Florida
(State
or other jurisdiction of incorporation
or organization)
|
7374
Primary
Standard Industrial Classification Code Number
|
330-751560
(I.R.S.
Employer Identification No.)
|
Title
of each class of securities to be registered
|
Amount
to be registered
|
Proposed
maximum offering price per share(1)
|
Proposed
maximum aggregate offering price(1)
|
Amount
of registration fee
|
|||||||||
Common
stock, par value, $.001 per share
|
9,571,486(2
|
)
|
$
|
0.57(1
|
)
|
$
|
5,455,747
|
$
|
642.14
|
||||
Common
stock, par value, $.001 per share
|
9,571,486(3
|
)
|
$
|
0.57(1
|
)
|
$
|
5,455,747
|
$
|
642.14
|
||||
Common
stock, par value, $.001 per share
|
9,571,486(4
|
)
|
$
|
0.57(1
|
)
|
$
|
5,455,747
|
$
|
642.14
|
||||
Common
stock, par value, $.001 per share
|
7,178,572(5
|
)
|
$
|
0.57(1
|
)
|
$
|
4,091,786
|
$
|
481.60
|
||||
Common
stock, par value, $.001 par share
|
500,000(6
|
)
|
$
|
0.43(7
|
)
|
$
|
215,000(7
|
)
|
$
|
33.54
(8
|
)
|
||
Common
stock, par value, $.001 par share
|
1,595,281(9
|
)
|
$
|
0.31(12
|
)
|
$
|
494,537
|
$
|
52.92
|
||||
Common
stock, par value, $.001 par share
|
1,595,281(9
|
)
|
$
|
0.31(12
|
)
|
$
|
494,537
|
$
|
52.92
|
||||
Common
stock, par value, $.001 par share
|
1,595,281(9
|
)
|
$
|
0.31(12
|
)
|
$
|
494,537
|
$
|
52.92
|
||||
Common
stock, par value, $.001 par share
|
1,196,478(10
|
)
|
$
|
0.31(12
|
)
|
$
|
370,908
|
$
|
39.69
|
||||
Common
stock, par value, $.001 par share
|
200,000(11
|
)
|
$
|
0.31(12
|
)
|
$
|
62,000
|
$
|
6.63
|
||||
Total
|
42,575,351
|
$
|
22,530,546
|
$
|
2,646.64
|
· | our business strategies and future plans of operations, |
·
|
general
economic conditions in the People’s
Republic of China
(“China”)
and elsewhere, as well as the economic conditions affecting the
industries
in which we operate,
|
·
|
the
market acceptance and amount of sales of our products and
services,
|
·
|
our
historical losses,
|
·
|
the
competitive environment within the industries in which we
compete,
|
·
|
our
ability to raise additional capital, currently needed for
expansion,
|
·
|
the
other factors and information discussed in other sections of this
prospectus and in the documents incorporated by reference in this
prospectus.
|
· |
Agencies
- We have primarily made sales for our mobile marketing services
via
advertising agencies. We have made approximately 91% of such sales
from
advertising agencies. These agencies are paid sales commissions of
between
15% and 20% under contracts with the
Company.
|
· |
Mobile
Carriers - In the future, we intend to co-market mobile carriers’ mobile
solutions to enterprises and use mobile carriers’ extensive connections
and influence to lead to potentially more
clients.
|
· |
In-House
Sales Staff - The Company has a database of 500,000 enterprises through
its previous Internet services. Through direct mail, advertising,
telephone calling and SMS, the in-house sales staff of approximately
23
persons will contact many of these
companies.
|
· |
Sales
support offices - The Company plans to set up small sales support
offices
across China to enhance local presence, provide customer support
and show
responsiveness. Currently, we have offices in Beijing, Shanghai and
Shenzhen.
|
Statement
of Operations Data:
|
||||||||||||||||
Year
Ended
|
||||||||||||||||
December
31,
|
||||||||||||||||
|
2005
|
2004
|
2003
|
2002
|
2001
|
|||||||||||
Revenue
|
$
|
4,902,628
|
$
|
2,170,766
|
$
|
280,723
|
$
|
0
|
$
|
0
|
||||||
Cost
of revenue
|
1,427,291
|
473,235
|
134,340
|
0
|
0
|
|||||||||||
Operating
expenses
|
11,454,523
|
1,939,747
|
337,093
|
191,269
|
298,525
|
|||||||||||
Interest
income
|
84,932
|
82,602
|
15,066
|
1,272
|
43,281
|
|||||||||||
Other
income (expenses)
|
20
|
10,272
|
(58,398
|
)
|
(463,747
|
)
|
0
|
|||||||||
Loss
before minority interest and discontinued operations
|
(9,024,984
|
)
|
(230,615
|
)
|
(234,042
|
)
|
(653,744
|
)
|
(255,244
|
)
|
||||||
Provision
for minority interest
|
(138,469
|
)
|
(28,157
|
)
|
26,046
|
0
|
0
|
|||||||||
Gain
(loss) from discontinued operations
|
(9,163,453
|
)
|
(258,772
|
)
|
(106,281
|
)
|
(254,035
|
)
|
(1,255,659
|
)
|
||||||
Net
Income (loss)
|
($9,163,453
|
)
|
$
|
3,018,672
|
($314,277
|
)
|
($907,779
|
)
|
($1,510,903
|
)
|
||||||
Net
gain (loss) per basic and diluted shares
|
($0.52
|
)
|
$
|
0.20
|
($0.02
|
)
|
($0.04
|
)
|
($0.07
|
)
|
||||||
Weighted
average number of common shares outstanding
|
17,633,162
|
14,856,834
|
13,786,670
|
24,757,270
|
21,360,010
|
Balance
Sheet Data:
|
||||||||||||||||
December
31,
|
||||||||||||||||
|
2005
|
2004
|
2003
|
2002
|
2001
|
|||||||||||
Current
assets
|
$
|
6,412,893
|
$
|
5,466,574
|
$
|
5,869,782
|
$
|
3,460,530
|
$
|
3,549,864
|
||||||
Total
assets
|
11,222,363
|
$
|
6,447,030
|
$
|
6,320,612
|
$
|
3,918,160
|
$
|
3,753,612
|
|||||||
Current
liabilities
|
6,765,295
|
$
|
2,452,522
|
$
|
5,870,451
|
$
|
3,176,765
|
$
|
3,104,368
|
|||||||
Minority
interest
|
$
|
0
|
$
|
32,791
|
$
|
38,147
|
$
|
0
|
$
|
0
|
||||||
Total
liabilities and minority interest
|
6,765,295
|
$
|
2,485,313
|
$
|
5,908,598
|
$
|
3,176,765
|
$
|
3,104,368
|
|||||||
Stockholders'
equity
|
4,457,068
|
$
|
3,961,717
|
$
|
412,014
|
$
|
741,395
|
$
|
649,244
|
· |
the
promulgation of new laws and regulations and the interpretation of
those
laws and regulations;
|
· |
inconsistent
enforcement and application of the telecommunications industry’s
rules and regulations by the Chinese government between foreign and
domestic companies;
|
· |
the
restructuring of telecommunications carriers in
China;
|
· |
the
introduction of measures to control inflation or stimulate growth;
|
· |
the
introduction of new guidelines for tariffs and service rates, which
affect
our ability to competitively price our products and services;
|
· |
changes
in the rate or method of taxation;
|
· |
the
imposition of additional restrictions on currency conversion and
remittances abroad; or
|
· |
any
actions that limit our ability to develop, manufacture, import or
sell our
products in China, or to finance and operate our business in China.
