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
CW
District
Beijing,
China 100062
(Address
of Principal Executive Offices)
|
(86)
10 6702 6968
(Issuer's
Telephone Number)
|
Page
|
||
PART
I. FINANCIAL INFORMATION
|
||
ITEM
1.
|
FINANCIAL
STATEMENTS
|
|
Condensed
Consolidated Balance Sheet as of December 31, 2006
|
2
|
|
Condensed
Consolidated Statements of Income and Comprehensive Income for
the Three
Months Ended December 31, 2006 and 2005
|
3
|
|
Condensed
Consolidated Statements of Cash Flows for the Three Months Ended
December
31, 2006 and 2005
|
4
|
|
Notes
to Condensed Consolidated Financial Statements
|
5
|
|
ITEM
2.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF
OPERATIONS
|
18
|
ITEM
3.
|
CONTROLS
AND PROCEDURES
|
32
|
PART
II. OTHER INFORMATION
|
||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
32
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
32
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
32
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
32
|
ITEM
5.
|
OTHER
INFORMATION
|
32
|
ITEM
6.
|
EXHIBITS
|
33
|
SIGNATURES
|
34
|
December
31, 2006
|
||||
Restated
(Unaudited)
|
||||
ASSETS
|
||||
Current
assets:
|
||||
Cash
|
$
|
394,317
|
||
Accounts
receivable - related company
|
775,000
|
|||
-
others, less allowance for bad debts of $2,022,698
|
5,036,595
|
|||
Due
from related companies
|
204,088
|
|||
Prepaid
expenses
|
3,193,850
|
|||
Other
current assets
|
161,027
|
|||
Total
Current Assets
|
9,764,877
|
|||
|
||||
Property,
plant and equipment, net
|
13,388,261
|
|||
Intangible
assets
|
2,758,418
|
|||
Total
Assets
|
$
|
25,911,556
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
2,175,861
|
||
Accrued
expenses
|
53,093
|
|||
Other
current liabilities
|
339
|
|||
Total
Current Liabilities
|
2,229,293
|
|||
Total
Liabilities
|
2,229,293
|
|||
Minority
interest in consolidated subsidary
|
3,847,898
|
|||
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;
|
||||
122,088,000
shares issued and outstanding)
|
122,088
|
|||
Additional
paid in capital
|
19,965,589
|
|||
Deferred
stock-based compensation
|
(2,140,833
|
)
|
||
Accumulated
other comprehensive income
|
7,141
|
|||
Retained
earnings
|
1,880,380
|
|||
Total
Stockholders’ Equity
|
19,834,365
|
|||
Total
Liabilities and Stockholders’ Equity
|
$
|
25,911,556
|
|
Three
Months Ended
|
|
|||||
|
|
December,
31
|
|||||
2006
|
|
2005
|
|||||
(unaudited)
|
|
(unaudited)
|
|||||
Revenue
|
|||||||
Net
Revenue
- affiliate
|
$
|
360,000
|
$
|
360,000
|
|||
-
others
|
5,604,131
|
3,837,247
|
|||||
Total
Revenue
|
5,964,131
|
4,197,247
|
|||||
Cost
of sales
|
|||||||
Depreciation
|
822,184
|
467,515
|
|||||
Other
cost of sales
|
2,632,805
|
574,031
|
|||||
3,454,989
|
1,041,546
|
||||||
Gross
Profit
|
2,509,142
|
3,155,701
|
|||||
Operating
Expenses:
|
|||||||
Allowance
for bad debts
|
1,139,325
|
119,160
|
|||||
Depreciation
|
9,042
|
18,187
|
|||||
Salaries
|
156,106
|
194,923
|
|||||
Stock-based
compensation expenses
|
1,027,030
|
831,446
|
|||||
Other
selling and administrative expenses
|
270,636
|
137,795
|
|||||
Total
operating expenses
|
2,602,139
|
1,301,511
|
|||||
Income
(loss) from operations
|
(92,997
|
)
|
1,854,190
|
||||
Other
income and (expenses)
|
|||||||
Interest
income
|
1,621
|
1,111
|
|||||
Other
income (expenses)
|
19,959
|
(1,666
|
)
|
||||
Total
other income (expenses)
|
21,580
|
(555
|
)
|
||||
Income
(loss) from operations before income taxes
|
(71,417
|
)
|
1,853,635
|
||||
Income
tax
|
(873
|
)
|
-
|
||||
Income
(loss) from continuing operations before minority interest
|
(72,290
|
)
|
1,853,635
|
||||
Minority
interest in income of subsidiary
|
(586,591
|
)
|
-
|
||||
Income
