Alternative Investment Corp - Quarter Report: 2009 December (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10 - Q
(Mark One) |
[ x ] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended December 31, 2009 |
[ ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from [ ] to [ ] |
Commission File Number: [ ]
CHINA DIGITAL VENTURES CORPORATION
(Exact Name of Registrant as Specified in Its Charter)
Nevada |
98-0568076 |
(State or Other Jurisdiction of Incorporation or Organization) |
(IRS Employer Identification No.) |
Unit 603, 6/F., Malaysia Building, 50 Gloucester Road, Wanchai, Hong Kong |
n/a |
(Address of Principal Executive Offices) |
(Zip Code) |
+618 7123-2313
(Registrant's Telephone Number, Including Area Code)
Not Applicable
(Former Name, Former Address and Former
Fiscal Year if Changed Since Last Report)
Indicate by check whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. |
Yes [ x ] No [ ]
Indicate by check whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of " large accelerated filer, " " accelerated filer " and " small reporting company " in Rule 12b-2 of the Exchange Act. (check one) |
Large Accelerated Filer [ ] Accelerated Filer [ ] Non-Accelerated Filer [ ] Smaller Reporting Company [ x ]
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). |
Yes [ x ] No [ ]
The number of common equity shares outstanding as of December 31, 2009 was 15,228,000 shares of Common Stock, $0.001 par value. |
INDEX
Page |
||
PART I. FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | |
Consolidated Balance Sheets - December 31, 2009 (Unaudited) | 2 |
|
Consolidated Statements of Operations - Three Months ended December 31, 2009 and 2008, and from March 26, 2007 (Inception) to December 31, 2009 (Unaudited) | 3 |
|
Consolidated Statements of Stockholders' Equity - From March 26, 2007 (Inception) to December 31, 2009 (Unaudited) | 4 |
|
Consolidated Statements of Cash Flows - Three Months ended December 31, 2009 and 2008, and from March 26, 2007 (Inception) to December 31, 2009 (Unaudited) | 5 |
|
Notes to Consolidated Financial Statements | 6-22 |
|
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | 23-28 |
Item 3. | Quantitative and Qualitative Disclosure About Market Risk | 29 |
Item 4. | Controls and Procedures | 29 |
PART II. OTHER INFORMATION | |
Item 1 | Legal Proceedings | 30 |
Item 2 | Unregistered Sales of Equity Securities and Use of Proceeds | 30 |
Item 3 | Defaults Upon Senior Securities | 30 |
Item 4 | Submission of Matters to a Vote of Security Holders | 30 |
Item 5 | Other Matters | 30 |
Item 6. | Exhibits | 30 |
SIGNATURES | 31 |
1
PART I - FINANCIAL INFORMATION
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
CONSOLIDATED BALANCE SHEETS |
AS AT DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
Note |
December 31, |
September 30, |
|||
(Unaudited) |
(Audited) |
||||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
$ |
23,696 |
$ |
36,227 |
|
Account receivable | 442 |
154 |
|||
Other receivable | 836 |
2,884 |
|||
Loan receivable | - |
14,049 |
|||
Amount due from a director | 5 |
13,054 |
7,104 |
||
Deposits | 6 |
124,790 |
124,801 |
||
Inventory-resalable goods | 2,177 |
1,585 |
|||
-------------------- |
------------------- |
||||
Total current assets | 164,995 |
186,804 |
|||
-------------------- |
------------------- |
||||
Non-Current assets: | |||||
Property and equipment, net | 7 |
12,927 |
11,960 |
||
Goodwill | 12 |
13,902 |
13,902 |
||
-------------------- |
------------------- |
||||
Total non-current assets | 26,829 |
25,862 |
|||
-------------------- |
------------------- |
||||
Total assets: | $ |
191,824 |
$ |
212,666 |
|
=========== |
=========== |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||
Current liabilities: |
|||||
Other payables |
8 |
$ |
208,694 |
$ |
179,727 |
Loan payable |
9 |
38,268 |
36,814 |
||
Accrued expenses |
41,567 |
40,087 |
|||
Amounts due to directors |
5 |
29,981 |
26,498 |
||
------------------- |
------------------- |
||||
Total current liabilities | 318,510 |
283,126 |
|||
------------------- |
------------------- |
||||
Minority interest |
(11,808) |
(2,091) |
|||
Stockholders' equity: |
|||||