|
· |
Cease
selling, incorporating or using any of the Company’s technology and/or
product that incorporates the challenged intellectual property, which
could adversely affect the Company’s revenue;
|
· |
Obtain
a license from the holder of the infringed intellectual property
right,
which may be costly or may not be available on reasonable terms,
if at
all; or
|
· |
Redesign
the Company’s product, which would be costly and time
consuming.
|
High | Low | |
Second
Quarter
(April
1 -
April 30, 2006)
|
$.39 | $.26 |
First
Quarter
|
$.37 | $.25 |
2005
|
||
Fourth
Quarter
|
$.67 | $.32 |
Third
Quarter
|
$.73 | $.36 |
Second
Quarter
|
$.70 | $.38 |
First
Quarter
|
$.59 | $.38 |
2004
|
||
Fourth
Quarter
|
$.68 | $.18 |
Third
Quarter
|
$.65 | $.16 |
Second
Quarter
|
$1.01 | $.09 |
First
Quarter
|
$.27 | $.10 |
During
the year, the Company had revenues in two segments:
|
|
|||
Mobile
marketing services
|
$
|
4,703,348
|
||
Tuition
fees
|
199,280
|
|||
The
cost of revenue in each segment was:
|
|
|||
Mobile
marketing services
|
$
|
1,372,707
|
||
Tuition
fees
|
54,584
|
|||
The
gross profit from each of the business segments was:
|
|
|||
Mobile
marketing services
|
$
|
3,330,641
|
||
Tuition
fees
|
144,696
|
|||
Total
|
$
|
3,475,337
|
Infornet
Investment Corp.
(100%
Owned)
(BC,
Canada)
|
Infornet
Investment Ltd.
(100%
Owned)
(Hong
Kong)
|
Windsor
Education Academy Inc.
(100%
Owned)
(BC,
Canada)
|
Beijing
ShiJiYingFu Consultant Corp. Ltd.
(100%
Owned)
(Beijing,
China)
|
Xinbiz
Corp.
(100%
Owned)
(British
Virgin Islands)
(Dormant)
|
Xinbiz
Ltd.
(100%
Owned by Xinbiz Corp.)
(Hong
Kong)
(Dormant)
|
Beijing
QuickNet Technology Development Corp.
(49%
Owned and 51% Indirectly Owned and Controlled )
(Beijing,
China)
|
· |
For
customer acquisition
|
· |
For
customer retention
|
· |
For
loyalty building
|
· |
As
a sales promotion tool
|
· |
To
support product launches
|
· |
To
raise brand awareness
|
· |
For
internal communications
|
· |
As
a redemption / coupon tool
|
· |
For
direct marketing
|
· |
As
an effective business-to-business communications
vehicle
|
· |
As
an additional revenue stream
|
· |
To
be able to offer time / location specific
offers
|
· |
As
a channel for delivering ring tones and
logos
|
· |
In
London, successful trials were held of a location based taxi-hailing
service using GPS and mobile triangulation technologies. The solution
included voice taxi hailing plus SMS customer recruitment, driver
and
customer CRM.
|
· |
Since
launching its mobile marketing services July 2004, the Company
has served
over 17,000 customers and had collected about US$4 million in sales
from
customers in 2004.
|
· |
Office
Automation Solutions
|
· |
Mobile
Banking
|
· |
Mobile
Tax Services
|
· |
SMS-based
Services for Police
|
Status: | Market Ready |
Costs to Launch: | 4 million RMB (US$480,000) for fixed assets and marketing |
Steps to Launch: | Raise funds, approach companies through agents |
Target Market: | Small, medium and large businesses |
Fee Per Year to Client: | 5,000 RMB (US$600) |
· |
It
enables sales representatives to deliver information at point-of-contact
in the field, via SMS;
|
· |
The
user-company can configure the mobile field sales solution to model
their
unique sales needs with two-way
communications;
|
· |
The
solution can integrate critical customer information from back
office
records or legacy systems, giving the field sales team relevant
information to complete an order;
|
· |
It
can receive up-to-the-minute input from the field, providing real-time
information for decision-making support from the
office;
|
· |
Applications
can support hundreds of simultaneous users and require no in-house
program
development.
|
Status: | Market Ready |
Costs to Launch: | 1.5 million RMB (US$180,000) for fixed assets and marketing |
Steps to Launch: | Raise funds, approach banks through agents |
Target Market: | Customers of banks |
Fee Per Year to Client: | 3,000 RMB (US$360) |
Status: | Market Ready |
Costs to Launch: | 1.25 million RMB (U$150,000) for fixed assets and marketing |
Steps to Launch: | Raise funds, approach police departments |
Target Market: | Police Departments |
Fee Per Year to Client: | 5,000 RMB (US$600) |
Status: | Market Ready |
Costs to Launch: | 1.25 million RMB (U$150,000) for fixed assets and marketing |
Steps to Launch: | Raise funds, approach tax offices |
Target Market: | Tax Offices |
Fee Per Year to Client: | 2,000 RMB (US$240) |
Name
|
Age
|
Position
|
Xiao-qing
Du
|
36
|
President
and Director
|
Ernest
Cheung
|
55
|
Director
and Secretary
|
Greg
Ye
|
36
|
Director
|
Bryan
Ellis
|
34
|
Director
|
Name
of Issuer
|
Symbol
|
Market
|
Position
|
From
|
To
|
Business
|
Agro
International Holdings Inc.
|
AOH
|
CDNX
|
President
|
Jan-97
|
Current
|
Agriculture
|
China
NetTV Holdings Inc.*
|
CTVH
|
OTCBB
|
President
|
May-00
|
2003
|
Set-Top
Box Technology
|
Drucker,
Inc.*
|
DKIN
|
OTCBB
|
Secretary
|
Apr-97
|
2003
|
Oil
& Gas
|
ITI
World Investment Group Inc.
|
IWI.A
|
CDNX
|
|
Jun-98
|
Current
|
Beverage
Distribution
|
NetNation
Communications Inc.
|
NNCI
|
Nasdaq
Small Cap.
|
|
Apr-99
|
Current
|
Domain
Name Registration
|
Richco
Investors Inc.
|
YRU.A
|
CDNX
|
President
|
May-95
|
Current
|
Financial,
Management, Capital Market Services
|
Spur
Ventures Inc.