(loss) from continuing operations
|
(658,881
|
)
|
1,853,635
|
||||
Income
from discontinuing operations
|
|||||||
Net
loss from the discontinued operations of subsidiary
|
-
|
(93,380
|
)
|
||||
Net
income (loss)
|
(658,881
|
)
|
1,760,255
|
||||
Other
comprehensive income
|
|||||||
Foreign
currency translation difference
|
6,894
|
3
|
|||||
Comprehensive
income (loss)
|
(651,987
|
)
|
1,760,258
|
||||
(Loss)
Earnings per Common Share:
|
|||||||
Basic
|
$
|
(0.01
|
)
|
$
|
0.02
|
||
Fully
Diluted
|
$
|
(0.01
|
)
|
$
|
0.02
|
||
Weighted
Average Comman Share:
|
|||||||
Outstanding-
Basic
|
109,512,315
|
77,677,000
|
|||||
Outstanding-
Fully Diluted
|
109,512,315
|
87,677,000
|
2006
|
|
2005
|
|||||
(unaudited)
|
(unaudited)
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
cash (used in) provided by operating activities
|
$
|
(1,453,452
|
)
|
$
|
(788,149
|
)
|
|
Cash
flows from investing activities:
|
|||||||
Interest
income
|
-
|
1,279
|
|||||
Capital
expenditures
|
(8,153
|
)
|
(71,875
|
)
|
|||
Net
cash (used in) investing activities
|
(8,153
|
)
|
(70,596
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Due
to related party
|
(57,514
|
)
|
22,457
|
||||
Proceeds
from issuance of common stock
|
695,000
|
-
|
|||||
Repayment
of finance lease
|
-
|
5,055
|
|||||
Net
cash financing activities:
|
637,486
|
27,512
|
|||||
Effect
of exchange rate changes in cash
|
6,894
|
3
|
|||||
Net
(decrease) in cash and cash equivalents
|
(817,225
|
)
|
(886,254
|
)
|
|||
Cash
and cash equivalents - beginning of period
|
1,211,542
|
2,000,847
|
|||||
Cash
and cash equivalents - end of period
|
$
|
394,317
|
$
|
1,114,593
|
|||
Supplemental
disclosure of cash flow information
|
|||||||
Non
cash investing and financing activities:
|
|||||||
Common
stock issued for acquisition of web sites
|
$
|
2,619,000
|
$
|
-
|
|||
Common
stock issued for payment of compensation expenses
|
$
|
78,000
|
$
|
2,210,000
|
|||
Common
stock issued for payment of accounts payable
|
$
|
705,000
|
$
|
-
|
Carrying
value
|
||||
Copyrights
- film productions
|
$
|
2,404,367
|
||
Goodwill
|
354,051
|
|||
Total
|
$
|
2,758,418
|
2006
|
||||
Accounts
receivable - affiliate
|
$
|
775,000
|
||
Accounts
receivable - others
|
7,059,293
|
|||
Less:
allowances for bad debts
|
(2,022,698
|
)
|
||
Total
|
$
|
5,036,595
|
TaiKang
Capital Management Corporation
|
Shareholder
of the Company
|
2006
|
||||
Sales
of products to:
|
||||
TaiKang
Capital Management Corporation
|
$
|
360,000
|
2006
|
||||
At
cost:
|
||||
Computer
equipment
|
$
|
157,057
|
||
Computer
software
|
8,497,295
|
|||
Web
sites
|
8,528,676
|
|||
Motor
vehicles
|
168,307
|
|||
Furniture,
fixtures and equipment
|
26,306
|
|||
Leasehold
improvements
|
160,000
|
|||
Total
|
17,537,641
|
|||
Less:
accumulated depreciation and amortization
|
(4,149,380
|
)
|
||
Total
net book value
|
$
|
13,388,261
|
2006
|
||||
MI
of minority stockholders
|
$
|
3,067,898
|
||
MI
of preferred stock
|
780,000
|
|||
Minority
interest in consolidated subsidiaries
|
$
|
3,847,898
|
Year
ended September 30, 2007
|
||||
2007
|
$
|
289,867
|
||
2008
|
243,853
|
|||
533,720
|
Three
months ended
December
31, 2006
|
Integrated
communications network solutions
|
Import
and export trading
|
Royalty
income from film copy rights
|
Membership
income from web site
|
Consolidated
Total
|
|||||||||||
Net
sales
|
$
|
1,179,100
|
$
|
2,038,260
|
$
|
120,613
|
$
|
2,626,158
|
$
|
5,964,131
|
||||||
Cost
of sales
|
664,825
|
2,003,838
|
507,509
|
278,817
|
3,454,989
|
|||||||||||
Segment
Income (loss) before taxes
|
(638,002
|
)
|
492
|
(398,279
|
)
|
964,372
|
(71,417
|
)
|
||||||||
Segment
assets
|
4,440,962
|
741,441
|