Common stock, $0.001
par value, 75,000,000 shares authorized 15,228,000 (2008:13,228,000) shares issued and outstanding |
4 |
15,228 |
15,228 |
||
Additional paid up capital |
4 |
69,332 |
69,332 |
||
Deficit accumulated during the development stage | (197,965) |
(152,009) |
|||
Comprehensive loss | (1,473) |
(920) |
|||
------------------- |
------------------- |
||||
Total stockholders' deficit | (114,878) |
(68,369) |
|||
------------------- |
------------------- |
||||
Total liabilities and stockholders' equity | $ |
191,824 |
$ |
212,666 |
|
=========== |
=========== |
See accompanying notes to the financial statements
2
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
CONSOLIDATED STATEMENTS OF OPERATIONS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 AND 2008, AND |
FROM MARCH 26, 2007 (INCEPTION) TO DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
For the Period |
||||||
For the Three |
For the Three |
from March 26, |
||||
Months Ended |
Months Ended |
2007 (Inception) |
||||
December 31, |
December 31, |
to December 31, |
||||
2009 |
2008 |
2009 |
||||
--------------------- |
--------------------- |
--------------------- |
||||
Net Revenues | $ |
550 |
$ |
5,886 |
$ |
31,335 |
Cost of Revenues | 320 |
2,833 |
15,731 |
|||
--------------------- |
--------------------- |
--------------------- |
||||
Gross Profits | 230 |
3,053 |
15,604 |
|||
Other General and Administrative Expenses | 55,318 |
5,667 |
232,880 |
|||
--------------------- |
--------------------- |
--------------------- |
||||
Loss from Operations | (55,088) |
(2,614) |
(217,276) |
|||
Other Income /( Expenses) | ||||||
Interest income | 141 |
- |
1,196 |
|||
Interest expenses | (726) |
- |
(1,577) |
|||
--------------------- |
--------------------- |
--------------------- |
||||
Net loss before minority interest | (55,673) | (2,614) | (217,657) | |||
Minority interest | 9,717 | - | 19,692 | |||
--------------------- |
--------------------- |
--------------------- |
||||
Net Loss | (45,956) | (2,614) | (197,965) | |||
Other comprehensive loss |
|
|||||
Foreign currency translation loss | (553) |
- |
(1,473) |
|||
--------------------- |
--------------------- |
--------------------- |
||||
Comprehensive Loss | $ |
(46,509) |
$ |
(2,614) |
$ |
(199,438) |
============ |
============ |
============ |
||||
Weighted Average Basic and Diluted Shares Outstanding | 15,228,000 |
13,228,000 |
13,404,684 |
|||
============ |
============ |
============ |
||||
Loss Per Share - basic and diluted | $ |
(0.00) |
$ |
(0.00) |
$ |
(0.00) |
============ |
============ |
============ |
||||
*Basic and diluted weighted average number of shares is the same since the Company has no dilutive securities |
See accompanying notes to the financial statements
3
CHINA DIGITAL VENTURES CORPORATION |
||||||||||||||
(A DEVELOPMENT STAGE COMPANY) | ||||||||||||||
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY | ||||||||||||||
FOR THE PERIOD FROM MARCH 26, 2007 (INCEPTION) TO DECEMBER 31, 2009 | ||||||||||||||
(UNAUDITED) | ||||||||||||||
(Stated in US Dollars) | ||||||||||||||
Deficit |
||||||||||||||
accumulated |
||||||||||||||
Common stock |
Additional |
during the |
Total |
|||||||||||
----------------------------- |
paid-in |
Comprehensive |
development |
stockholders' |
||||||||||
Shares |
Amount |
capital |
Loss |
Stage |
equity/(deficit) |
|||||||||
---------- |
----------- |
----------- |
--------------------- |
------------ |
------------- |
|||||||||
Balance at March 26, 2007(inception) | - |
$ |
- |
$ |
- |
$ |
- |
$ - |
$ |
- |
||||
Issuance of founder shares for cash at $0.001 per share - | - | - | - | |||||||||||
March 28, 2007 | 10,000,000 |
10,000 |
- |
- | - |
10,000 |
||||||||
Sale of shares for cash at $0.01 per share - April, 2007 | 3,000,000 |
3,000 |
27,000 |
- | - |
30,000 |
||||||||
Net loss | - |
- |
- |
- |
(38,799) |
(38,799) |
||||||||
--------------- |
---------------- |
---------------- |
---------------- |
---------------- |
--------------- |
|||||||||
Balance at September 30, 2007 | 13,000,000 |
13,000 |
27,000 |
$ |
- | (38,799) |
1,201 |
|||||||
Sale of shares for cash at $0.02 per share - Feb - Mar 2008 | 208,000 |