|
SVU
|
CDNX
|
|
Mar-97
|
Current
|
Fertilizer
|
The
Link Group Inc.*
|
LNKG
|
OTCBB
|
Secretary
|
Dec-01
|
Current
|
Internet
Surveillance
|
China
Mobility Solutions, Inc.*
|
THE
COMPANY
|
OTCBB
|
Secretary
|
Mar-97
|
Current
|
China
Internet
|
Summary
Compensation Table of Executives
|
|||||||||
Cash
Compensation
|
Security
Grants
|
||||||||
Name
and Principal Position
|
Year
|
Salary
|
Bonus
|
Annual
Compensation
|
Restricted
Stock Options
|
Securities,
Underlying Options/SARs (#) (SHARES)
|
Long
Term Compensation / Options
|
LTIP
Payments
|
All
other Compensation
|
Xiao-qing
Du,
|
2005
|
10,129
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
President
of
|
2004
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
330,000(1)
|
Infornet
Subsidiary
|
2003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
Ernest
Cheung,
|
2005
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Secretary
|
2004
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
165,000(2)
|
|
2003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
Officers
as a group
|
2005
|
10,129
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2004
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
495,000
|
|
2003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1) |
Options
at $0.30 per share which were granted in 2004 and exercised in
2005.
|
(2) |
Options
at $0.30 per share which were granted in 2004 and will expire on
August 1,
2007.
|
Name
|
Number
of Securities Underlying Options
Granted
|
Percent
of Total Options Granted All Employees in Fiscal
Year
|
Exercise
or Base Price
($/Share)
|
Expiration
Date
|
Xiao-qing
Du
|
None
|
|||
Ernest
Cheung
|
None
|
Name
|
Number
of Shares Acquired on
Exercise (#)
|
Value
Realized($)
|
Number
of Securities Underlying Unexercised Options at Fiscal Year
End (#)
|
Value
of Unexercised In-the-Money Options at Fiscal Year
End $ (1)
|
||||
Exercisable
|
Unexercisable
|
Exercisable
|
Unexercisable
|
|||||
Xiao-qing
Du
|
330,000
|
$9,900
|
0
|
0
|
0
|
0
|
||
Ernest
Cheung
|
0
|
0
|
165,000
|
0
(1)
|
0
(1)
|
0
|
Summary
Compensation Table of Directors
|
|||||||||
Cash
Compensation
|
Security
Grants
|
||||||||
Name
and Principal Position
|
Year
|
Annual
Retainer Fees ($)
|
Meeting
Fees ($)
|
Consulting
Fees/Other Fees ($)
|
Number
of Shares
|
Securities,
Underlying Options/SARs (#) (SHARES)
|
LTIP
Payments
|
All
other Compensation
|
|
Xiao-qing
Du,
|
2005
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Director
|
2004
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
2003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
Ernest
Cheung,
|
2005
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Director
|
2004
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
2003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
Maurice
Tsakok
|
2005
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Director
(1)
|
2004
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
(Resigned
2004)
|
2003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
Greg
Ye
|
2005
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bryan
Ellis
|
2005
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors
as a group
|
2005
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
2004
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
2003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Title
of Class
|
Name
and Address of Beneficial Owner
|
Amount
of Beneficial Interest
|
Percent
of Class
|
|
|||
Common
Stock
|
Xiao-qing
(Angela) Du (1)(2)
|
1,250,000
|
6.25%
|
Common
Stock
|
Richco
Investors, Inc.(1)
|
1,137,999
(3)(5)
|
5.69%
|
Common
Stock
|
Ernest
Cheung(1)
|
1,446,333
(3)(4)(5)
|
7.23%
|
Common
Stock
|
Maurice
Tsakok (1)
|
1,225,333
(3)(5)(6)
|
6.12%
|
Common
Stock
|
QuickNet
Partners
#1859
New Century Office Tower
Beijing
China
|
2,040,000
|
10.19%
|
Common
Stock
|
Greg
Ye(1)
|
0
|
0%
|
Common
Stock
|
Bryan
Ellis(1)
|
0
|
0%
|
|
|
||
Total for Officers and Directors as a group (4 persons) |
2,696,333
|
13.47%
|
(1)
|
Except
as otherwise noted each person’s business address is c/o the Company, Ste.
900-789 West Pender Street, Vancouver BC V6C
1H2.
|
(2)
|
As
an officer, Ms. Du recieved 330,000 options in 2004 which are currently
exercisable.
|
(3)
|
Mr.
Cheung and Mr. Tsakok are officers, directors and beneficial owners
of
Richco Investors Inc. For purposes of this table, the 1,137,999
shares
owned by Richco are deemed owned by Mr.Cheung and Mr. Maurice Tsakok,
a
former director, beneficially and individually.
|
(4)
|
Ernest
Cheung has options to purchase 165,000 shares at $0.30 per share
and
16,667 options to purchase shares at $3.90 per share, all of
which are
currently exercisable. Ernest Cheung is President of Development
Fund II
of Nova Scotia, Inc. which owns 63,333 common shares included
in the above
table.
|
(5) | Includes all shares of Richco Investors, Inc., Ernest Cheung, Maurice Tsakok, and Development Fund II of Nova Scotia since there is common control. |
(6) | Maurice Tsakok has 87,333 options to purchase shares at $3.90 per share. |
· |
An
aggregate of 33,500,000 shares
of our Common Stock are issuable to 37 investors in our Offering,
which
shares are being offered hereby for resale upon conversion of Debentures
and/or exercise of warrants. The Offering of 134 units (“Units”) was sold
at $25,000 per Unit or an aggregate of $3,350,000 and net proceeds
of
approximately $2,866,000. Each Unit consists of $25,000 principal
amount
of Debentures, and Class A Warrants and Class B Warrants. The Debentures
are convertible at $.30 per share, as adjusted, for 83,333 shares
of
Common Stock; mature on August 15, 2006 and accrue interest at
a rate of
not less than 6% per annum. Each Unit also includes: (i) Class
A Warrants
exercisable at $.38 per share, as adjusted, to purchase 83,333
shares of
Common Stock for two years from the Effective Date, but no later
than
February 15, 2008; and (ii) Class B Warrants exercisable at $.45
per
share, as adjusted, to purchase 83,333 shares of Common Stock for
three
years from the Effective Date, but no later than February 15, 2006.
For
additional information, see “Description of Securities” and “Plan of
Distribution” elsewhere in this prospectus.
|
· |
In
connection with the Offering, we issued warrants to purchase 8,374,950
shares of Common Stock, as adjusted, to the placement agent, and
its
assignees including selected dealers (“Placement Agent Warrant Shares”).
|
· |
500,000
Option Shares are issuable to Yim Sheung Wai, a consultant with
Lanxes
Consultants Limited, pursuant to the Registration Statement on
Form S-8,
SEC File #333-124654, which are being re-registered pursuant to
this
prospectus.
|
· |
200,000
Warrant Shares are issuable to Crystal Research Associates LLC,
a
consultant.
