Attached files

file filename
8-K/A - FORM 8-K/A - YA ZHU SILK, INC.yazhu8ka1.htm

BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

INDEX TO FINANCIAL STATEMENTS

Nine-Months Ended September 30, 2011 (Unaudited)and Fiscal Years December 31, 2010 (Audited)



Nine-Months Ending September 30, 2011 (Unaudited)


UNAUDITED CONSOLIDATED BALANCE SHEETS

YIYUEQIJI-1

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

YIYUEQIJI-2

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

YIYUEQIJI-3

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

YIYUEQIJI-4

NOTES TO THE FINANCIAL STATEMENTS

YIYUEQIJI-5
-
YIYUEQIJI-7

For the period from December 29, 2009 (date of incorporation) to December 31, 2010 (Audited)


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

YIYUEQIJI-8

AUDITED  CONSOLIDATED BALANCE SHEETS

YIYUEQIJI-9

AUDITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

YIYUEQIJI-10

AUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

YIYUEQIJI-11

AUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

YIYUEQIJI-12

NOTES TO THE FINANCIAL STATEMENTS

YIYUEQIJI-13
-
YIYUEQIJI-15

 

 

 



 


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

UNAUDITED BALANCE SHEETS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

As of September 30, 2011


(Unaudited)

ASSETS




    Cash and cash equivalents

 $                      4,513

    Equipment, net

                         8,769

 

 

        Total Assets

 $                     13,282

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT


 

 

    Due to related parties

 $                   234,789

    Other payables

                         2,425

    Taxes payable

                             23

 

 

        Total Current Liabilities

                      237,237

 

 

        Total Liabilities

                      237,237

 

 

Commitments

                                -

 

 

Stockholders' Deficit:

 

    Paid-in capital

                      234,379

    Accumulated loss

                    (447,212)

    Accumulated other comprehensive loss

                      (11,122)

 

 

        Total Stockholders' Deficit

                    (223,955)

 

 

        Total Liabilities and Stockholders' Deficit

 $                     13,282

 

 

 

The accompanying notes are an integral part of these financial statements.


YIYUEQIJI-1



 


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

UNAUDITED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

For the Nine Months Period Ended

 

 

September 30, 2011

 

 

(Unaudited)

 

 

 

NET REVENUES

 

 $                        52,200

 

 

 

COST OF REVENUES

 

                                   -

 

 

 

GROSS PROFIT

 

                           52,200

 

 

 

GENERAL AND ADMINISTRATIVE EXPENSES

 

                           62,676

 

 

 

LOSS FROM OPERATIONS

 

                         (10,476)

 

 

 

LOSS BEFORE PROVISION FOR INCOME TAX

 

                         (10,476)

 

 

 

PROVISION FOR INCOME TAXES

 

                                   -

 

 

 

NET LOSS

 

 $                      (10,476)

 

 

 

COMPREHENSIVE LOSS:

 

 

      Net loss

 

 $                      (10,476)

 

 

 

      OTHER COMPREHENSIVE LOSS:

 

 

           Unrealized foreign currency translation loss

 

                           (8,833)

 

 

 

       COMPREHENSIVE LOSS

 

 $                      (19,309)


 

 

 

The accompanying notes are an integral part of these financial statements.

 

YIYUEQIJI-2


 

 


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

UNAUDITED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT

For the Nine Months Ended September 30, 2011

(AMOUNTS EXPRESSED IN US DOLLAR)









 









 Accumulated Other  


 Total



 Paid-in


 Accumulated


 Comprehensive


 Stockholders'


 

 Capital


 Loss


 Loss


Deficit










Balance, January 1st, 2011

 

$     234,379

 

 $      (436,736)

 

$               (2,289)

 

$         (204,646)

 

 

 

 

 

 

 

 

 

Net loss for the period

 

                  -

 

           (10,476)

 

                          -

 

            (10,476)

 

 


 

 

 

 

 

 

Foreign currency translation adjustment

 

                  -

 

                     -

 

                  (8,833)

 

              (8,833)

 

 

 

 

 

 

 

 

 

Balance, September 30, 2011

 

 $     234,379

 

 $      (447,212)

 

 $             (11,122)

 

 $        (223,955)

 

 

The accompanying notes are an integral part of these financial statements.


YIYUEQIJI-3



 

BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

UNAUDITED STATEMENTS OF CASH FLOWS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Period Ended

 

 

 

 

 

September 30, 2011

 

 

 

 

 

(Unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

Net loss

 

 $                     (10,476)

 

Adjustments to reconcile net income to net cash

 

 

 

 

used in operating activities:

 

 

 

 

Depreciation

 

                           1,515

 

Changes in assets and liabilities:

 

 

 

 

Accounts payable and other payables

 

                           1,684

 

 

Taxes payable

 

                            (584)

NET CASH USED IN OPERATING ACTIVITIES

 

                          (7,861)

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

NET CASH USED IN INVESTING ACTIVITIES

 

                                  -

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

Proceeds from  related parties

 

                         11,515

NET CASH  PROVIDED BY FINANCING ACTIVITIES

 

                         11,515

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE ON CASH

 

                              106

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

                           3,760

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - beginning of period

 

                              753

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - end of period

 

 $                        4,513

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW  INFORMATION:

 

 

Cash paid for:

 

 

 

 

 

Interest

 

 $                               -

 

 

 

Income taxes

 

 -




The accompanying notes are an integral part of these financial statements.


YIYUEQIJI-4


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 1

 ORGANIZATION AND DESCRIPTION OF BUSINESS                              


Beijing Yiyueqiji Science and Technology Development Ltd. Inc.(the "Company") was incorporated under the laws of the Peoples Republic of China on December 29, 2009.The Company is primarily engaged in the manufacturing and distributing of E-reading technology and equipment in China.



NOTE 2

UNAUDITED INFORMATION


The balance sheet of the Company as of September 30, 2011, and thestatements of operations, stockholders deficit and cash flows for the eight -month period ended September 30, 2011have not been audited.However, in the opinion of management, such information includes all adjustments (consisting only of normal recurring adjustments) which are necessary to properly reflect the financial position of the Company as of September 30, 2011, and the results of operations for the eight-months ended September 30, 2011.


Certain information and notes normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted, although management believes that the disclosures are adequate to make the information presented not misleading.Interim period results are not necessarily indicative of the results to be achieved for an entire year.These financial statements should be read in conjunction with the financialstatements and notes to financial statements included in the Companys audited financial statements for the year ended December 31, 2010.



NOTE 3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


BASIS OF PRESENTATION


These financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States of America (US GAAP). The company maintains its books and accounting records in Renminbi (RMB), and its reporting currency is United States dollars.


USE OF ESTIMATES


The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.In the opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included.Actual results could differ from those estimates.


CASH AND CASH EQUIVALENTS


The Company considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.





YIYUEQIJI-5


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


IMPACT OF NEW ACCOUNTING STANDARDS


The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company's results of operations, financial position, or cash flow.



NOTE 4

GOING CONCERN


The Companys financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern that contemplates the realization of assets and liquidation of liabilities in the normal course of business.The Company has not established enough source of revenue to cover its operating costs.The Company will engage in very limited activities without incurring any liabilities that must be satisfied in cash until a source of funding is secured.The Company will offer noncash consideration and seek equity lines as a means of financing its operations. If the Company is unable to obtain revenue producing contracts or financing or if the revenue or financing it does obtain is insufficient to cover any operating losses it may incur, it may substantially curtail or terminate its operations or seek other business opportunities through strategic alliances, acquisitions or other arrangements that may dilute the interests of existing stockholders.



NOTE 5

FIXED ASSETS


At September 30, 2011, property and equipment consist of the following:

 

                                                                                                   

(Unaudited)

Office equipment                                                                   $              12,200

Less: accumulated depreciation                                                          (3,431)

                                                                                               $                   8,769

 

 

 

Depreciation of property and equipment is provided using the straight-line method. For the nine months period ended September 30, 2011, depreciation expense amounted to $1,515.