4,673,352
|
16,055,801
|
25,911,556
|
|||||||||||
Expenditures
for segment assets
|
$
|
-
|
$
|
20,565
|
$
|
-
|
$
|
2,606,588
|
$
|
2,627,153
|
Three
months ended
December
31, 2005
|
Integrated
communications network solutions
|
Import
and export trading
|
Royalty
income from film copy rights
|
Membership
income from web site
|
Consolidated
Total
|
|||||||||||
Net
sales
|
$
|
4,197,247
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
4,197,247
|
||||||
Cost
of sales
|
1,041,545
|
-
|
-
|
-
|
1,041,545
|
|||||||||||
Segment
Income (loss) before taxes
|
1,853,635
|
-
|
-
|
-
|
1,853,635
|
|||||||||||
Segment
assets
|
12,482,130
|
-
|
-
|
-
|
12,482,130
|
|||||||||||
Expenditures
for segment assets
|
$
|
71,875
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
71,875
|
1)
|
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. 8 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
December
31, 2006
|
Restatement
Adjustment December 31, 2006
|
As
Restated December 31, 2006
|
||||||||||
HRDQ
paid USD 2,060,000 to Alpha for the consideration for 60% of the
website
|
|||||||||||||
1)
|
HRDQ
issued USD 1,000,000 note payable to Alpha for the website
|
$
|
1,000,000
|
$
|
1,000,000
|
||||||||
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
|
|||||||||||||
3)
|
HRDQ
issued 798,747 common stock at $1.96
to CDN
|
1,565,544
|
1,565,544
|
||||||||||
4)
|
HRDQ
issued 500,000 common stock at $1.96
to Top rider to raise funds to pay CDN
|
980,000
|
980,000
|
||||||||||
5)
|
HRDQ
issued 200,000 preferred stock at$3.92to
Top rider to raise funds to pay CDN
(1
preferred stock can exchange for 2 common stock )
|
|
780,000
|
780,000
|
|||||||||
6)
|
Accounts
payable owed to CDN
|
190,800
|
190,800
|
||||||||||
$
|
5,576,344
|
$
|
5,576,344
|
||||||||||
Elimination
of the negative goodwill to the amount of the web site
|
(889,816
|
)
|
889,816
|
-
|
|||||||||
Subaye.com
- cost of website
|
4,686,528
|
$
|
5,576,344
|
||||||||||
Add:
other web site
|
2,952,332
|
2,952,332
|
|||||||||||
The
total amount of web site recorded in the property plant and equipment
in
footnotes no. 8
|
7,638,860
|
8,528,676
|
2)
|
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
December
31, 2006
|
Restatement
Adjustment December 31, 2006
|
As
Restated December 31, 2006
|
||||||||
MI
of minority stockholders contributed to common stock
|
1,666,313
|
889,816
|
2,556,129
|
|||||||
Net
income of HRDQ shared by minority shareholders
|
511,769
|
511,769
|
||||||||
MI
of preferred stock
|
780,000
|
780,000
|
||||||||
Minority
interest in consolidated subsidiaries
|
2,958,082
|
3,847,898
|
As
Previously
|
Restatement
|
|||||||||
Reported
|
Adjustment
|
As
Restated
|
||||||||
December
31,
|
December
31,
|
December
31,
|
||||||||
2006
|
2006
|
2006
|
||||||||
Current
assets:
|
||||||||||
Cash
|
$
|
394,317
|
$
|
$394,317
|
||||||
Accounts
receivable - related company
|
775,000
|
775,000
|
||||||||
-
others, less allowance for bad debts of $2,022,698
|
5,036,595
|
5,036,595
|
||||||||
Due
from related companies
|
204,088
|
204,088
|
||||||||
Prepaid
expenses
|
3,193,850
|
3,193,850
|
||||||||
Other
current assets
|
161,027
|
161,027
|
||||||||
Total
Current Assets
|
9,764,877
|
9,764,877
|
||||||||
Property,
plant and equipment, net
|
12,498,445
|
(1) |
889,816
|
13,388,261
|
||||||
Intangible
assets
|
2,758,418
|
2,758,418
|
||||||||
Total
Assets
|
$
|
25,021,740
|
$
|
$25,911,556
|
||||||
Current
liabilities:
|
||||||||||
Accounts
payable
|
$
|
2,175,861
|
$
|
$2,175,861
|
||||||
Accrued
expenses
|
53,093
|
53,093
|
||||||||
Other
current liabilities
|
339
|
339
|
||||||||
Total
Current Liabilities
|
2,229,293
|
2,229,293
|
||||||||