|
Number
of Shares Owned Prior to Sale
|
Number
of Shares Being Offered for Sale
|
Amount
and Nature of Beneficial Ownership After the Sale of the Shares Being
Offered Percentage(1)
|
|||
Selling
Shareholder
|
Before
|
After
|
|||
Alpha
Capital AG (18)
|
3,500,000
|
3,500,000
|
(3)
|
13.0%
|
-
|
Robert
Baron
|
150,000
|
150,000
|
(4)
|
*
|
-
|
Robert
Bauers
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Brookshire
Securities (19)
|
375,000
|
375,000
|
(2)
|
1.6%
|
-
|
Michael
Capozzi
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Lewis
G. Cole
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Thomas
Dupont
|
500,000
|
500,000
|
(6)
|
2.1%
|
-
|
John
E. and Georgianna Gimbel
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Andreas
Gubser
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Michael
Hamblett
|
8,750
|
8,750
|
(2)
|
*
|
-
|
Philip
J. Hempleman
|
2,500,000
|
2,500,000
|
(7)
|
9.7%
|
-
|
Fiona
Holland
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Richard
N. Houlding
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Iroquois
Master Fund LTD (20)
|
3,750,000
|
3,750,000
|
(8)
|
13.8%
|
-
|
Robert
Jackson
|
125,000
|
125,000
|
(9)
|
*
|
-
|
Louis
Jaffe
|
500,000
|
500,000
|
(6)
|
2.1%
|
-
|
George
Jarskey
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Francis
William Johnson
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Kinder
Investments, L.P. (21)
|
1,750,000
|
1,750,000
|
(10)
|
7.0%
|
-
|
Michael
J. Maloney
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Frank
Mantek
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Management
Solutions International, Inc. (22)
|
408,330
|
408,330
|
(2)
|
1.7%
|
-
|
Meridian
Ventures, LLC (23)
|
612,500
|
612,500
|
(2)
|
2.6%
|
-
|
Meyers
Associates, LP (24)
|
6,957,500
|
6,957,500
|
(2)
|
23.0%
|
-
|
Karen
Lynne Miller
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Dr.
Gerald Millstein
|
125,000
|
125,000
|
(9)
|
*
|
-
|
Richard
Molinsky
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Donald
Mudd
|
1,500,000
|
1,500,000
|
(11)
|
6.0%
|
-
|
Nite
Capital LP (25)
|
1,500,000
|
1,500,000
|
(11)
|
6.0%
|
-
|
Omicron
Master Trust (26)
|
900,000
|
900,000
|
(12)
|
3.7%
|
-
|
Wayne
and Bonnie Pensenstadler
|
750,000
|
750,000
|
(13)
|
3.1%
|
-
|
Norman
Rothstein
|
200,000
|
200,000
|
(14)
|
*
|
-
|
The
Rubin Family Irrevocable Trust (27)
|
500,000
|
500,000
|
(6)
|
2.1%
|
-
|
SCG
Capital, LLC (28)
|
500,000
|
500,000
|
(6)
|
2.1%
|
-
|
Cira
A. Lim, John L. Smith
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Southridge
Partners LP (29)
|
5,000,000
|
5,000,000
|
(15)
|
17.6%
|
-
|
Anthony
Spatacco
|
4,375
|
4,375
|
(2)
|
*
|
-
|
Starboard
Capital (30)
|
4,375
|
4,375
|
(2)
|
*
|
-
|
Michael
F. Stone
|
1,500,000
|
1,500,000
|
(11)
|
6.0%
|
-
|
Robert
I. Strougo
|
125,000
|
125,000
|
(9)
|
*
|
-
|
Rodney
E. and Donna R. Suggs
|
3,000,000
|
3,000,000
|
(16)
|
11.4%
|
-
|
Yim
Sheung Wai
|
500,000
|
500,000
|
(31)
|
||
Peter
Wakeham
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
David
Ward
|
125,000
|
125,000
|
(9)
|
*
|
-
|
Dr.
Ferdinand Weisbrod
|
1,000,000
|
1,000,000
|
(17)
|
4.1%
|
-
|
Dean
Whitla
|
250,000
|
250,000
|
(5)
|
1.1%
|
-
|
Crystal
Research Associates LLC
|
200,000
|
200,000
|
(32)
|
-
|
-
|
(1)
|
As
of May 2, 2006, we had 20,011,792 shares
of Common Stock issued and unless otherwise indicated, each person
has
sole disposition and voting power with respect to the shares indicated.
For purposes of this table, a person or group of persons is: (a)
deemed to
have "beneficial ownership" of any shares as of a given date which
such
person has the right to acquire within 60 days after such date and
(b)
assumed to have sold all shares registered hereby in this offering.
For
purposes of computing the percentage of outstanding shares held by
each
person or group of persons named above on a given date, any security
which
such person or persons has the right to acquire within 60 days after
such
date is deemed to be outstanding for the purpose of computing the
percentage ownership of such person or persons, but is not deemed
to be
outstanding for the purpose of computing the percentage ownership
of any
other person.
|
(2) | These are Placement Agent Warrant Shares. |
(3) |
These
include 1,166,667 shares issuable upon conversion of the Debentures,
1,166,667 shares issuable upon exercise of the Class A Warrants
and
1,166,667 shares issuable upon exercise of the Class B
Warrants.
|
(4)
|
These
include 50,000 shares issuable upon conversion of the Debentures,
50,000
shares issuable upon exercise of the Class A Warrants and 50,000
shares
issuable upon exercise of the Class B
Warrants.
|
(5)
|
These
include 83,333 shares issuable upon conversion of the Debentures,
83,333
shares issuable upon exercise of the Class A Warrants and 83,333
shares
issuable upon exercise of the Class B
Warrants.
|
(6)
|
These
include 166,667 shares issuable upon conversion of the Debentures,
166,667
shares issuable upon exercise of the Class A Warrants and 166,667
shares
issuable upon exercise of the Class B
Warrants.
|
(7)
|
These
include 833,333 shares issuable upon conversion of the Debentures,
833,333
shares issuable upon exercise of the Class A Warrants and 833,333
shares
issuable upon exercise of the Class B
Warrants.
|
(8)
|
These
include 1,250,000 shares issuable upon conversion of the Debentures,
1,250,000 shares issuable upon exercise of the Class A Warrants and
1,250,000 shares issuable upon exercise of the Class B
Warrants.
|
(9)
|
These
include 41,667 shares issuable upon conversion of the Debentures,
41,667
shares issuable upon exercise of the Class A Warrants and 41,667
shares
issuable upon exercise of the Class B
Warrants.
|
(10)
|
These
include 583,333 shares issuable upon conversion of the Debentures,
583,333
shares issuable upon exercise of the Class A Warrants and 583,333
shares
issuable upon exercise of the Class B
Warrants.
|
(11)
|
These
include 500,000 shares issuable upon conversion of the Debentures,
500,000
shares issuable upon exercise of the Class A Warrants and 500,000
shares
issuable upon exercise of the Class B
Warrants.
|
(12)
|
These
include 300,000 shares issuable upon conversion of the Debentures,
300,000
shares issuable upon exercise of the Class A Warrants and 300,000
shares
issuable upon exercise of the Class B
Warrants.
|
(13)
|
These
include 250,000 shares issuable upon conversion of the Debentures,
250,000
shares issuable upon exercise of the Class A Warrants and 250,000
shares
issuable upon exercise of the Class B
Warrants.
|
(14)
|
These
include 66,667 shares issuable upon conversion of the Debentures,
66,667
shares issuable upon exercise of the Class A Warrants and 66,667
shares
issuable upon exercise of the Class B
Warrants.
|
(15)
|
These
include 1,666,667 shares issuable upon conversion of the Debentures,
1,666,667 shares issuable upon exercise of the Class A Warrants and
1,666,667 shares issuable upon exercise of the Class B
Warrants.
|
(16)
|
These
include 1,000,000 shares issuable upon conversion of the Debentures,
1,000,000 shares issuable upon exercise of the Class A Warrants and
1,000,000 shares issuable upon exercise of the Class B
Warrants.