NOTE 6

OTHER PAYABLES


At September 30, 2011, other payables consist of the following:


September 30, 2011

(Unaudited)

Payables to related parties

$                  234,789

Others

      2,425

$                  237,214





YIYUEQIJI-6


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 7

CAPITAL CONTRBUTIONS:


At September 30, 2011, paid-in capital consists of the following:


September 30, 2011

(Unaudited)

Su jin

$                  119,533

Xing Zhibin

      114,846

$                  234,379


Su Jin and Xing Zhibin injected RMB816,000 and RMB784,000, equivalent to $119,533 and $114,846, respectively. Beijing Yong Qin Certified Public Accountants has verified the above capital contributions, and issued the capital verification reports.



NOTE 8

COMMITMENT AND CONTIGENCIES


Other than in the normal course of business, the Company did not have significant capital and other commitments, or significant guarantees as of September 30, 2011.



NOTE 9

SUBSEQUENT EVENTS


No material subsequent event was noticed.




YIYUEQIJI-7



Stan J.H. Lee, CPA

2160 North Central Rd.  Suite 209* Fort Lee *NJ 07024

P.O. Box 436402 *San Diego * CA 92143-9402

619-623-7799 *Fax 619-564-3408 * E-mail) stan2u@gmail.com

Report of Independent Registered Public Accounting Firm



To the Board of Directors and Stockholders

Beijing Yiyueqiji Science and Technology Development Ltd. Inc.


We have audited the accompanying balance sheets of Beijing Yiyueqiji Science and Technology Development Ltd. Inc.as of December 31, 2010, and the related statements of operation, shareholders deficit and cash flows for the calendar year then ended . These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.

 

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.  An  audit includes consideration of internal control over financial  reporting  as  a  basis  for  designing  audit  procedures  that  are appropriate  in  the  circumstances, but  not  for the purpose of expressing an opinion  on  the  effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Beijing Yiyueqiji Science and Technology Development Ltd. Inc. as of December 31, 2010, and the results of its operation and its cash

flows for the calendar years aforementioned in conformity with U.S. generally accepted accounting principles.

 

The financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in the note to the financial statements, the Company lacks liquidity and has accumulated losses from operations which  raises substantial doubt about its ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

/s/ Stan J.H. Lee, CPA

___________________

 Stan J.H. Lee, CPA. CMA

December 5, 2011

Fort Lee, New Jersey

 


 

YIYUEQIJI-8




BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

BALANCE SHEETS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

As of December 31, 2010


 

ASSETS






    Cash and cash equivalents

 $                          753

    Equipment, net

                          9,897

 


        Total Assets

 $                     10,650

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

    Due to related parties

 $                    214,023

    Other payables

                            679

    Taxes payable

                            594

 

 

        Total Current Liabilities

                      215,296

 

 

        Total Liabilities

                      215,296

 

 

Commitments

                              -   

 

 

Stockholders' Deficit:

 

    Paid-in capital

                      234,379

    Accumulated loss

                     (436,736)

    Accumulated other comprehensive loss

                        (2,289)

 

 

        Total Stockholders' Deficit

                     (204,646)

 

 

        Total Liabilities and Stockholders' Deficit

 $                     10,650

 

 


 

The accompanying notes are an integral part of these financial statements.


YIYUEQIJI-9




 


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

For the period from December 29, 2009 (date of incorporation) to December 31, 2010

 

 

 

NET REVENUES

 

 $                     129,009

 

 

 

COST OF REVENUES

 

                        123,604

 

 

 

GROSS PROFIT

 

                           5,405

 

 

 

OPERATING EXPENSES:

 

 

     Selling

 

                         14,660

     General and administrative

 

                        427,481

 

 

 

        Total Operating Expenses

 

                        442,141

 

 

 

LOSS FROM OPERATIONS

 

                      (436,736)

 

 

 

LOSS BEFORE PROVISION FOR INCOME TAX

 

                      (436,736)

 

 

 

PROVISION FOR INCOME TAXES

 

                                -   

 

 

 

NET LOSS

 

 $                   (436,736)

 

 

 

COMPREHENSIVE LOSS:

 

 

      Net loss

 

 $                   (436,736)

 

 

 

      OTHER COMPREHENSIVE LOSS:

 

 

           Unrealized foreign currency translation loss

 

                          (2,289)

 

 

 

       COMPREHENSIVE LOSS

 

 $                   (439,025)

 

 


 

The accompanying notes are an integral part of these financial statements.


YIYUEQIJI-10





BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

 STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT

For the period from December 29, 2009 (date of incorporation) to December 31, 2010

(AMOUNTS EXPRESSED IN US DOLLAR)









 









 Accumulated Other  


 Total



 Paid-in


 Accumulated


 Comprehensive


 Stockholders'


 

 Capital


 Loss


 Loss


Deficit










Balance, December 29, 2009 (date of incorporation)


 $               -


 $                  -


 $                       -


 $                   -










Capital injection


        234,379






            234,379










Net loss for the period

 

                  -

 

         (436,736)

 

                          -

 

           (436,736)

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

                  -

 

                     -

 

                  (2,289)

 

              (2,289)

 

 

 

 

 

 

 

 

 

Balance, December 31, 2010

 

 $     234,379

 

 $      (436,736)

 

 $               (2,289)

 

 $        (204,646)

 


 

The accompanying notes are an integral part of these financial statements.


YIYUEQIJI-11



 


 

BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

STATEMENTS OF CASH FLOWS

(AMOUNTS EXPRESSED IN US DOLLAR)

 

 

 

 

 

 

 

 

 

 

 

For the period from December 29, 2009 (date of incorporation) to December 31, 2010

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

Net loss

 

 $                      (436,736)

 

Adjustments to reconcile net loss to net cash

 

 

 

 

used in operating activities:

 

 

 

 

Depreciation

 

                             1,771

 

Changes in assets and liabilities:

 

 

 

 

Accounts payable and other payables

 

                                665

 

 

Taxes payable

 

                                581

NET CASH USED IN OPERATING ACTIVITIES

 

                        (433,719)

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

Purchase of office equipment

 

                          (11,457)

NET CASH USED IN INVESTING ACTIVITIES

 

                          (11,457)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

Capital injection

 

                          234,379

 

 

Proceeds from  related parties

 

                          209,465

NET CASH  PROVIDED BY FINANCING ACTIVITIES

 

                          443,844

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE ON CASH

 

                             2,085

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

                                753

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - beginning of period

 

                                  -   

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - end of period

 

 $                             753

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW  INFORMATION:

 

 

 

Cash paid for:

 

 

 

 

 

Interest

 

 $                                 -

 

 

 

Income taxes

 

 -




The accompanying notes are an integral part of these financial statements.


YIYUEQIJI-12


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

DECEMBER 31, 2010

(AUDITED)



NOTE 1

ORGANIZATION AND DESCRIPTION OF BUSINESS                              

Beijing Yiyueqiji Science and Technology Development Ltd. Inc.(the "Company") was incorporated under the laws of the Peoples Republic of China on December 29, 2009.  The Company is primarily engaged in the manufacturing and distributing of E-reading technology and equipment in China.


NOTE 2

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES                            

BASIS OF PRESENTION

These financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States of America (US GAAP). The company maintains its books and accounting records in Renminbi (RMB), and its reporting currency is United States dollars.

ACCOUNTING METHOD

The Companys financial statements are prepared using the accrual method of accounting. The Company has elected a fiscal year ending on December 31.

USE OF ESTIMATES                                                                

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  In the opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included.  Actual results could differ from those estimates.

CASH AND CASH EQUIVALENTS                                                                

The Company considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.                           

IMPACT OF NEW ACCOUNTING STANDARDS                                              

The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company's results of operations, financial position, or cash flow.





YIYUEQIJI-13


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

DECEMBER 31, 2010

(AUDITED)



NOTE 3

GOING CONCERN                                                          

The Companys financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern that contemplates the realization of assets and liquidation of liabilities in the normal course of business.  The Company has not established enough source of revenue to cover its operating costs.  The Company will engage in very limited activities without incurring any liabilities that must be satisfied in cash until a source of funding is secured.  The Company will offer noncash consideration and seek equity lines as a means of financing its operations. If the Company is unable to obtain revenue producing contracts or financing or if the revenue or financing it does obtain is insufficient to cover any operating losses it may incur, it may substantially curtail or terminate its operations or seek other business opportunities through strategic alliances, acquisitions or other arrangements that may dilute the interests of existing stockholders.


