|
|||
Property,
plant, and equipment
|
13,214
|
|||
Other
current assets
|
4,821
|
|||
Goodwill
|
354,615
|
|||
Accounts
payable and accrued liabilities assumed
|
(586,254
|
)
|
||
Customer
deposits liability assumed
|
(40,365
|
)
|
||
Net
assets acquired
|
$
|
388,293
|
||
|
||||
Purchase
consideration
|
$
|
500,000
|
||
Net
assets acquired
|
(388,293
|
)
|
||
Net
cash inflow from acquisition of the Panyu M&M
|
$
|
111,707
|
|
2007
|
|||
Gross
proceeds from the sale of Copyright - Big Movie: Subaye
|
$
|
400,000
|
||
Adjusted
cost basis
|
(304,655
|
)
|
||
Net
profit
|
$
|
95,345
|
|
2007
|
|||
Gross
proceeds from the sale of Copyright - First Open
|
$
|
1,800,000
|
||
Adjusted
cost basis
|
(617,268
|
)
|
||
Net
profit
|
$
|
1,182,732
|
Intangible
assets
|
|
Estimated
useful lives
|
Copyrights
|
|
Variable
|
Permits
and licenses
|
|
5
years
|
|
2007
|
2006
|
|||||
Copyrights
- Motion Picture, Television, Internet and DVD Productions
|
$
|
8,796,635
|
$
|
2,470,000
|
|||
Accumulated
Amortization
|
(2,534,178
|
)
|
-
|
||||
6,262,457
|
2,470,000
|
||||||
Goodwill
|
354,614
|
354,051
|
|||||
Total
|
$
|
6,617,071
|
$
|
2,824,051
|
At
September 30,
|
|||||||
2007
|
2006
|
||||||
Computer
Software & Equipment
|
$
|
8,650,977
|
$
|
8,635,710
|
|||
Websites
|
8,702,399
|
5,909,676
|
|||||
Motor
Vehicle
|
83,689
|
198,798
|
|||||
Leasehold
Improvements
|
211,101
|
160,000
|
|||||
Furniture
& Fixtures
|
30,277
|
6,304
|
|||||
|
17,678,443
|
14,910,488
|
|||||
Less:
Accumulated depreciation and amortization
|
(9,302,023
|
)
|
(3,394,765
|
)
|
|||
$
|
8,376,420
|
$
|
11,515,723
|
a.
|
The
new standard EIT rate of 25% will replace the 33% rate currently
applicable to both DES and FIEs, except for High Tech companies who
pays a
reduced rate of 15%. The Company currently believes it will qualify
as a
high tech company.
|
|
|
b.
|
Companies
established before March 16, 2007 will continue to enjoy tax holiday
treatment approved by local government for a grace period of the
next five
years or until the tax holiday term is completed, whichever is
sooner.
|
|
2007
|
2006
|
|||||
U.S.
Statutory rates
|
35.0
|
%
|
35.0
|
%
|
|||
Foreign
income
|
(35.0
|
)
|
(35.0
|
)
|
|||
China
tax rates
|
33.0
|
33.0
|
|||||
China
income tax exemption
|
(33.0
|
)
|
(33.0
|
)
|
|||
Effective
income tax rates
|
0
|
%
|
0
|
%
|
|
|
|
TaiKang
Capital Management Corporation
|
|
A
common shareholder of the Company
|
|
2007
|
2006
|
|||||
Sales
of products to:
|
|||||||
TaiKang
Capital Management Corporation
|
$
|
1,080,000
|
1,440,000
|
|
September
30,
2007
|
September
30,
2006
|
|||||
Minority
interest of shareholders
|
$
|
3,021,642
|
$
|
2,481,308
|
|||
Minority
interest of preferred stock
|
780,000
|
780,000
|
|||||
Minority
interest in consolidated subsidiaries
|
$
|
3,801,642
|
$
|
3,261,308
|
Year
ended September, 30
|
|
|||
|
|
|||
2008
|
$
|
213,173
|
||
|
|
|||
|
213,173
|
1. Investments
in Entertainment Arts Productions - The Company purchases and licenses
or
resells copyrights of entertainment-related assets.