|
(17)
|
These
include 333,333 shares issuable upon conversion of the Debentures,
333,333
shares issuable upon exercise of the Class A Warrants and 333,333
shares
issuable upon exercise of the Class B
Warrants.
|
(18)
|
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Konrad Ackerman,
Director.
|
(19) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Timothy Roggiero,
President.
|
(20) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Joshua Silverman, Authorized
Signatory.
|
(21) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Dov Perlysky, Managing Member of
G.P.
|
(22) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Michael Sid, President.
|
(23) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Shahid Khan, President.
|
(24) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Bruce Meyers, President.
|
(25) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Keith A. Goodman, Manager of the General
Partner.
|
(26) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Bruce Bernstein, Managing
Partner.
|
(27) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Marjorie Rubin, Trustee.
|
(28) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Steven Geduld.
|
(29) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by Henry Sargent, Portfolio
Manager.
|
(30) |
Voting
and disposition power with respect to the Shares offered hereby for
resale
is held by James Dotzam, Managing
Principal.
|
(31) |
This
includes 500,000 Option Shares issuable upon exercise of outstanding
options.
|
(32) |
Warrant
shares issuable upon exercise of outstanding
warrants.
|
· |
the
name of each of such selling shareholder and the participating brokers
and/or dealers,
|
· |
the
number of shares involved,
|
· |
the
price at which such shares are being sold,
|
· |
the
commissions paid or the discounts or concessions allowed to such
brokers
and/or dealers,
|
· |
where
applicable, that such brokers and/or dealers did not conduct any
investigation to verify the information set out or incorporated by
reference in the prospectus, as supplemented, and
|
· |
other
facts material to the transaction.
|
CHINA
MOBILITY SOLUTIONS, INC.
|
|||||||
CONSOLIDATED
BALANCE SHEETS
|
|||||||
December
31, 2005 and 2004
|
|||||||
Stated
in U.S. dollars
|
2005
|
2004
|
|||||
ASSETS
|
|||||||
Current
Assets
|
|||||||
Cash
and Cash Equivalents
|
$
|
6,138,609
|
$
|
5,380,622
|
|||
Accounts
receivable
|
5,870
|
34,560
|
|||||
Prepaid
Expenses
|
235,165
|
33,070
|
|||||
Amount
due from related parties
|
33,249
|
18,322
|
|||||
Total
Current Assets
|
6,412,893
|
5,466,574
|
|||||
|
|
|
|||||
Investment
|
1
|
1
|
|||||
Property
and Equipment, Net (Note 4)
|
6,248
|
6,549
|
|||||
Goodwill
|
4,802,520
|
973,906
|
|||||
Other
assets
|
701
|
-
|
|||||
Total
Assets
|
$
|
11,222,363
|
$
|
6,447,030
|
|||
|
|
|
|||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|
|
|||||
|
|
|
|||||
Current
Liabilities
|
|
|
|||||
Accounts
Payable
|
$
|
260,326
|
$
|
340,824
|
|||
Accrued
Liabilities
|
101,687
|
-
|
|||||
Deferred
Revenue
|
3,053,282
|
2,111,698
|
|||||
Convertible
Debentures (Note 5)
|
3,350,000
|
-
|
|||||
|
|
|
|||||
Total
Current Liabilities
|
6,765,295
|
2,452,522
|
|||||
Minority
Interest
|
-
|
32,791
|
|||||
Stockholders'
Equity
|
|||||||
Common
Stock : $0.001 Par Value
|
|||||||
Authorized
:
500,000,000 common shares
|
|||||||
Issued
and Outstanding : 20,011,792 shares (2004: 15,826,792
shares)
|
20,012
|
15,827
|
|||||
Additional
Paid In Capital
|
18,442,826
|
8,770,378
|
|||||
Retained
Earnings (Deficit)
|
(13,804,409
|
)
|
(4,640,956
|
)
|
|||
Accumulated
Other Comprehensive Loss
|
(201,361
|
)
|
(183,532
|
)
|
|||
|
|
|
|||||
Total
Stockholders' Equity
|
4,457,068
|
3,961,717
|
|||||
|
|
|
|||||
Total
Liabilities and Stockholders' Equity
|
$
|
11,222,363
|
$
|
6,447,030
|
|||
The
accompanying notes are an integral part of the consolidated
financial
statements
|
CHINA
MOBILITY SOLUTIONS, INC.
|
|||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|||||||
For
the Years Ended December 31, 2005 AND 2004
|
|||||||
Stated
in U.S. dollars
|
2005
|
2004
|
|||||
Revenue
|
|||||||
Mobile
marketing services
|
$
|
4,703,348
|
$
|
1,871,960
|
|||
Tuition
fees
|
199,280
|
298,806
|
|||||
|
4,902,628
|
2,170,766
|
|||||
Cost
of revenue
|
|
|
|||||
Mobile
marketing services
|
1,372,707
|
412,222
|
|||||
Tuition
fee
|
54,584
|
61,013
|
|||||
|
1,427,291
|
473,235
|
|||||
Gross
profit
|
3,475,337
|
1,697,531
|
|||||
Expenses
|
|
|
|||||
Advertising
and promotion
|
953,720
|
541,142
|
|||||
Commissions
|
376,146
|
-
|
|||||
Consulting
and professional
|
339,128
|
116,784
|
|||||
Depreciation
|
2,705
|
2,071
|
|||||
Fair
value of warrants issued
|
6,891,486
|
-
|
|||||
Foreign
exchange gain
|
(109,880
|
)
|
(24,029
|
)
|
|||
General
and administrative
|
309,513
|
110,116
|
|||||
Impairment
of marketable securities
|
-
|
172,250
|
|||||
Investor
relations
|
263,475
|
-
|
|||||
Liquidated
damages (Note 12)
|
33,500
|
-
|
|||||
Rent
|
797,509
|
296,920
|
|||||
Salaries,
wages and sub-contract
|
1,391,221
|
724,493
|
|||||
Management
fees - stock-based compensation
|
126,000
|
-
|
|||||
Website
development
|
80,000
|
-
|
|||||
|
11,454,523
|
1,939,747
|
|||||
Operating
Loss
|
(7,979,186
|
)
|
(242,216
|
)
|
|||
|
|||||||
Other
Income and Expenses
|
|||||||
Interest
income
|
84,932
|
82,602
|
|||||
Interest
expense on convertible debentures
|
(77,887
|
)
|
-
|
||||
Interest
expense - instrinsic value of the conversion feature of debenture
(Note
9)
|
(1,052,863
|
)
|
-
|
||||
Other
income
|
20
|
10,272
|
|||||
Equity
loss
|
-
|
(81,273
|
)
|
||||
|
(1,045,798
|
)
|
11,601
|
||||
Loss
before minority interest and
|
|
|
|||||
discontinued
operations
|
(9,024,984
|
)
|
(230,615
|
)
|
|||
Minority
interest
|
(138,469
|
)
|
(28,157
|
)
|
|||
Loss
from Continuing Operations
|
(9,163,453
|
)
|
(258,772
|
)
|
|||
|
|
|
|||||
Discontinued
operations
|
|
|
|||||
Gain
on disposal of internet-related operations
|
-
|
3,319,098
|
|||||
Loss
on disposal of business press operations
|
-
|
(41,292
|
)
|
||||
Loss
from discontinued operations
|
-
|
(362
|
)
|
||||
-
|
3,277,444
|
||||||
|
|
|
|||||
Net
Income (Loss) Available to Common Stockholders
|
$
|
(9,163,453
|
)
|
$
|
3,018,672
|
||
|
|
|
|||||
Earnings
(loss) per share attributable to common
stockholders:
|
|
|
|||||
Earnings
(loss) from continuing operations
|
$
|
(0.52
|
)
|
$
|
(0.02
|
)
|
|
Earnings
(loss) from discontinued operations
|
0.00
|
0.22
|
|||||
Total
basic and diluted
|
$
|
(0.52
|
)
|
$
|
0.20
|
||
|
|
|
|||||
Weighted
average number of common shares outstanding:
|
|
|
|||||
Basic
and diluted
|
17,633,162
|
14,856,834
|
|||||
The
accompanying notes are an integral part of the consolidated financial
statements
|
CHINA
MOBILITY SOLUTIONS, INC.