NOTE 4.

FIXED ASSETS

At December 31, 2010, property and equipment consist of the following:





December 31, 2010

Office equipment



$                  11,707

Less: accumulated depreciation



        (1,810)




$                    9,897


Depreciation of property and equipment is provided using the straight-line method. For the year ended December 31, 2010, depreciation expense amounted to $1,810.  


NOTE 5.

OTHER PAYABLES

At December 31, 2010, other payables consist of the following:





December 31, 2010

Payables to related parties



$                  214,023

Others



      679




$                  214,702




YIYUEQIJI-14


BEIJING YIYUEQIJI SCIENCE AND TECHNOLOGY DEVELOPMENT LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

DECEMBER 31, 2010

(AUDITED)



NOTE 6.

CAPITAL CONTRBUTIONS

At December 31, 2010, paid-in capital consists of the following:





December 31, 2010

Su jin



$                  119,533

Xing Zhibin



      114,846




$                  234,379


Su Jin and Xing Zhibin injected Renminbi (RMB)816,000 and RMB784,000, equivalent to $119,533 and $114,846, respectively. Beijing Yong Qin Certified Public Accountants has verified the above capital contributions, and issued the capital verification reports.


NOTE 7. COMMITMENT AND CONTIGENCIES

Other than in the normal course of business, the Company did not have significant capital and other commitments, or significant guarantees as of December 31, 2010.


NOTE 8. SUBSEQUENT EVENTS

There is no material subsequent event to disclose.




YIYUEQIJI-15



GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

INDEX TO FINANCIAL STATEMENTS

Nine-Months Ended September 30, 2011 (Unaudited)and Fiscal Years December 31, 2010 and 2009 (Audited)



Nine-Months Ending September 30, 2011 (Unaudited)


UNAUDITED CONSOLIDATED BALANCE SHEETS

XINGWEI-1

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

XINGWEI-2

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

XINGWEI-3

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

XINGWEI-4

NOTES TO THE FINANCIAL STATEMENTS

XINGWEI-5
-
XINGWEI-9

Fiscal Years December 31, 2010 and 2009 ( Audited)


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

XINGWEI-10

AUDITED CONSOLIDATED BALANCE SHEETS

XINGWEI-11

AUDITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

XINGWEI-12

AUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

XINGWEI-13

AUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

XINGWEI-14

NOTES TO THE FINANCIAL STATEMENTS

XINGWEI-15
-
XINGWEI-20


 

 



 


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

UNAUDITED BALANCE SHEETS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

As of

 

September 30, 2011


(Unaudited)

ASSETS






Cash and cash equivalents

$373,882

Accounts receivable, net

51,000

Inventories

150,426

Advances to suppliers

628,120

Other receivables, net

14,533

 

 

Total Current Assets

1,217,961

 


Equipment, net

40,889

 

 

Total Assets

 $1,258,850

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

Current Liabilities:

 

Accounts payable

 $79

Advance from customers

363,458

Other payables

50,371

Taxes payable

26,826

 

 

Total Current Liabilities

440,734

 

 

Total Liabilities

440,734

 

 

Commitments

-

 

 

Stockholders' Equity:

 

Paid-in capital

127,843

Statutory reserve

65,665

Retained earnings

584,479

Accumulated other comprehensive income

40,129

 

 

Total Stockholders' Equity

818,116

 

 

Total Liabilities and Stockholders' Equity

 $1,258,850

 

 

The accompanying notes are an integral part of these financial statements.


XINGWEI-1



 


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

UNAUDITED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

For the Nine Months Period Ended

 

 

September 30, 2011

 

 

(Unaudited)

 

 

 

NET REVENUES

 

 $2,067,318

 

 

 

COST OF REVENUES

 

1,255,388

 

 

 

GROSS PROFIT

 

811,930

 

 

 

OPERATING EXPENSES:

 

 

Selling

 

152,557

General and administrative

 

143,928

 

 

 

Total Operating Expenses

 

296,485

 

 

 

INCOME FROM OPERATIONS

 

515,445

 

 

 

OTHER INCOME:

 

32,654

 

 

 

INCOME BEFORE PROVISION FOR INCOME TAX

 

548,099

 

 

 

PROVISION FOR INCOME TAXES

 

-

 

 

 

NET INCOME

 

 $548,099

 

 

 

COMPREHENSIVE INCOME:

 

 

Net income

 

 $548,099

 

 

 

OTHER COMPREHENSIVE INCOME:

 

 

Unrealized foreign currency translation gain

 

21,491

 

 

 

COMPREHENSIVE INCOME

 

 $569,590

 

 

The accompanying notes are an integral part of these financial statements.


XINGWEI-2



 


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

UNAUDITED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

For the Nine Months Ended September 30, 2011

(AMOUNTS EXPRESSED IN US DOLLAR)











 







 (Accumulated Loss)




 Accumulated Other


 Total



 Paid-in


 Retained


 Statutory


 Comprehensive


 Stockholders'


 

 Capital


 Earnings


 Reserve


 Income


Equity












Balance, January 1st, 2011

 

 $127,843

 

 $92,292

 

 $9,753

 

 $18,638

 

 $248,526

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

-

 

548,099

 

-

 

-

 

548,099

 

 

 

 

 

 

 

 

 

 

 

Profit appropriation to statutory reserve

 

-

 

(55,912)

 

55,912

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

-

 

-

 

-

 

21,491

 

21,491

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2011

 

 $127,843

 

 $584,479

 

 $65,665

 

 $40,129

 

 $818,116

 

The accompanying notes are an integral part of these financial statements.


XINGWEI-3


 


 

GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

UNAUDITED STATEMENTS OF CASH FLOWS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Period Ended

 

 

 

 

 

September 30, 2011

 

 

 

 

 

(Unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

Net income

 

 $548,099

 

Adjustments to reconcile net income to net cash

 

 

 

 

provided by operating activities:

 

 

 

 

Depreciation

 

7,917

 

Changes in assets and liabilities:

 

 

 

 

Accounts receivable

 

48,730

 

 

Inventories

 

(121,474)

 

 

Other receivables

 

15,017

 

 

Advances to suppliers

 

(561,229)

 

 

Accounts payable and other payables

 

49,455

 

 

Taxes payable

 

(1,479)

 

 

Advances from customers

 

284,848

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

269,884

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

Purchase of office equipment

 

(10,357)

NET CASH USED IN INVESTING ACTIVITIES

 

(10,357)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

NET CASHPROVIDED BY FINANCING ACTIVITIES

 

-

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE ON CASH

 

784

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

260,311

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - beginning of period

 

113,571

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - end of period

 

 $373,882

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOWINFORMATION:

 

 

Cash paid for:

 

 

 

 

 

Interest

 

 $-

 

 

 

Income taxes

 

 -




The accompanying notes are an integral part of these financial statements.


XINGWEI-4


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 1

ORGANIZATION AND DESCRIPTION OF BUSINESS

Guangzhou Xingwei Communications Technology Ltd. Inc.(the "Company") was incorporated under the laws of the PeoplesRepublic of China on January 11 , 2007.The Company is primarily engaged in the service, research and development of computer software and hardware, telecom technology in China.


NOTE 2

UNAUDITED INFORMATION

The balance sheet ofthe Company as of September 30, 2011, and thestatements of operations, stockholders deficit and cash flows for the eight -month period ended September 30, 2011have not been audited.However, in the opinion of management, such information includes all adjustments (consisting only of normal recurring adjustments) which are necessary to properly reflect the financial position of the Company as of September 30, 2011, and the results of operations for the eight-months ended September 30, 2011.

Certain information and notes normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted, although management believes that the disclosures are adequate to make the information presented not misleading.Interim period results are not necessarily indicative of the results to be achieved for an entire year.These financial statements should be read in conjunction with the financialstatements and notes to financial statements included in the Companys audited financial statements for the year ended December 31, 2010.


NOTE 3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

These financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States of America (US GAAP). The company maintains its books and accounting records in Renminbi (RMB), and its reporting currency is United States dollars.

USE OF ESTIMATES

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.In the opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included.Actual results could differ from those estimates.




XINGWEI-5


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.