208 |
3,952 |
- | - |
4,160 |
||||||||
Issuance of shares for services at $0.02 per share - Jul 7, 2008 | 20,000 |
- |
400 |
- | - |
400 |
||||||||
Net loss | - |
- |
- |
- | (49,952) |
(49,952) |
||||||||
--------------- |
---------------- |
---------------- |
---------------- |
---------------- |
--------------- |
|||||||||
Balance at September 30, 2008 | 13,228,000 |
13,208 |
31,352 |
- |
(88,751) |
(44,191) |
||||||||
Issuance of shares for acquisition of subsidiary | 2,000,000 |
2,000 |
38,000 |
- | - |
40,000 |
||||||||
Comprehensive loss | - |
- |
- |
(920) | - |
(920) |
||||||||
Reclassification | - |
20 |
(20) |
- | - |
- |
||||||||
Net loss | - |
- |
- |
- | (63,258) |
(63,258) |
||||||||
--------------- |
---------------- |
---------------- |
---------------- |
---------------- |
--------------- |
|||||||||
Balance at September 30, 2009 | 15,228,000 |
15,228 |
69,332 |
(920) |
(152,009) |
(68,369) |
||||||||
Comprehensive loss | - |
- |
- |
(553) | - |
(553) |
||||||||
Net loss | - |
- |
- |
- | (45,956) |
(45,956) |
||||||||
--------------- |
---------------- |
---------------- |
---------------- |
---------------- |
--------------- |
|||||||||
Balance at December 31, 2009 | 15,228,000 |
$ | 15,228 |
$ | 69,332 |
$ |
(1,473) |
$ |
(197,965) |
$ |
(114,878) |
|||
========= |
========= |
========= |
=========== | ========= |
========= |
See accompanying notes to the financial statements
4
CHINA DIGITAL VENTURES CORPORATION | ||||||
(A DEVELOPMENT STAGE COMPANY) | ||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 AND 2008, | ||||||
AND FROM MARCH 26,
2007 (INCEPTION) TO DECEMBER 31, 2009 TO JUNE 30, 2009 |
||||||
(UNAUDITED) | ||||||
(Stated in US Dollars) | ||||||
|
||||||
For the Three |
For the Three |
from March 26, 2007 |
||||
Months Ended |
Months Ended |
2007 (Inception) to |
||||
December 31, 2009 |
December 31, 2008 |
December 31, 2009 |
||||
---------------------- |
---------------------- |
---------------------- |
||||
Cash Flows from Operating Activities: | ||||||
Net Loss | $ |
(45,956) |
$ |
(2,614) |
$ |
(197,965) |
Adjustments to Reconcile Net Loss to Net Cash Used | ||||||
in Operating Activities: | ||||||
Depreciation | 1,269 |
- |
2,068 |
|||
Minority interest | (9,717) |
- |
(19,692) |
|||
Common stock issuance for services | - |
- |
400 |
|||
Changes in Assets and Liabilities: | ||||||
Increase in Account Receivable | (288) |
- |
(442) |
|||
Decrease in Other Receivable | 2,048 |
- |
1,961 |
|||
Decrease in Loan Receivable | 14,049 |
- |
12,822 |
|||
Decrease in Deposit | 11 |
- |
495 |
|||
Increase in Inventory-resalable goods | (592) |
- |
(1,831) |
|||
Increase In Amount Due From A Director | (5,950) |
- |
(13,054) |
|||
Increase in Accrued Expenses | 1,480 |
1,100 |
41,169 |
|||
Increase in Other Payables | 28,967 |
- |
61,454 |
|||
Increase in Loan Payable | 1,454 |
- |
4,947 |
|||
Increase In Amounts Due To Directors | 3,483 |
1,500 |
25,538 |
|||
---------------------- |
---------------------- |
---------------------- |
||||
Net Cash Used in Operating Activities | (9,742) |
(14) |
(82,130) |
|||
---------------------- |
---------------------- |
---------------------- |
||||
Cash Flows from Investing Activities: | ||||||
Acquisition of subsidiary, net of cash | - |
- |
75,650 |
|||
Purchase of property and equipment | (2,236) |
- |
(12,511) |
|||
---------------------- |
---------------------- |
---------------------- |
||||
Net Cash (Used In) / Provided by Financing Activities | (2,236) |
- |
63,139 |
|||
---------------------- |
---------------------- |
---------------------- |
||||
Cash Flows from Financing Activities: | ||||||
Proceeds from Sale of Common Stock | - |
- |
44,160 |
|||
---------------------- |
---------------------- |
---------------------- |
||||
Net Cash Provided by Financing Activities | - |
- |
44,160 |
|||
---------------------- |
---------------------- |
---------------------- |
||||
(Decrease)/Increase in Cash | (11,978) |
(14) |
25,169 |
|||
Effect of exchange rate changes on cash and cash equivalent. | (553) |
- |
(1,473) |
|||
Cash - Beginning of Period | 36,227 |
8,517 |
- |
|||
---------------------- |