|
|||||||||||||||||||||||||
CONSOLIDATED
STATEMENT OF STOCKHOLDERS' EQUITY
|
|||||||||||||||||||||||||
For
the Years Ended December 31, 2005 and 2004
|
|||||||||||||||||||||||||
|
|
Number
of
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Common
|
|
|
Accumulated
|
|
Accumulated
|
|
|||||||||||||||||
|
|
Shares
|
Stock
|
Additional
|
Retained
|
|
Other
|
|
|||||||||||||||||
|
Common
|
(Retroactively
|
Amount
At
|
Paid
In
|
Earnings
|
Comprehensive
|
Comprehensive
|
|
|||||||||||||||||
Stated
in U.S. dollars
|
Shares
|
Stated)
|
Par
Value
|
Capital
|
(Deficit)
|
Income
(Loss)
|
Income
(Loss)
|
Total
|
|||||||||||||||||
Balance,
December 31, 2003
|
41,360,010
|
13,786,792
|
$
|
41,360
|
$
|
8,194,045
|
$
|
(7,659,628
|
)
|
$
|
(163,763
|
)
|
$
|
412,014
|
|||||||||||
Issuance
of common stock for acquisition
|
|||||||||||||||||||||||||
of
Quicknet on June 23, 2004
|
6,120,000
|
2,040,000
|
6,120
|
544,680
|
550,800
|
||||||||||||||||||||
Reverse
stock split 3:1
|
|||||||||||||||||||||||||
on
June 24, 2004
|
(31,653,218
|
)
|
(31,653
|
)
|
31,653
|
-
|
|||||||||||||||||||
Net
income for the year ended December 31, 2004
|
|||||||||||||||||||||||||
|
3,018,672
|
3,018,672
|
3,018,672
|
||||||||||||||||||||||
Foreign
currency translation adjustments
|
(19,769
|
)
|
(19,769
|
)
|
(19,769
|
)
|
|||||||||||||||||||
Total
comprehensive income
|
$
|
2,998,903
|
|||||||||||||||||||||||
Balance,
December 31, 2004
|
15,826,792
|
15,826,792
|
$
|
15,827
|
$
|
8,770,378
|
$
|
(4,640,956
|
)
|
$
|
(183,532
|
)
|
$
|
3,961,717
|
|||||||||||
Issuance
of common stock for cash on exercise of stock options on
February 24, 2005
@$0.30
|
495,000
|
495
|
148,005
|
148,500
|
|||||||||||||||||||||
Issuance
of common stock for services rendered
|
600,000
|
600
|
350,700
|
351,300
|
|||||||||||||||||||||
Issuance
of common stock for cash on exercise of stock options on
September 1, 2005
@$0.40
|
500,000
|
500
|
199,500
|
200,000
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||
Issuance
of common stock for cash on exercise of stock options on
September 1, 2005
@$0.35
|
2,590,000
|
2,590
|
903,910
|
906,500
|
|||||||||||||||||||||
Stock-based
compensation
|
126,000
|
126,000
|
|||||||||||||||||||||||
Fair
value of Series 'C' warrants issued
|
3,254,305
|
3,254,305
|
|||||||||||||||||||||||
|
|||||||||||||||||||||||||
Fair
value of Series 'D' warrants issued
|
3,637,165
|
3,637,165
|
|||||||||||||||||||||||
Intrinsic
value of the conversion feature of the convertible
debenture
|
1,052,863
|
1,052,863
|
|||||||||||||||||||||||
|
|||||||||||||||||||||||||
Net
loss for the year ended December
31, 2005
|
(9,163,453
|
)
|
(9,163,453
|
)
|
(9,163,453
|
)
|
|||||||||||||||||||
Foreign
currency translation adjustments
|
(17,829
|
)
|
(17,829
|
)
|
(17,829
|
)
|
|||||||||||||||||||
Total
comprehensive income (loss)
|
$ | (9,181,282 | ) |
|
|||||||||||||||||||||
Balance,
December 31, 2005
|
20,011,792
|
|
$
|
20,012
|
$
|
18,442,826
|
$
|
(13,804,409
|
)
|
|
$
|
(201,361
|
)
|
$
|
4,457,068
|
||||||||||
The
accompanying notes are an integral part of the consolidated financial
statements
|
CHINA
MOBILITY SOLUTIONS, INC.