TRADE ACCOUNTS RECEIVABLE

Trade accounts receivable are recorded at the contract amount after deduction of trade discounts, allowances, if any, and do not bear interest. The allowance for doubtful accounts is the Companys best estimate of the amount of probable credit losses in the Companys existing accounts receivable. The Company determines the allowance based on historical write-off experience, customer specific facts and economic conditions.

The Company reviews its allowance for doubtful accounts monthly. Past due balances over 1 year and over a specified amount are reviewed individually for collectability. All other balances are reviewed on a pooled basis by aging of such balances. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does not have any off-balance-sheet credit exposure related to its customers. No allowance was made for the period 8-months ended September 30, 2011.

REVENUE RECOGNITION

Sales revenue is recognized at the date of shipment from the Companys facilities to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, ownership has passed, no other significant obligations of the Company exist and collectability is reasonably assured.

The Companys revenue consists of the invoiced value of goods, net of value-added tax (VAT).

FOREIGN CURRENCY TRANSLATION

The functional currency of the Company is the RMB and the RMB is not freely convertible into foreign currencies. The Company maintains its financial statements in the functional currency. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency at rates of exchange prevailing at the balance sheet date. Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transactions. Exchange gains or losses arising from foreign currency transactions are included in the determination of net income for the respective periods.

For financial reporting purposes, the financial statements of the Company, which are prepared using the functional currency, have been translated into United States dollars. Assets and liabilities translated at exchange rates at the balance sheet date, revenue and expenses are translated at the average exchange rates for the period, and members' equity is translated at historical exchange rates. Translation adjustments are included in accumulated other comprehensive income, a component of members equity.



XINGWEI-6


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ACCUMULATED OTHER COMPREHENSIVE INCOME

Accumulated other comprehensive income represents the change in equity of the Company during the periods presented from foreign currency translation adjustments.

TAXATION

Taxation on profits earned in the PRC has been calculated on the estimated assessable profits for the year at the rates of taxation prevailing in the PRC where the Company operates after taking into effect the benefits from any special tax credits or tax holidays allowed in the county of operations.

The Company does not accrue United States income tax since it has no operating income in the United States. The Company is organized and located in the PRC and do not conduct any business in the United States.

Enterprise income tax

In accordance with the relevant tax laws in the PRC, as a high-tech enterprise, the Company is exempted from corporate income tax for its first two profit-making years after deducting losses incurred in previous years and is entitled to a 50% tax reduction for the succeeding three years. Accordingly, the company statutory rate was 0% and 0% for the period nine-months ended September 30, 2011.

Value added tax

The Provisional Regulations of The Peoples Republic of China Concerning Value Added Tax promulgated by the State Council came into effect on January 1, 1994. Under these regulations and the Implementing Rules of the Provisional Regulations of the PRC Concerning Value Added Tax, value added tax (VAT) is imposed on goods sold in or imported into the PRC and on processing, repair and replacement services provided within the PRC.

VAT payable in The Peoples Republic of China is charged on an aggregated basis at a rate of 13% or 17% (depending on the type of goods involved) on the full price collected for the goods sold or, in the case of taxable services provided, at a rate of 17% on the charges for the taxable services provided, but excluding, in respect of both goods and services, any amount paid in respect of VAT included in the price or charges, and less any deductible value added tax already paid by the taxpayer on purchases of goods and services in the same financial year.

IMPACT OF NEW ACCOUNTING STANDARDS

The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company's results of operations, financial position, or cash flow.




XINGWEI-7


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 4

ADVANCES TO SUPPLIES

At September 30, 2011, advances to suppliers consisted of the following:

September 30, 2011

(Unaudited)

Prepayment to third parties suppliers

US$628,120


NOTE 5

INVENTORIES

Inventories are stated at the lower of cost or market value. Cost is determined using moving weighted average method. Cost of finished goods comprises direct material, direct production cost and an allocated portion of production overheads based on normal operating capacity.

Inventories at September 30, 2011 consist of the following:

September 30, 2011

(Unaudited)

Raw material

US $144,969

Finished goods

5,457

150,426

Provision for Inventory

-

150,426


NOTE 6

PROPERTY, PLANT and EQUIPMENT

Property, plant and equipment are stated at cost less accumulated depreciation and impairment. Depreciation on property, plant and equipment is calculated on the straight-line method after taking into account their respective estimated residual values over the estimated useful lives of the assets as follows:

Furniture and office equipment

35 years

Maintenance and repair costs are expensed as incurred, whereas significant renewals and betterments are capitalized.

Property, Plant and Equipment at September 30, 2011 consists of the following:

 

 

                                                                                            September 30, 2011

(Unaudited)

Furniture and office equipment                                                  US $67,034

Less: Accumulated depreciation                                                       (26,145)

                                                                                                                  40,889



 

XINGWEI-8


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 7

ADVANCES FROM CUSTOMERS

At September 30, 2011, advances from customers consisted of the following:

September 30, 2011

(Unaudited)

Advances from third parties customers

US $363,458


NOTE 8

CAPITAL CONTRBUTIONS

At September 30, 2011, paid-in capital consists of the following:

September 30, 2011

(Unaudited)

Zhu Chengwu

US $15,341

He Qijian

25,569

He Songtao

86,933

127,843

Zhu Chengwu, He Qijian and He Songtao injected Renminbi (RMB)120,000, RMB200,000 and RMB680,000, equivalent to $15,341, $25,569 and $86,933, respectively. GuangZhouHaiZheng Certified Public Accountants has verified the above capital contributions, and issued the capital verification reports.


NOTE 9

COMMITMENT AND CONTIGENCIES

Other than in the normal course of business, the Company did not have significant capital and other commitments, or significant guarantees as of September 30, 2011.


NOTE 10

SUBSEQUENT EVENTS

No material subsequent event was noticed.





XINGWEI-9



Stan J.H. Lee, CPA

2160 North Central Rd.  Suite 209* Fort Lee *NJ 07024

P.O. Box 436402 *San Diego * CA 92143-9402

619-623-7799 *Fax 619-564-3408 * E-mail) stan2u@gmail.com

Report of Independent Registered Public Accounting Firm



To the Board of Directors and Shareholders of

GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.


We have audited the accompanying balance sheet of GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC. of  December  31, 2010 and 2009 and the related statements of operations, shareholders' deficit  and  cash  flows for the  years then ended. These   financial statements  are  the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining on a test basis, evidence supporting the amount and disclosures in the combined financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.


In our opinion, the financial statements  referred  to above present fairly, in all material respects, the financial position of SPICY GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC as of Deecember 31, 2010 and 2009, and the results of its operation  and  its  cash flows for the aforementioned years in conformity with U.S. generally accepted accounting principles.

 

/s/ Stan J.H. Lee, CPA_________________________

Stan J.H. Lee, CPA, CMA

December 5, 2011

Fort Lee, New Jersey

 

 


 

XINGWEI-10



 


 


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.
BALANCE SHEETS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

As of December 31,

 

2010


2009


 


 

ASSETS




 




Cash and cash equivalents

 $104,726


 $113,571

Accounts receivable, net

96,637


1

Inventories

25,439

 

100,355

Advances to suppliers

53,362

 

92,613

Other receivables, net

28,645

 

7,049

 




Total Current Assets

308,809


313,589

 




Equipment, net

36,846

 

39,306

 




Total Assets

 $345,655

 

 $352,895

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

Accounts payable

-

 

44,635

Advance from customers

69,940

 

193,443

Due to related parties

-

 

-

Other payables

-

 

-

Taxes payable

27,189

 

25,720

 

 

 

 

Total Current Liabilities

97,129

 

263,798

 

 

 

 

Total Liabilities

97,129

 

263,798

 

 

 

 

Commitments

-

 

-

 

 

 

 

Stockholders' Equity:

 

 

 

Paid-in capital

127,843

 

127,843

Statutory reserve

9,753

 

-

Retained earnings (Accumulated loss)

92,292

 

(51,283)

Accumulated other comprehensive income

18,638

 

12,537

 

 

 

 

Total Stockholders' Equity

248,526

 

89,097

 

 

 

 

Total Liabilities and Stockholders' Equity

 $345,655

 

 $352,895



 


 

The accompanying notes are an integral part of these financial statements.