|
2. Online
Content and Member Services Provider - The Company provides online
content
and member services for commercial use
|
3. Software
sales - The Company provides web-based and mobile software
platforms
|
4. Importing
and exporting of goods - The Company conducts international trade
using
the PRC as its base of operations
|
Year
Ended
September
30, 2007
|
Investments
in Entertainment Arts Productions
|
Online
Content and Member Services Provider
|
Software
Sales
|
Importing
and Exporting of Goods
|
Corporate/
Others
|
Consolidated
Total
|
|||||||||||||
Net
sales
|
$
|
3,908,086
|
$
|
4,310,030
|
$
|
1,899,100
|
$
|
11,437,595
|
-
|
$
|
21,554,811
|
||||||||
Cost
of sales
|
2,709,187
|
2,086,517
|
2,199,149
|
11,224,319
|
-
|
18,219,172
|
|||||||||||||
Segment
income (loss) before taxes
|
299,104
|
1,228,222
|
(912,963
|
)
|
10,948
|
(5,622,561
|
)
|
(4,997,250
|
)
|
||||||||||
Segment
assets
|
10,009,865
|
5,057,538
|
6,282,531
|
3,391,607
|
2,869,953
|
27,611,494
|
|||||||||||||
Expenditures
for segment assets
|
4,300,000
|
2,619,000
|
-
|
-
|
148,955
|
7,067,955
|
Year
Ended
September
30, 2006
|
Programming
Rights Licensing
|
Online
Memberships for the B2B Marketplace
|
Software
Sales
|
Importing
and Exporting of Goods
|
Corporate/
Others
|
Consolidated
Total
|
|||||||||||||
Net
sales
|
$
|
-
|
$
|
-
|
$
|
12,678,107
|
$
|
2,868,074
|
$
|
-
|
$
|
15,546,181
|
|||||||
Cost
of sales
|
-
|
-
|
3,815,036
|
2,804,564
|
6,619,600
|
||||||||||||||
Segment
income (loss) before taxes
|
-
|
-
|
2,277,970
|
(127,523
|
)
|
2,150,447
|
|||||||||||||
Segment
assets
|
-
|
10,412,692
|
13,214
|
10,425,906
|
|||||||||||||||
Expenditures
for segment assets
|
-
|
-
|
9,526,293
|
1,250
|
-
|
9,527,543
|
|
From
October 1, 2005 to March 31, 2006
|
From
June 2 (date of inception) , 2005 to September 30,
2005
|
|||||
Net
revenues - others
|
$
|
247,458
|
$
|
66,282
|
|||
Cost
of sales- other cost of sales
|
202,860
|
50,525
|
|||||
Gross
profit
|
44,598
|
15,757
|
|||||
Expenses:
|
|||||||
Depreciation
|
21,016
|
5,032
|
|||||
Salaries
|
199,238
|
56,831
|
|||||
Other
selling, general and administrative
|
99,020
|
30,247
|
|||||
319,274
|
92,110
|
||||||
|
(274,676
|
)
|
(76,353
|
)
|
|||
Other
income (expense):
|
|||||||
Interest
income
|
173
|
287
|
|||||
Other
income
|
35,899
|
2,660
|
|||||
Interest
expense
|
(1,626
|
)
|
(2,351
|
)
|
|||
Gain
on disposal of fixed assets
|
454
|
-
|
|||||
Total
other income
|
34,900
|
596
|
|||||
Income
from continuing operations before income tax
|
(239,776
|
)
|
(75,757
|
)
|
|||
Income
tax expenses
|
-
|
-
|
|||||
Loss
from discontinued operations , net
|
$
|
(239,776
|
)
|
$
|
(75,757
|
)
|
NAME
|
AGE
|
POSITION
|
||
Alan
R. Lun
|
|
41
|
|
CEO,
President and Director
|
Yan
Liu
|
|
30
|
|
Vice
President , COO and Director
|
James
T. Crane
|
|
31
|
|
CFO
|
Yaofu
Su
|
|
27
|
|
Vice
President, Director
|
* |
Tim
T. Chen, former Chief Executive Officer, President and Director
of the
Company was replaced on April 30, 2007 by Alan R. Lun. Mr. Chen
is no
longer employed by the Company.
|
Hongtao Zhang, former Director of the Company, was removed as Director on April 2, 2007. |
Victor
Z. Li resigned as Chief Financial Officer, Secretary, Treasurer
and
Director of the Company on April 2,
2007.