|
|||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||
For
the Years Ended December 31, 2005 AND 2004
|
|||||||
|
|||||||
Stated
in U.S. dollars
|
2005
|
2004
|
|||||
Cash
flows from operating activities
|
|||||||
Net
income (loss)
|
$
|
(9,163,453
|
)
|
$
|
3,018,672
|
||
Less:
loss from discontinued operations
|
-
|
362
|
|||||
Adjustments
to reconcile net loss to net cash
|
|
|
|||||
Provided
by
(Used in) operating activities
|
|
|
|||||
Depreciation
and amortization
|
2,705
|
2,071
|
|||||
Stock-based
compensation
|
126,000
|
-
|
|||||
Fair
value of warrants issued
|
6,891,486
|
-
|
|||||
Interest
expenses on intrinsic value of the convertible debenture
|
1,052,863
|
-
|
|||||
Translation
adjustments
|
(17,829
|
)
|
(19,769
|
)
|
|||
Minority
interest
|
138,469
|
28,157
|
|||||
Impairment
of
marketable securities
|
-
|
172,250
|
|||||
Gain
on
disposal of Internet-related operations
|
-
|
(3,319,098
|
)
|
||||
Loss
on
disposal of business press operations
|
-
|
41,292
|
|||||
Non-cash
-
share issued for consulting fees, less prepaid
|
279,475
|
-
|
|||||
Equity
loss
|
-
|
81,273
|
|||||
Changes
in assets and liabilities
|
|
|
|||||
Decrease
in
accounts receivable
|
28,690
|
57,107
|
|||||
(Increase)Decrease
in prepaid expenses and other current assets
|
(115,007
|
)
|
9,174
|
||||
Increase
in
amount due from related parties
|
(14,927
|
)
|
(18,322
|
)
|
|||
Increase
(Decrease) in accounts payable and accrued liabilities
|
5,189
|
(75,848
|
)
|
||||
Increase
in
deferred revenue
|
941,584
|
468,649
|
|||||
Net
cash provided by (used in) operating activities
|
155,245
|
445,970
|
|||||
Cash
flows from investing activities
|
|||||||
Cash
transferred in from acquisition of Quicknet
|
-
|
1,477,355
|
|||||
Purchases
of
remaining interest of Quicknet
|
(4,000,000
|
)
|
-
|
||||
Purchases
of
property and equipment
|
(2,368
|
)
|
-
|
||||
Net
cash from sale of assets
|
-
|
152,381
|
|||||
Net
cash provided by discontinued operations
|
-
|
631
|
|||||
Net
cash flows provided by (used in) investing activities
|
(4,002,368
|
)
|
1,630,367
|
||||
|
|
|
|||||
Cash
flows from financing activities
|
|
|
|||||
Issuance
of
common stock for cash
|
1,255,000
|
-
|
|||||
Issuance
of
convertible debentures for cash
|
3,350,000
|
-
|
|||||
Net
cash flows provided by financing activities
|
4,605,000
|
-
|
|||||
|
|
|
|||||
Effect
of exchange rate changes on cash
|
110
|
694
|
|||||
|
|
|
|||||
Increase
in cash and cash equivalents
|
757,987
|
2,077,031
|
|||||
|
|
|
|||||
Cash
and cash equivalents - beginning of year
|
5,380,622
|
3,303,591
|
|||||
|
|
|
|||||
Cash
and cash equivalents - end of year
|
$
|
6,138,609
|
$
|
5,380,622
|
|||
|
|
|
|||||
Supplemental
Information :
|
|
|
|||||
Cash
paid for :
|
|
|
|||||
Interest
on
debentures
|
$
|
51,087
|
$
|
69
|
|||
Income
taxes
|
-
|
-
|
|||||
|
|
|
|||||
Non-cash
investment :
|
|
|
|||||
Issuance
of
6,120,000 common shares for the acquisition of Quicknet
|
$
|
-
|
$
|
550,800
|
|||
Issuance
of
600,000 common shares for services rendered
|
351,300
|
-
|
|||||
The
accompanying notes are an integral part of the consolidated
financial
statements
|
Furniture
& fixture
|
20%
|
Declining
balance method
|
Machinery
& equipment
|
20%
|
Declining
balance method
|
Computer
equipment
|
30%
|
Declining
balance method
|
Library
|
100
|
Declining
balance method
|
Year
Ended December 31
|
|||||||
2005
|
2004
|
||||||
Net
income (loss)
|
|||||||
As
reported
|
$
|
(9,163,453
|
)
|
$
|
3,018,672
|
||
Stock-based
employee compensation cost, net of tax
|
(301,600
|
)
|
(267,300
|
)
|
|||
Pro-forma
|
$
|
(9,465,053
|
)
|
$
|
2,751,372
|
||
|
|
|
|||||
Loss
per share
|
|
|
|||||
As
reported
|
$
|
(0.52
|
)
|
$
|
0.20
|
||
Pro-forma
|
$
|
(0.54
|
)
|
$
|
0.19
|
2005
|
2004
|
||
Risk
free interest rate
|
2.78%
|
3.65%
|
|
Expected
life of options in years
|
1
year
|
1
to 3 years
|
|
Expected
volatility
|
132%
|
184%
|
|
Dividend
per share
|
$0.00
|
$0.00
|
(1) |
Infornet
Investment Limited (a Hong Kong corporation) (“Infornet HK”) is a
telecommunication and management network company providing financial
resources and expertise in telecommunication projects. This subsidiary
was
originally incorporated as Micro Express Limited and was acquired
at no
cost. The name was changed to Infornet Investment Limited on
July 18,
1997.
|
(2) |
Infornet
Investment Corp., (a Canadian corporation) (“Infornet Canada”) is engaged
in a similar line of business as that of the Company. The Company
issued
5,000,000 shares of common stock to acquire this subsidiary for
a total
value of $65, the latter representing organizational costs and
filing
fees.
|
(3) |
Xinbiz
(HK) Limited (a Hong Kong corporation) (“Xinbiz Ltd.”) and Xinbiz Corp. (a
British Virgin Islands corporation) (“Xinbiz Corp.”). Both subsidiaries
were inactive during 2005 and 2004.
|
(4) |
Windsor
Education Academy Inc., (a Canadian Corporation) (“Windsor”) is engaged in
providing English as a secondary language (“ESL”) training program to
foreign students.
|
Cash
and short term investments
|
$
1,477,355
|
Accounts
receivables
|
90,560
|
Prepaid
expenses
|
10,998
|
Fixed
assets, net
|
14,930
|
Goodwill
|
846,782
|
Accounts
payables and accrued liabilities
|
(275,130)
|
Unearned
revenue
|
(1,614,695)
|
Fair
value of consideration issued - 2,040,000 common shares @ $0.27
per
share
|
$
550,800
|
2004
|
2003
|
||||||
Net
sales
|
$
|
3,191,010
|
$
|
502,035
|
|||
Net
income (loss)
|
$
|
3,258,277
|
$
|
(594,293
|
)
|
||
Basic
and diluted earnings (loss) per share
|
$
|
0.22
|
$
|
(0.04
|
)
|
Cash
and short term investments
|
$
|
1,356,834
|
||
Accounts
receivable
|
1,626
|
|||
Goodwill
|
3,973,646
|
|||
Accounts
payables and accrued liabilities
|
(134,452
|
)
|
||
Unearned
revenue
|
(1,197,654
|
)
|
||
Cash
paid
|
$
|
4,000,000
|
December
31,
|
|||||||
2005
|
2004
|
||||||
Equipment
|
$
|
26,986
|
$
|
24,832
|
|||
Library
|
9,554
|
9,554
|
|||||
Furniture
|
10,189
|
9,975
|
|||||
Total
|
46,729
|
44,361
|
|||||
Less
: Accumlated depreciation
|
(40,481
|
)
|
(37,812
|
)
|
|||
Net
|
$
|
6,248
|
$
|
6,549
|
Sales
proceeds
|
$
2,415,800
|
||
Less
:
|
Current
assets
|
(1,992,665)
|
|
Fixed
assets
|
(442,820)
|
||
Current
liabilities
|
3,338,783
|
||
Loss
on disposal of Dawa
|
$
3,319,098
|
Sales
proceeds
|
$
26,862
|
||
Less
:
|
Current
assets
|
(61,987)
|
|
Fixed
assets
|
(1,617)
|
||
Goodwill
|
(60,312)
|
||
Other
assets
|
(145)
|
||
Current
liabilities
|
55,907
|
||
Loss
on disposal of Dawa
|
$
(41,292)
|
(1) |
Joint
Venture needs to pay Income Tax if they operate and generate
income from
PRC;
|
(2) |
Tax
is based on the total revenue after deducting cost of revenue,
expenses
and losses;
|
(3) |
Joint
Venture Enterprises has an income tax rate of 30% from central
government,
and a 3% income rate from local government, therefore the total
income tax
rate is 33%;
|
(4) |
The
Income Loss can be deducted from future years’ taxable income, but no more
than 5 years;
|
(5) |
Tax
is calculated on a yearly basis.
|
2005
|
2004
|
||||||
Deferred
tax assets
|
$
|
1,081,616
|
$
|
512,349
|
|||
Valuation
allowance
|
$
|
(1,081,616
|
)
|
$
|
(512,349
|
)
|
|
Net
deferred tax assets
|
$
|
-
|
$
|
-
|
2005
|
2004
|
||||||
Statutory
federal income tax rate
|
33.0
|
%
|
33.0
|
%
|
|||
Valuation
allowance
|
-33.0
|
%
|
-33.0
|
%
|
|||
Effective
income tax rate
|
0.0
|
%
|
0.0
|
%
|
A.