XINGWEI-11



 

GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

2010

 

2009

 

 

 

 

 

NET REVENUES

 

 $1,061,817

 

 $1,452,667

 

 

 

 

 

COST OF REVENUES

 

666,623

 

924,272

 

 

 

 

 

GROSS PROFIT

 

395,194

 

528,395

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

Selling

 

87,160

 

96,476

General and administrative

 

197,808

 

372,515

 

 

 

 

 

Total Operating Expenses

 

284,968

 

468,991

 

 

 

 

 

INCOME FROM OPERATIONS

 

110,226

 

59,404

 

 

 

 

 

OTHER INCOME:

 

43,102

 

-

 

 

 

 

 

INCOME BEFORE PROVISION FOR INCOME TAX

153,328

 

59,404

 

 

 

 

 

PROVISION FOR INCOME TAXES

 

-

 

8,530

 

 

 

 

 

NET INCOME

 

 $153,328

 

 $50,874

 

 

 

 

 

COMPREHENSIVE INCOME:

 

 

 

 

Net income

 

 $153,328

 

 $50,874

 

 

 

 

 

OTHER COMPREHENSIVE INCOME:

 

 

 

 

Unrealized foreign currency translation gain

 

6,101

 

60

 

 

 

 

 

COMPREHENSIVE INCOME

 

 $159,429

 

 $50,934


 


 

The accompanying notes are an integral part of these financial statements.


XINGWEI-12



 


 

GUANGZHOU XINWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

For the Years Ended December 31, 2009 and 2010

(AMOUNTS EXPRESSED IN US DOLLAR)











 







 (Accumulated Loss)




 Accumulated Other


 Total



 Paid-in


 Retained


 Statutory


 Comprehensive


 Stockholders'


 

 Capital


 Earnings


 Reserve


 Income


Equity












Balance, January 1, 2009


 $127,843


 $(102,157)


 $-


 $12,477


 $38,163












Net income for the year

 

-

 

50,874

 

-

 

-

 

50,874

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

-

 

-

 

-

 

60

 

60

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2009

 

127,843

 

(51,283)

 

-

 

12,537

 

89,097

 

 

 

 

 

 

 

 

 

 

 

Net income for the year

 

-

 

153,328

 

-

 

-

 

153,328

 

 

 

 

 

 

 

 

 

 

 

Profit appropriation to statutory reserve

 

-

 

(9,753)

 

9,753

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

-

 

-

 

-

 

6,101

 

6,101

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2010

 

 $127,843

 

 $92,292

 

 $9,753

 

 $18,638

 

 $248,526


The accompanying notes are an integral part of these financial statements.


XINGWEI-13




GUANGZHOU XINWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

STATEMENTS OF CASH FLOWS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31,

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

 $153,328

 

 $50,874

 

Adjustments to reconcile net income to net cash

 

 

 

 

 

 

(used in) provided by operating activities:

 

 

 

 

 

 

Depreciation

 

9,296

 

5,691

 

Changes in assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

(94,578)

 

167

 

 

Inventories

 

76,368

 

(67,768)

 

 

Other receivables

 

(20,922)

 

(1,252)

 

 

Advances to suppliers

 

41,228

 

(89,561)

 

 

Accounts payable and other payables

 

(45,039)

 

(14,088)

 

 

Taxes payable

 

656

 

25,609

 

 

Advances from customers

 

(126,749)

 

149,561

NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES

 

(6,412)

 

59,233

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Purchase of office equipment

 

(5,695)

 

(36,058)

NET CASH USED IN INVESTING ACTIVITIES

 

(5,695)

 

(36,058)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

NET CASHPROVIDED BY FINANCING ACTIVITIES

 

-

 

-

 

 


 

 

 

 

 

EFFECT OF EXCHANGE RATE ON CASH

 

3,262

 

96

 

 

 

 

 

 

 

 

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

(8,845)

 

23,271

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - beginning of year

 

113,571

 

90,300

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - end of year

 

 $104,726

 

 $113,571

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOWINFORMATION:

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

Interest

 

 $-

 

 $-

 

 

 

Income taxes

 

 -

 

 $8,530




The accompanying notes are an integral part of these financial statements.


XINGWEI-14


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

DECEMBER 31, 2010 AND 2009

(AUDITED)



NOTE 1

ORGANIZATION AND DESCRIPTION OF BUSINESS

Guangzhou Xingwei Communications Technology Ltd. Inc. (the "Company") was incorporated under the laws of the Peoples Republic of China on January 11th , 2007.  The Company is primarily engaged in the service, research and development of computer software and hardware, telecom technology in China.


NOTE 2

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES                            

BASIS OF PRESENTATION                              

These financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States of America (US GAAP). The company maintains its books and accounting records in Renminbi (RMB), and its reporting currency is United States dollars.

ACCOUNTING METHOD

The Companys financial statements are prepared using the accrual method of accounting. The Company has elected a fiscal year ending on December 31.

USE OF ESTIMATES                                                                

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  In the opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included.  Actual results could differ from those estimates.

CASH AND CASH EQUIVALENTS                                                                

The Company considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.                           

TRADE ACCOUNTS RECEIVABLE

Trade accounts receivable are recorded at the contract amount after deduction of trade discounts, allowances, if any, and do not bear interest. The allowance for doubtful accounts is the Companys best estimate of the amount of probable credit losses in the Companys existing accounts receivable. The Company determines the allowance based on historical write-off experience, customer specific facts and economic conditions.




XINGWEI-15


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

DECEMBER 31, 2010 AND 2009

(AUDITED)



NOTE 2

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

TRADE ACCOUNTS RECEIVABLE (CONTINUED)

The Company reviews its allowance for doubtful accounts monthly. Past due balances over 1 year and over a specified amount are reviewed individually for collectability. All other balances are reviewed on a pooled basis by aging of such balances. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does not have any off-balance-sheet credit exposure related to its customers. No allowance was made for the years ended December 31, 2009 and 2010.

REVENUE RECOGNITION

Sales revenue is recognized at the date of shipment from the Companys facilities to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, ownership has passed, no other significant obligations of the Company exist and collectibility is reasonably assured.

The Companys revenue consists of the invoiced value of goods, net of value-added tax (VAT).

FOREIGN CURRENCY TRANSLATION

The functional currency of the Company is the RMB and the RMB is not freely convertible into foreign currencies. The Company maintains its financial statements in the functional currency. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency at rates of exchange prevailing at the balance sheet date. Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transactions. Exchange gains or losses arising from foreign currency transactions are included in the determination of net income for the respective periods.

For financial reporting purposes, the financial statements of the Company, which are prepared using the functional currency, have been translated into United States dollars. Assets and liabilities translated at exchange rates at the balance sheet date, revenue and expenses are translated at the average exchange rates for the period, and members' equity is translated at historical exchange rates. Translation adjustments are included in accumulated other comprehensive income, a component of members equity.

ACCUMULATED OTHER COMPREHENSIVE INCOME

Accumulated other comprehensive income represents the change in equity of the Company during the periods presented from foreign currency translation adjustments.




XINGWEI-16


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

DECEMBER 31, 2010 AND 2009

(AUDITED)



NOTE 2

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

TAXATION

Taxation on profits earned in the PRC has been calculated on the estimated assessable profits for the year at the rates of taxation prevailing in the PRC where the Company operates after taking into effect the benefits from any special tax credits or tax holidays allowed in the county of operations.

The Company does not accrue United States income tax since it has no operating income in the United States. The Company is organized and located in the PRC and do not conduct any business in the United States.

Enterprise income tax

In accordance with the relevant tax laws in the PRC, as a high-tech enterprise, the Company is exempted from corporate income tax for its first two profit-making years after deducting losses incurred in previous years and is entitled to a 50% tax reduction for the succeeding three years. Accordingly, the company statutory rate was 0% and 0%  for the years 2009 and 2010, respectively.

Value added tax

The Provisional Regulations of The Peoples Republic of China Concerning Value Added Tax promulgated by the State Council came into effect on January 1, 1994. Under these regulations and the Implementing Rules of the Provisional Regulations of the PRC Concerning Value Added Tax, value added tax (VAT) is imposed on goods sold in or imported into the PRC and on processing, repair and replacement services provided within the PRC.