|
Name
and Principal
Position
|
Year
Ended
September
30,
|
Base
Salary
$
|
Bonus
$
|
Stock
Awards
$
|
Option
Awards
$
|
Non-equity
plan
compensation
$
|
Non-qualified
Deferred
compensation
Earnings
$
|
All
Other Compensation
$
|
Dollar
Value of total compensation for the covered fiscal year
$
|
|||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
|||||||||||||||||||
Alan
R. Lun
|
2007
|
92,028
|
0
|
0
|
0
|
0
|
0
|
0
|
92,068
|
|||||||||||||||||||
Chief
Executive Officer, President, Director
|
2006
2005
|
60,000
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
60,000
0
|
|||||||||||||||||||
Tim
T. Chen
|
2007
|
147,097
|
0
|
0
|
0
|
0
|
0
|
0
|
147,097
|
|||||||||||||||||||
Chief
Executive Officer, President, Director
|
2006
2005
|
780,000
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
780,000
0
|
|||||||||||||||||||
Victor,
Z. Li
|
2007
|
62,171
|
0
|
0
|
0
|
0
|
0
|
0
|
62,171
|
|||||||||||||||||||
Chief
Financial Officer, Treasurer, Secretary, Controller,
Director
|
2006
2005
|
490,000
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
490,000
0
|
|||||||||||||||||||
Yan
Liu
|
2007
|
59,063
|
0
|
0
|
0
|
0
|
0
|
59,063
|
||||||||||||||||||||
Vice
President, Chief Operating Officer, Director
|
2006
2005
|
364,000
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
364,000
0
|
|||||||||||||||||||
Yaofu
Su
|
2007
|
27,977
|
0
|
0
|
0
|
0
|
0
|
0
|
27,977
|
|||||||||||||||||||
Vice
President, Chief Operating Officer, Director
|
2006
2005
|
312,000
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
364,000
0
|
Option
awards
|
Stock
awards
|
|||||||||||||||||||||||||||
Name
|
Number
of securities underlying unexercised options (#)
exercisable
|
Number
of securities underlying unexercised options (#)
unexercisable
|
Equity
incentive plan awards: Number of securities underlying unexercised
unearned options (#)
|
Option
exercise price ($)
|
Option
expiration date
|
Number
of shares or units of stock that have not vested
(#)
|
Market
value of shares or units of stock that have not vested
($)
|
Equity
incentive plan awards: Number of unearned shares, units or other
rights
that have not vested
(#)
|
Equity
incentive plan awards: Market or payout value of unearned shares,
units or
other rights that have not vested
($)
|
|||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
|||||||||||||||||||
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Fees
Earned
or
Paid
in
Cash
|
|
Stock
Awards
|
|
Option
Awards
|
|
Non-equity
plan
compensation
|
|
Non-
qualified
Deferred
compensation
Earnings
|
|
All
Other
Compensation
|
|
Total
|
|||||||||
Name
|
$
|
$
|
$
|
$
|
$
|
$
|
$
|
|||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(g)
|
(h)
|
(i)
|
(j)
|
|||||||||||||||
Alan
R. Lun
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||
Tim
T. Chen
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||
Victor
Z. Li
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||
Yaofu
Su
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||
Yan
Liu
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||
Hongtao
Zhang
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Number
of Shares Beneficially Owned
|
Percentage
of Shares Beneficially Owned
|
Position
|
||||||||
906,
9TH/F, YUXING BUILDING, XIHUAN RD
PANYU,
GUANGZHOU F4 GD511490
|
20,000,000
|
13.24
|
%
|
5%
owner
|
||||||
Auto
Treasure Holdings Limited
1906,
19TH/F, YUXING BUILDING, XIHUAN RD
PANYU,
GUANGZHOU F4 GD511490
|
9,889,000
|
6.55
|
%
|
5%
owner
|
||||||
Alan
R. Lun
|
1,000,000
|
0.66
|
%
|
Chief
Executive Officer, President and Director
|
||||||
James
T. Crane
|
735,000
|
0.49
|
%
|
Chief
Financial Officer
|
||||||
Yan
Liu
|
700,000
|
0.48
|
%
|
Vice
President, Chief Operating Officer and Director
|
||||||
Yaofu
Su
|
600,000
|
0.40
|
%
|
Vice
President, Director
|
||||||
Directors
and Executive officers as a group
|
3,035,000
|
2.03
|
%
|
(a)
|
Exhibits
|
3.1
|
Certificate
of Incorporation.*
|
3.2
|
Certificate
of Amendment of Certificate of Incorporation, as filed on July
10, 2007
with the Secretary of State of the State of
Delaware.**
|
3.2
|
Bylaws.*
|
14.1
|
Code
of Ethics***
|
16.1
|
Letter
on Change in Certifying Accountant
+
|
21.1
|
List
of Subsidiaries ++
|
23.1
|
Consent
of Child, Van Wagoner & Bradshaw, PLLC
++
|
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) ++
|
(b)
|
Current
Reports on Form 8-K (incorporated by
reference)
|
Form
8-K, dated April 9, 2007
|
Form
8-K, dated May 4, 2007
|
Form
8-K, dated July 20, 2007
|
Form
8-K, dated July 31, 2007
|
Form
8-K/A, dated August 20, 2007
|
Form 8-K, dated October 31, 2007 |
Form 8-K/A, dated December 6, 2007 |
* |
Incorporated
by reference to exhibits filed with the registrant’s definitive proxy
statement on Form 14A as filed with the SEC on January 27,
2005.
|
** | Incorporated by reference from the registrant’s Form 8-K (SEC File No. 62236) as filed with the SEC on July 31, 2007. |
*** |
Incorporated
by reference from the registrant’s Form 10-QSB (SEC File No. 62236) as
filed with the SEC on February 1,
2005.
|
+ |
As
of the date of filing, the letter is unavailable. Pursuant to Item
304(a)(3) of Regulation S-B, the letter will be filed with the
SEC within
10 business days after the date of
filing.
|
++ |
Filed
herewith.
|
MYSTARU.COM,
INC.
|
||
|
|
|
Date:
January 16, 2008
|
By: |
/s/
Alan R. Lun
|
Alan
R. Lun
CEO
and President
(Principal
Executive Officer)
|
Date:
January 16, 2008
|
By: |
/s/
James T. Crane
|
James
T. Crane
CFO
(Principal Financial and Accounting Officer) |