By geographic areas
|
China
|
Canada
|
Other
|
Total
|
|||||||||
For
the Year Ended December 31, 2005
|
|||||||||||||
Revenue
from continuing operations
|
$
|
4,703,348
|
$
|
199,280
|
$
|
-
|
$
|
4,902,628
|
|||||
Operating
profit (loss)
|
257,915
|
(64,024
|
)
|
(8,263,719
|
)
|
(8,069,828
|
)
|
||||||
Total
assets
|
8,152,122
|
147,803
|
2,922,438
|
11,222,363
|
|||||||||
Depreciation
|
-
|
2,697
|
8
|
2,705
|
|||||||||
Interest
income
|
20,193
|
105
|
64,634
|
84,932
|
|||||||||
Income
from discontinued operations
|
-
|
-
|
-
|
-
|
|||||||||
Investment
in equity method investee
|
-
|
-
|
1
|
1
|
|||||||||
|
|
|
|
|
|||||||||
For
the Year Ended December 31, 2004
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Revenue
from continuing operations
|
$
|
1,871,960
|
$
|
298,806
|
$
|
-
|
$
|
2,170,766
|
|||||
Operating
profit (loss)
|
55,906
|
(22,060
|
)
|
(276,062
|
)
|
(242,216
|
)
|
||||||
Total
assets
|
6,362,416
|
75,925
|
8,689
|
6,447,030
|
|||||||||
Depreciation
|
-
|
1,906
|
165
|
2,071
|
|||||||||
Interest
income
|
82,588
|
14
|
-
|
82,602
|
|||||||||
Gain
from discontinued operations - net
|
3,277,444
|
-
|
-
|
3,277,444
|
|||||||||
Equity
loss in undistributed earnings of investee company
|
-
|
-
|
(81,273
|
)
|
(81,273
|
)
|
|||||||
Investment
in equity method investee
|
-
|
-
|
1
|
1
|
B.
By operating segments
|
Mobile/Wireless
|
ESL
|
|
|
|||||||||
|
communications
|
education
|
Other
|
Total
|
|||||||||
For
the Year Ended December 31, 2005
|
|||||||||||||
Revenue
from external customers
|
$
|
4,703,348
|
$
|
199,280
|
$
|
-
|
$
|
4,902,628
|
|||||
Intersegment
revenue
|
-
|
-
|
-
|
-
|
|||||||||
Interest
revenue
|
20,193
|
105
|
64,634
|
84,932
|
|||||||||
Interest
expense
|
-
|
-
|
77,887
|
77,887
|
|||||||||
Depreciation
|
-
|
2,218
|
487
|
2,705
|
|||||||||
Segment
operation profit (loss)
|
257,915
|
25,729
|
(8,353,472
|
)
|
(8,069,828
|
)
|
|||||||
Segment
assets
|
8,152,122
|
82,490
|
2,987,751
|
11,222,363
|
|||||||||
For
the Year Ended December 31, 2004
|
|||||||||||||
Revenue
from external customers
|
$
|
1,871,960
|
$
|
298,806
|
$
|
-
|
$
|
2,170,766
|
|||||
Intersegment
revenue
|
-
|
-
|
-
|
-
|
|||||||||
Interest
revenue
|
82,588
|
14
|
-
|
82,602
|
|||||||||
Interest
expense
|
-
|
-
|
69
|
69
|
|||||||||
Depreciation
|
-
|
1,710
|
361
|
2,071
|
|||||||||
Segment
operation profit (loss)
|
57,964
|
(11,230
|
)
|
(288,950
|
)
|
(242,216
|
)
|
||||||
Segment
assets
|
6,351,943
|
73,823
|
21,264
|
6,447,030
|
|
Shares
under option
|
Weighted
average per share exercise
price
|
|||||
|
|
|
|||||
Balance,
December 31, 2003
|
2,136,000
|
$
|
3.90
|
||||
Granted
|
1,155,000
|
0.30
|
|||||
Expired
|
(2,136,000
|
)
|
3.90
|
||||
Balance,
December 31, 2004
|
1,155,000
|
0.30
|
|||||
Granted
|
3,090,000
|
0.32
|
|||||
Exercised
|
(3,585,000
|
)
|
0.31
|
||||
Balance,
December 31, 2005
|
660,000
|
0.30
|
Year
Ending
|
||||
December
31, 2006
|
$
|
178,670
|
||
December
31, 2007
|
57,843
|
|||
$
|
236,513
|
SEC registration fee | $ | 2,646.64 | ||
NASD registration fee | $ | 2,760.00 | ||
Printing expenses | $ | 5,000.00 | ||
Legal fees | $ | 30,000.00 | ||
Accounting fees | $ | 5,000.00 | ||
Miscellaneous | $ | 4,593.36 | ||
Total
|
$
|
50,000.00
|
||
*
Estimated
|
(1) |
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
August 26, 2005, file #000-26559.
|
(2) |
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
August 13, 2001, file #000-26559.
|
(3) |
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
August 18, 2005, file #000-26559.
|
(4) |
Incorporated
herein by reference from Exhibit to Registration Statement on Form
S-8
filed on May 5, 2005, file
#000-26559.
|
(5) |
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
June 30, 2005, file #000-26559.
|
(6) |
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
October 4, 2001, file #000-26559.
|
(7) |
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
July 12, 2001, file #000-26559.
|
(8) |
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
August 5, 2005, file #000-26559.
|
(9) |
Incorporated
herein by reference from Exhibit to Annual Report on Form 10-KSB
filed on
April 18, 2006, file #000-26559.
|
By: |
/s/
Xiao-qing
Du
|
Xiao-qing Du, Chief Executive Officer |
Signature
|
Title
|
Date
|
/s/ Xiao-qing Du | Chairman of the Board and Chief Executive Officer (Principal Executive Officer and Principal Accounting Officer) | May 8, 2006 |
Xiao-qing
Du
|
|
|
/s/ Ernest Cheung | Secretary, Director (Principal Financial Officer) | May 8, 2006 |
Ernest
Cheung
|
|
|
/s/ Greg Ye | Director | May 8, 2006 |
Greg
Ye
|
|
|
/s/
Bryan
D. Ellis
|
Director
|
May 8,
2006
|
Bryan
D. Ellis
|
||
Exhibit
Index
|
||
Exhibit
Number
|
|
Description
|
5.1 | Opinion of Phillips Nizer LLP | |
10.8 | Placement Agency Agreement | |
23.1 |
|
Consent of Phillips Nizer LLP |
23.2 |
|