VAT payable in The Peoples Republic of China is charged on an aggregated basis at a rate of 13% or 17% (depending on the type of goods involved) on the full price collected for the goods sold or, in the case of taxable services provided, at a rate of 17% on the charges for the taxable services provided, but excluding, in respect of both goods and services, any amount paid in respect of VAT included in the price or charges, and less any deductible value added tax already paid by the taxpayer on purchases of goods and services in the same financial year.

IMPACT OF NEW ACCOUNTING STANDARDS                                              

The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company's results of operations, financial position, or cash flow.




XINGWEI-17


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

DECEMBER 31, 2010 AND 2009

(AUDITED)



NOTE 3

ADVANCES TO SUPPLIERS

At December 31, 2010 and 2009, advances to suppliers consisted of the following:





December 31, 2010


December 31, 2009


US$


US$


Prepayment to third parties suppliers


53,362



92,613


NOTE 4

INVENTORIES

Inventories are stated at the lower of cost or market value. Cost is determined using moving weighted average method. Cost of finished goods comprises direct material, direct production cost and an allocated portion of production overheads based on normal operating capacity.

Inventories at December 31, 2010 and 2009 consist of the following:



December 31, 2010

December 31, 2009



US$

US$

Raw material


14,068

37,063

Production cost


1,183

-

Finished goods


10,188

63,292



25,439

100,355

Provision for Inventory


-

-



                25,439

              100,355


NOTE 5

PROPERTY, PLANT and EQUIPMENT

Property, plant and equipment are stated at cost less accumulated depreciation and impairment. Depreciation on property, plant and equipment is calculated on the straight-line method after taking into account their respective estimated residual values over the estimated useful lives of the assets as follows:

Furniture and office equipment

35 years

Maintenance and repair costs are expensed as incurred, whereas significant renewals and betterments are capitalized.



XINGWEI-18


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

DECEMBER 31, 2010 AND 2009

(AUDITED)



NOTE 5

PROPERTY, PLANT and EQUIPMENT (CONTINUED)

Property, Plant and Equipment at December 31, 2009 and 2010 consists of the following:




December 31, 2010

December 31, 2009



US$

US$

Furniture and office equipment


54,185

46,910

Less: Accumulated depreciation


(17,338)

(7,604)



                36,847

              39,306


NOTE 6

ADVANCES FROM CUSTOMERS

At December 31, 2010 and 2009, advances from customers consisted of the following:





December 31, 2010


December 31, 2009


US$


US$


Advances from third parties customers


69,940



193,443


NOTE 7

CAPITAL CONTRBUTIONS

At December 31, 2010 and 2009, paid-in capital consists of the following:


December 31, 2010


December 31, 2009


Zhu Chengwu

US$

                 15,341


US$

                 15,341

He Qijian

25,569


25,569

He Songtao

      86,933


      86,933


                  127,843


                 127,843


Zhu Chengwu, He Qijian and He Songtao injected Renminbi (RMB)120,000, RMB200,000 and RMB680,000, equivalent to $15,341, $25,569 and $86,933, respectively. GuangZhou HaiZheng Certified Public Accountants has verified the above capital contributions, and issued the capital verification reports.




XINGWEI-19


GUANGZHOU XINGWEI COMMUNICATIONS TECHNOLOGY LTD. INC.

NOTES TO THE FINANCIAL STATEMENTS

DECEMBER 31, 2010 AND 2009

(AUDITED)



NOTE 8

COMMITMENT AND CONTIGENCIES

Other than in the normal course of business, the Company did not have significant capital and other commitments, or significant guarantees as of December 31, 2010 and 2009.


NOTE 9

SUBSEQUENT EVENTS


There is no material subsequent event to disclose.




XINGWEI-20



AMS-INT ASIA LIMITED AND SUBSIDIARIES

INDEX TO FINANCIAL STATEMENTS

Nine-Months Ending September 30, 2011 (Unaudited)and Fiscal Years December 31, 2010 and 2009



Nine-Months Ending September 30, 2011 (Unaudited)


UNAUDITED CONSOLIDATED BALANCE SHEETS

AMS-1

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

AMS-2

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

AMS-3

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

AMS-4

NOTES TO THE FINANCIAL STATEMENTS

AMS-5
-
AMS-7

Fiscal Years December 31, 2010 and 2009 ( Audited)


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

AMS-8

AUDITED CONSOLIDATED BALANCE SHEETS

AMS-9

AUDITEDCONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

AMS-10

AUDITEDCONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

AMS-11

AUDITEDCONSOLIDATED STATEMENTS OF CASH FLOWS

AMS-12

NOTES TO THE FINANCIAL STATEMENTS

AMS-13
-
AMS-14

 

 



 



AMS-INT ASIA LIMITED AND SUBSIDIARIES

UNAUDITED CONSOLIDATED BALANCE SHEETS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

As of September 30, 2011 (Unaudited)


 

ASSETS




    Cash and cash equivalents

 $      1,073,903

    Inventories

           168,890

    Advances to suppliers

           628,120

    Other receivables, net

             22,219

 

 

        Total Current Assets

         1,944,132

 


    Equipment, net

             60,393

 

 

        Total Assets

 $      2,004,525

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

Current Liabilities:

 

    Accounts payable

 $                79

    Advance from customers

           363,458

    Due to related parties

           234,789

    Other payables

             65,165

    Taxes payable

             26,849

 

 

        Total Current Liabilities

           690,340

 

 

        Total Liabilities

           690,340

 

 

Commitments

                     -

 

 

Stockholders' Equity:

 

    Additional paid-in capital

         1,276,052

    Statutory reserve

             65,665

    Accumulated loss

           (56,645)

    Accumulated other comprehensive income

             29,113

 

 

        Total Stockholders' Equity

         1,314,185

 

 

        Total Liabilities and Stockholders' Equity

 $      2,004,525


The accompanying notes are an integral part of these financial statements.


AMS-1



AMS-INT ASIA LIMITED AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

 

 

 

For the Nine Months Period Ended September 30, 2011 (Unaudited)

 

 

 

 

 

 

NET REVENUES

 

 $                    2,119,518

 

 

 

COST OF REVENUES

 

                      1,255,388

 

 

 

GROSS PROFIT

 

                         864,130

 

 

 

OPERATING EXPENSES:

 

 

     Selling

 

                         152,557

     General and administrative

 

                         400,517

 

 

 

        Total Operating Expenses

 

                         553,074

 

 

 

INCOME FROM OPERATIONS

 

                         311,056

 

 

 

OTHER INCOME:

 

                           32,654

 

 

 

INCOME BEFORE PROVISION FOR INCOME TAX

 

                         343,710

 

 

 

PROVISION FOR INCOME TAXES

 

                                   -

 

 

 

NET INCOME

 

 $                      343,710

 

 

 

COMPREHENSIVE INCOME:

 

 

      Net income

 

 $                      343,710

 

 

 

      OTHER COMPREHENSIVE INCOME:

 

 

           Unrealized foreign currency translation gain

 

                           12,763

 

 

 

       COMPREHENSIVE INCOME

 

 $                      356,473

 

The accompanying notes are an integral part of these financial statements.


AMS-2



 

AMS-INT ASIA LIMITED AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

For the Nine Months Ended September 30, 2011

(AMOUNTS EXPRESSED IN US DOLLAR)











 





 Additional






 Accumulated Other  


 Total



 Paid-in


 Accumulated


 Statutory


 Comprehensive


 Stockholders'


 

 Capital


 Loss


 Reserve


 Income


Equity












Balance, January 1st, 2011

 

 $     362,222


 $      (344,443)


 $      9,753


 $               16,350


 $           43,882

 

 

 

 

 

 

 

 

 

 

 

Capital injection

 

        863,854

 

                     -

 

               -

 

                          -

 

            863,854

 

 

 

 

 

 

 

 

 

 

 

Acquisition of a subsidiary

 

         49,976

 

                     -

 

               -

 

                          -

 

              49,976

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

                  -

 

           343,710

 

               -

 

                          -

 

            343,710

 

 


 

 

 

 

 

 

 

 

Profit appropriation to statutory reserve

 

                  -

 

           (55,912)

 

       55,912

 

                          -

 

                      -

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

                  -

 

                     -

 

               -

 

                 12,763

 

              12,763

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2011

 

 $  1,276,052

 

 $        (56,645)

 

 $    65,665

 

 $               29,113

 

 $       1,314,185

 

The accompanying notes are an integral part of these financial statements.