---------------------- |
---------------------- |
||||
Cash - End of Period | $ |
23,696 |
$ |
8,503 |
$ |
23,696 |
============ |
============ |
============ |
||||
Supplemental Disclosures of Cash Flow Information: | ||||||
Interest Paid | $ |
726 |
$ |
- |
$ |
1,577 |
============ |
============ |
============ |
||||
Income Taxes Paid | $ |
- |
$ |
- |
$ |
- |
============ |
============ |
============ |
See accompanying notes to the financial statements
5
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
6
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
Name of Company | Place of Incorporation | Attributable Interest |
|
Lead Concept Limited | Hong Kong | Direct 100% | |
China Integrated Media Corporation Limited | Australia | Direct 76.8% | |
China Television Corporation | British Virgin Islands | Indirect 76.8% | |
CIMC Marketing Pty Limited | Australia | Indirect 76.8% | |
Guangzhou HwaHe Culture & Media Company Limited | China, Peoples, Republic of China | Indirect 76.8% |
|
|
|
|
|
|
7
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
|
|
|
Furniture, fixture and equipment |
3-5 years |
|
|
|
|
|
|
|
8
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
9
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
|
10
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
11
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
12
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
|
|
|
13
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
|
14
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
|
|
15
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
|
|
|
|
|
16
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits are summarized as follows: | ||||
As of December 31, 2009 |
As of September 30, 2009 |
|||
----------------------- |
----------------------- |
|||
US$ |
US$ |
|||
Rental deposits | 286 |
284 |
||
Deposit for IPTV | 124,504 |
124,517 |
||
----------------------- |
----------------------- |
|||
124,790 |
124,801 |
|||
============== |
============== |
17
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
|
|
|
|
|
|||
---------------------- |
---------------------- |
|||
Cost and Acquisition during year | US$ |
US$ |
||
Computers | 13,403 |
13,403 |
||
Furniture, fixture and equipment | 1,434 |
1,434 |
||
----------------------- |
----------------------- |
|||
14,837 |
14,837 |
|||
Additional | 2,236 |
1,434 |
||
Accumulated depreciation | (4,146) |
(2,877) |
||
----------------------- |
----------------------- |
|||
12,927 |
11,960 |
|||
============== |
============== |
|
|
|
|
|
|
10. |
COMMITMENT AND CONTINGENCY |
The Company's commitments for minimum payments under these contracts for the next five years and thereafter are as follows: |
18
CHINA DIGITAL VENTURES CORPORATION |
(A DEVELOPMENT STAGE COMPANY) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 |
(UNAUDITED) |
(Stated in US Dollars) |
10. |
COMMITMENT AND CONTINGENCY (continued) |
Year ending September 30, | ||||
2010 | $ |
42,483 |
||
2011 | 13,184 |
|||
2012 | 13,184 |
|||
2013 | 13,184 |
|||
2014 | 13,184 |
|||
Thereafter | 65,923 |
|||
------------- |
||||
$ |
161,142 |
|||
============ |
|
|
|
|
|
|
|||
$ |
|||
United States federal income tax rate | 15% |
||
Valuation allowance-US federal income tax | (15%) |
||
---------------------- |
|||
Provision for income tax | - |
||
============== |
|||
Hong Kong statutory rate | 16.5% |
||
Valuation allowance - Hong Kong Rate | (16.5%) |
||
---------------------- |
|||
Provision for income tax | - |
||
============== |
|||
China statutory rate | 25% |
||
Valuation allowance - China Rate | (25%) |
||
---------------------- |
|||
Provision for income tax | - |
||
============== |
|||
Australia statutory rate | 30% |
||
Valuation allowance - Australia Rate | (30%) |
||
---------------------- |
|||
Provision for income tax | - |
||
============== |
19
CHINA DIGITAL VENTURES CORPORATION (A DEVELOPMENT STAGE COMPANY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 (UNAUDITED) |
12. |
BUSINESS COMBINATION |