Total
Liabilities
|
2,229,293
|
2,229,293
|
||||||||
Minority
interest in consolidated subsidary
|
2,958,082
|
(2) |
889,816
|
3,847,898
|
||||||
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;
|
122,088
|
122,088
|
||||||||
122,088,000
shares issued and outstanding)
|
0
|
|||||||||
Additional
paid in capital
|
19,965,589
|
19,965,589
|
||||||||
Deferred
stock-based compensation
|
(2,140,833
|
)
|
(2,140,833
|
)
|
||||||
Accumulated
other comprehensive income
|
7,141
|
7,141
|
||||||||
Retained
earnings
|
1,880,380
|
1,880,380
|
||||||||
Total
Stockholders’ Equity
|
19,834,365
|
19,834,365
|
||||||||
Total
Liabilities and Stockholders’ Equity
|
$
|
25,021,740
|
$
|
$25,911,556
|
·
|
"My
Star Friend", where members upload images of their artist friends,
create
star profiles, and enter them in a ratings system allowing members
to vote
on the my star friend;
|
·
|
Fans
Experiences Sharing, where members rate and review their favorite
movies,
music, and greetings for the community to read;
|
·
|
Customizable
User Homepages and Profiles, where members track their favorite movies,
music, games, stars and greetings as well as their friends' favorites,
upload photos, check music statistics, view event reminders, and
post on
"friends-only" message boards;
|
·
|
User
Music Critics, where members review and rate their choices of music,
add
their ratings to a community score and compare their reviews and
ratings
to those of professional music critics;
|
·
|
Online
& Downloadable Games, where members play single player and multiplayer
games online or download and purchase their favorites; and
|
·
|
User-generated
Content, where developers and creators upload their own music, games
and
photographs for the community to enjoy and review.
|
·
|
largest
corporate video online audience as measured by user
traffic;
|
·
|
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
|
·
|
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.
|
Three
Months Ended
|
|
Percentage
|
|||||||||||
2006
|
2005
|
(Decrease)
|
(Decrease)
|
||||||||||
(Unaudited)
|
(Unaudited)
|
||||||||||||
Net
revenues
|
5,964,131
|
4,197,247
|
1,766,884
|
46
|
%
|
||||||||
Cost
of sales
|
(3,454,989
|
)
|
(1,041,546
|
)
|
2,413,443
|
232
|
%
|
||||||
Gross
profit
|
2,509,142
|
3,155,701
|
(646,559
|
)
|
(20
|
%)
|
|||||||
Operating
expenses
|
2,602,139
|
1,301,511
|
1,300,628
|
100
|
%
|
||||||||
Income
(Loss)
from operations
|
(92,997
|
)
|
1,854,190
|
(1,947,187
|
)
|
(105
|
%)
|
||||||
Other
income
|
21,580
|
(555
|
)
|
22,135
|
(40
|
%)
|
|||||||
Income
from continued operations
|
(71,417
|
)
|
1,854,635
|
(1,926,052
|
)
|
(104
|
%)
|
||||||
Minority
interest in (loss) income of subsidiary
|
(586,591
|
)
|
-
|
(586,591
|
)
|
-
|
|||||||
Net
(loss) from discontinued operations
|
-
|
(93,380
|
)
|
(93,380
|
)
|
(100
|
%)
|
||||||
Net
(loss) income
|
(658,881
|
)
|
1,760,255
|
(2,419,136
|
)
|
(137
|
%)
|
||||||
Other
comprehensive income
|
6,894
|
3
|
6,891
|
||||||||||
Comprehensive
income
|
(651,987
|
)
|
1,760,258
|
||||||||||
Earnings
per common shares
|
|||||||||||||
-Basic
|
$
|
(0.01
|
)
|
$
|
0.02
|
||||||||
-
Fully diluted
|
$
|
(0.01
|
)
|
$
|
0.02
|
||||||||
Weighted
average common share Outstanding
|
|||||||||||||
-Basic
|
109,512,315
|
77,677,000
|
|||||||||||
-
Fully diluted
|
109,512,315
|
87,677,000
|
Description
|
Useful
Lives
|
|
Computer
hardware
|
3
years
|
|
Computer
software
|
3
years
|
|
Web
site
|
5
years
|
|
Motor
Vehicles
|
3
years
|
|
Furniture
and fixtures
|
5
years
|
|
Leasehold
improvements
|
5
years
|
Date:
August 28, 2007
|
TELECOM
COMMUNICATIONS, INC.
|
|
|
|
|
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
|