AMS-3


 


AMS-INT ASIA LIMITED AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

 

 

 

 

For the Nine Months Period Ended

 

 

 

 

September 30, 2011

 

 

 

 

(Unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:

 

   Net income

 $                     343,710

   Adjustments to reconcile net income to net cash

 

      provided by operating activities:

 

      Depreciation

                           9,432

   Changes in assets and liabilities:

 

      Accounts receivable

                         48,730

      Inventories

                      (139,574)

      Other receivables

                           7,483

Advances to suppliers

                      (561,229)

Accounts payable and other payables

                         63,264

Taxes payable

                          (2,063)

Advances from customers

                        284,847

NET CASH PROVIDED BY OPERATING ACTIVITIES

                         54,600

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

   Purchase of office equipment

                        (20,882)

NET CASH USED IN INVESTING ACTIVITIES

                        (20,882)

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

   Capital injection

                        863,854

   Acquisition of a subsidiary

                         49,976

   Proceeds from  related parties

                         11,516

NET CASH  PROVIDED BY FINANCING ACTIVITIES

                        925,346

 

 

EFFECT OF EXCHANGE RATE ON CASH

                           1,268

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

                        960,332

 

 

CASH AND CASH EQUIVALENTS - beginning of period

                        113,571

 

 

CASH AND CASH EQUIVALENTS - end of period

 $                  1,073,903

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW  INFORMATION:

 

   Cash paid for:

 

      Interest

 $                               -

      Income taxes

 -




The accompanying notes are an integral part of these financial statements.


AMS-4


AMS-INT ASIA LIMITED AND SUBSIDIARIES

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 1

ORGANIZATION AND DESCRIPTION OF BUSINESS                              


AMS-INT Asia Limited (the "Company") was incorporated under the laws of Hong Kong Special Administrative Region (HKSAR) of the Peoples Republic of China (PRC) on August 6th, 2010.  The Company is primarily engaged in the growing and selling of agriculture products in China.



NOTE 2

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES                            


BASIS OF PRESENTATION                              


These financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States of America (US GAAP). The company maintains its books and accounting records in U.S. dollar (US$), and its reporting currency is US$.


USE OF ESTIMATES                                                                


The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  In the opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included.  Actual results could differ from those estimates.


CASH AND CASH EQUIVALENTS                                                                


The Company considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.                           


INVENTORIES


Inventories are stated at the lower of cost or market value. Cost is determined using moving weighted average method. Cost of finished goods comprises direct material, direct production cost and an allocated portion of production overheads based on normal operating capacity.


REVENUE RECOGNITION


Sales revenue is recognized at the date of shipment from the Companys facilities to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, ownership has passed, no other significant obligations of the Company exist and collectibility is reasonably assured.


The Companys revenue consists of the invoiced value of goods, net of value-added tax (VAT).


ACCUMULATED OTHER COMPREHENSIVE INCOME


Accumulated other comprehensive income represents the change in equity of the Company during the periods presented from foreign currency translation adjustments.



AMS-5


AMS-INT ASIA LIMITED AND SUBSIDIARIES

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 2

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


TAXATION


Taxation on profits earned in the PRC has been calculated on the estimated assessable profits for the year at the rates of taxation prevailing in the PRC where the Company operates after taking into effect the benefits from any special tax credits or tax holidays allowed in the county of operations.


The Company does not accrue United States income tax since it has no operating income in the United States. The Company is organized and located in the PRC and do not conduct any business in the United States.


Enterprise income tax


In accordance with the relevant tax laws in the PRC, as an agriculture growing enterprise, the Company is exempted from corporate income tax from 2010 to 2012. Accordingly, the company statutory rate was 0% and 0% for the periods ended September 30, 2011 and 2010.


Value added tax


The Provisional Regulations of The Peoples Republic of China Concerning Value Added Tax promulgated by the State Council came into effect on January 1, 1994. Under these regulations and the Implementing Rules of the Provisional Regulations of the PRC Concerning Value Added Tax, value added tax is imposed on goods sold in or imported into the PRC and on processing, repair and replacement services provided within the PRC.


In accordance with the relevant tax laws in the PRC, as an agriculture growing enterprise, the Company is exempted from VAT for the periods ended September 30, 2011 and 2010.


IMPACT OF NEW ACCOUNTING STANDARDS                                              


The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company's results of operations, financial position, or cash flow.



NOTE 3

EQUIPMENT


Equipment are stated at cost less accumulated depreciation and impairment. Depreciation on property, plant and equipment is calculated on the straight-line method after taking into account their respective estimated residual values over the estimated useful lives of the assets as follows:


Office equipment

3-5   years


Maintenance and repair costs are expensed as incurred, whereas significant renewals and betterments are capitalized.




AMS-6


AMS-INT ASIA LIMITED AND SUBSIDIARIES

NOTES TO THE FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

(UNAUDITED)



NOTE 3

EQUIPMENT (CONTINUED)


Equipment at September 30, 2011 consists of the following:

 

 

 

                                                                                            September 30, 2011

(Unaudited)

Office equipment                                                               $                  89,970

Less: accumulated depreciation                                                       (29,577)

                                                                                               $                 60,393


 

For the period ended September 30, 2011, the Company recorded depreciation of US$9,432, respectively.



NOTE 4

COMMITMENT AND CONTIGENCIES


Other than in the normal course of business, the Company did not have significant capital and other commitments, or significant guarantees as of September 30, 2011.



NOTE 5

SUBSEQUENT EVENTS


No material subsequent event was noticed.




AMS-7



Stan J.H. Lee, CPA

2160 North Central Rd.  Suite 209* Fort Lee *NJ 07024

P.O. Box 436402 *San Diego * CA 92143-9402

619-623-7799 *Fax 619-564-3408 * E-mail) stan2u@gmail.com

Report of Independent Registered Public Accounting Firm


To the Board of Directors and Shareholders of

AMS-INT ASIA LIMITED AND SUBSIDIARIES


We have audited the accompanying balance sheet of AMS-INT ASIA LIMITED AND SUBSIDIARIES

of  December  31, 2010 and 2009 and the related statements of operations, shareholders' deficit  and  cash  flows for the  years then ended.  These   financial statements  are  the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining on a test basis, evidence supporting the amount and disclosures in the combined financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.


In our opinion, the financial statements  referred  to above present fairly, in all material respects, the financial position of AMS-INT ASIA LIMITED AND SUBSIDIARIES as of December 31, 2010 and 2009, and the results of its operation  and  its  cash flows for the aforementioned years in conformity with U.S. generally accepted accounting principles.

 

/s/ Stan J.H. Lee, CPA_________________________   

Stan J.H. Lee, CPA, CMA

December 5, 2011

Fort Lee, New Jersey

 

AMS-8



 


AMS-INT ASIA LIMITED AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

As of December 31,

 

2010


2009


 


 

ASSETS




 




    Cash and cash equivalents

            105,479


            113,571

    Accounts receivable, net

              96,637


                      1

    Inventories

              25,439

 

            100,355

    Advances to suppliers

              53,362

 

              92,613

    Other receivables, net

              28,645

 

                7,049

 




        Total Current Assets

            309,562


            313,589

 




    Equipment, net

              46,744

 

              39,306

 




        Total Assets

 $          356,306

 

 $          352,895

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

    Accounts payable

                    -   

 

              44,635

    Advance from customers

              69,940

 

            193,443

    Due to related parties

            214,023

 

                    -   

    Other payables

                  679

 

                    -   

    Taxes payable

              27,782

 

              25,720

 

 

 

 

        Total Current Liabilities

            312,424

 

            263,798

 

 

 

 

        Total Liabilities

            312,424

 

            263,798

 

 

 

 

Commitments

                    -   

 

                    -   

 

 

 

 

Stockholders' Equity:

 

 

 

    Additional paid-in capital

            362,222

 

            127,843

    Statutory reserve

                9,753

 

                    -   

    Accumulated loss

           (344,443)

 

             (51,283)

    Accumulated other comprehensive income

              16,350

 

              12,537

 

 

 

 

        Total Stockholders' Equity

              43,882

 

              89,097

 

 

 

 

        Total Liabilities and Stockholders' Equity

 $          356,306

 

 $          352,895

 

 

The accompanying notes are an integral part of these financial statements.


AMS-9





AMS-INT ASIA LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

2010

 

2009

 

 

 

 

 

NET REVENUES

 

 $            1,190,826

 

 $               1,452,667

 

 

 

 

 

COST OF REVENUES

 

                  790,227

 

                    924,272

 

 

 

 

 

GROSS PROFIT

 

                  400,599

 

                    528,395

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

     Selling

 

                  101,819

 

                      96,476

     General and administrative

 

                  625,289

 

                    372,515

 

 

 

 

 

        Total Operating Expenses

 

                  727,108

 

                    468,991

 

 

 

 

 

(LOSS) INCOME FROM OPERATIONS

 

                (326,509)

 

                      59,404

 

 

 

 

 

OTHER INCOME:

 

                   43,102

 

                            -   

 

 

 

 

 

(LOSS) INCOME BEFORE PROVISION FOR INCOME TAX

                (283,407)

 

                      59,404

 

 

 

 

 

PROVISION FOR INCOME TAXES

 

                          -   

 

                       8,530

 

 

 

 

 

NET (LOSS) INCOME

 

 $             (283,407)

 

 $                   50,874

 

 

 

 

 

COMPREHENSIVE (LOSS) INCOME:

 

 

 

 

      Net (loss) income

 

 $             (283,407)

 

 $                   50,874

 

 

 

 

 

      OTHER COMPREHENSIVE INCOME:

 

 

 

 

           Unrealized foreign currency translation gain

 

                     3,813

 

                            60

 

 

 

 

 

       COMPREHENSIVE (LOSS) INCOME

 

 $             (279,594)

 

 $                   50,934


 

The accompanying notes are an integral part of these financial statements.


AMS-10



 


AMS-INT ASIA LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

For the Years Ended December 31, 2010 and 2009

(AMOUNTS EXPRESSED IN US DOLLAR)











 





 Additional






 Accumulated Other  


 Total



 Paid-in


 Accumulated


 Statutory


 Comprehensive


 Stockholders'


 

 Capital


 Loss


 Reserve


 Income


Equity












Balance, January 1, 2009


 $     127,843


 $      (102,157)


 $            -


 $               12,477


 $           38,163












Net income for the year

 

                  -

 

            50,874

 

               -

 

                          -

 

              50,874

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

                  -

 

                     -

 

               -

 

                       60

 

                    60

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2009

 

        127,843

 

           (51,283)

 

               -

 

                 12,537

 

              89,097

 

 

 

 

 

 

 

 

 

 

 

Acquisition of a variable interest entity

 

        234,379

 

                     -

 

               -

 

                          -

 

            234,379

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year

 

                  -

 

         (283,407)

 

               -

 

                          -

 

           (283,407)

 

 

 

 

 

 

 

 

 

 

 

Profit appropriation to statutory reserve

 

                  -

 

             (9,753)

 

        9,753

 

                          -

 

                      -

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

                  -

 

                     -

 

               -

 

                   3,813

 

                3,813

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2010

 

 $     362,222

 

 $      (344,443)

 

 $      9,753

 

 $               16,350

 

 $           43,882

 

The accompanying notes are an integral part of these financial statements.


AMS-11




 

AMS-INT ASIA LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(AMOUNTS EXPRESSED IN US DOLLAR)



 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31,

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net (loss) income

 

 $           (283,407)

 

 $              50,874

 

Adjustments to reconcile net (loss) income to net cash

 

 

 

 

 

 

(used in) provided by operating activities:

 

 

 

 

 

 

Depreciation

 

                 11,068

 

                  5,691

 

Changes in assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

               (94,578)

 

                     167

 

 

Inventories

 

                 76,368

 

               (67,768)

 

 

Other receivables

 

               (20,922)

 

                 (1,252)

 

 

Advances to suppliers

 

                 41,228

 

               (89,561)

 

 

Accounts payable and other payables

 

               (44,374)

 

               (14,088)

 

 

Taxes payable

 

                  1,237

 

                 25,609

 

 

Advances from customers

 

             (126,748)

 

               149,561

NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES

 

             (440,128)

 

                 59,233

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Purchase of office equipment

 

               (17,153)

 

               (36,058)

NET CASH USED IN INVESTING ACTIVITIES

 

               (17,153)

 

               (36,058)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Acquisition of a variable interest entity

 

               234,379

 

                       -   

 

 

Proceeds from  related parties

 

               209,465

 

                       -   

NET CASH  PROVIDED BY FINANCING ACTIVITIES

 

               443,844

 

                       -   

 

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE ON CASH

 

                  5,345

 

                       96

 

 

 

 

 

 

 

 

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

                 (8,092)

 

                 23,271

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - beginning of year

 

               113,571

 

                 90,300

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - end of year

 

 $            105,479

 

 $            113,571

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW  INFORMATION:

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

Interest

 

 $                      -

 

 $                      -

 

 

 

Income taxes

 

 -

 

 $                8,530




The accompanying notes are an integral part of these financial statements.


AMS-12


AMS-INT ASIA LIMITED AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2010 AND 2009



NOTE 1

ORGANIZATION AND DESCRIPTION OF BUSINESS                              


AMS-INT Asia Limited (the "Company") was incorporated under the laws of Hong Kong Special Administrative Region (HKSAR) of the Peoples Republic of China (PRC) on August 6th, 2010.  The Company is primarily engaged in the growing and selling of agriculture products in China.



NOTE 2

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES                            


BASIS OF PRESENTATION                              


These financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States of America (US GAAP). The company maintains its books and accounting records in U.S. dollar (US$), and its reporting currency is US$.


USE OF ESTIMATES                                                                


The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  In the opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included.  Actual results could differ from those estimates.


CASH AND CASH EQUIVALENTS                                                                


The Company considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.                           


INVENTORIES


Inventories are stated at the lower of cost or market value. Cost is determined using moving weighted average method. Cost of finished goods comprises direct material, direct production cost and an allocated portion of production overheads based on normal operating capacity.


REVENUE RECOGNITION


Sales revenue is recognized at the date of shipment from the Companys facilities to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, ownership has passed, no other significant obligations of the Company exist and collectibility is reasonably assured.


The Companys revenue consists of the invoiced value of goods, net of value-added tax (VAT).


ACCUMULATED OTHER COMPREHENSIVE INCOME


Accumulated other comprehensive income represents the change in equity of the Company during the periods presented from foreign currency translation adjustments.



AMS-13


AMS-INT ASIA LIMITED AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2010 AND 2009



NOTE 2

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


TAXATION


Taxation on profits earned in the PRC has been calculated on the estimated assessable profits for the year at the rates of taxation prevailing in the PRC where the Company operates after taking into effect the benefits from any special tax credits or tax holidays allowed in the county of operations.


The Company does not accrue United States income tax since it has no operating income in the United States. The Company is organized and located in the PRC and do not conduct any business in the United States.


Enterprise income tax


In accordance with the relevant tax laws in the PRC, as an agriculture growing enterprise, the Company is exempted from corporate income tax from 2010 to 2012. Accordingly, the company statutory rate was 0% and 0% for the periods ended December  31, 2010 and 2009.


Value added tax


The Provisional Regulations of The Peoples Republic of China Concerning Value Added Tax promulgated by the State Council came into effect on January 1, 1994. Under these regulations and the Implementing Rules of the Provisional Regulations of the PRC Concerning Value Added Tax, value added tax is imposed on goods sold in or imported into the PRC and on processing, repair and replacement services provided within the PRC.


In accordance with the relevant tax laws in the PRC, as an agriculture growing enterprise, the Company is exempted from VAT for the periods ended December  31, 2010 and 2009.

IMPACT OF NEW ACCOUNTING STANDARDS                                              


The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company's results of operations, financial position, or cash flow.




NOTE 3

COMMITMENT AND CONTIGENCIES


Other than in the normal course of business, the Company did not have significant capital and other commitments, or significant guarantees as of September 30, 2011.



NOTE 4

SUBSEQUENT EVENTS


There is no material subsequent event to disclose.




AMS-14