As announced in the Form 8-K, on May 26, 2009 and further disclosed in our Form 10-Q/Amendment no.2 filed on November 20, 2009, the Company entered into a Sales and Purchase agreement (the "Purchase Agreement") to acquire 19,200,000 shares in and representing approximately the then 79.1% interests in China Integrated Media Corporation Limited ("CIMC"), a public company incorporated in Australia. On July 6, 2009, the Company closed this transaction and at the date of closing the Company then held 76.8% as CIMC issued some shares prior to the closing date. CIMC is in the business of television content provision and brand distribution business in China and Australia, respectively. |
The consideration for the acquisition is 2,000,000 shares of the Company's common stock valued at $40,000 based upon a share price of US$0.02 per share. |
Business Combination |
The purchase transaction details are as follows: |
Purchase price | $ | 40,000 |
||
Cash | 75,650 |
|||
Current assets | 141,250 |
|||
Current liabilities | (185,402) |
|||
Property, plant and equipment | 2,484 |
|||
Minority interests | (7,884) |
|||
---------------------- |
||||
Goodwill | $ | 13,902 |
||
============== |
Proforma financials |
The accompanying pro forma condensed consolidated financial statements are provided for informational purposes only. The pro forma consolidated balance sheets and pro forma consolidated statements of operations are unaudited and are not necessarily indicative of the consolidated financial position which actually would have occurred if the above transaction had been consummated on June 30, nor does it purport to present the operating results that would be achieved for future periods. |
The unaudited pro-forma consolidated financial statements reflect financial information which gives pro-forma effect to the acquisition of 19,200,000 shares of CIMC in exchange for 2,000,000 shares of common stock of the Company. |
The acquisition is to be recorded as a purchase acquisition. The pro forma consolidated balance sheets included herein reflects the use of the purchase method of accounting for the above transaction. |
Unaudited Pro Forma Consolidated Balance
Sheets The acquisition was completed on July 6, 2009 and has been accounted for in the consolidated balance sheet presented in the pro-forma condensed consolidated balance sheets as at June 30, 2009. |
Unaudited Pro Forma Consolidated
Statements of Operations The pro-forma consolidated statements of operations give effect to the above transaction as if it occurred on the earliest date of the period presented, i.e., September 30, 2010. |
20
CHINA DIGITAL VENTURES CORPORATION (A DEVELOPMENT STAGE COMPANY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 (UNAUDITED) |
12. | BUSINESS COMBINBATION (CONTINUED) |
CHINA DIGITAL VENTURES CORPORATION
UNAUDITED PRO-FORMA
CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2009
$ |
|||||
ASSETS | |||||
Current assets | |||||
Cash and cash equivalents | 83,407 |
||||
Accounts receivable | 2,056 |
||||
Loan receivable | 12,822 |
||||
Amount due from a director | 4,089 |
||||
Deposits and other receivables | 81,103 |
||||
Inventory - resalable goods | 346 |
||||
---------------------- |
|||||
Total current assets | 183,823 |
||||
Non-Current assets: | |||||
Property and equipment, net | 2,484 |
||||
Goodwill | 11,760 |
||||
---------------------- |
|||||
Total non-current assets | 14,244 |
||||
---------------------- |
|||||
Total assets | 198,067 |
||||
=============== |
|||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||
Current liabilities | |||||
Other payable | 155,756 |
||||
Loan payable | 33,321 |
||||
Accrued expenses | 39,640 |
||||
Amounts due to directors | 29,264 |
||||
---------------------- |
|||||
Total current liabilities | 257,981 |
||||
---------------------- |
|||||
Minority interest | (4,357) |
||||
=============== |
|||||
Stockholders' equity | |||||
Common stock, $0.001 par value, 75,000,000 shares authorized, 15,228,000 shares issued and outstanding at June 30, 2009 | 15,228 |
||||
Additional paid up capital | 69,332 |
||||
Accumulated deficit during the development stage | (140,117) |
||||
---------------------- |
|||||
Total stockholders' deficit | (55,557) |
||||
---------------------- |
|||||
Total liabilities and stockholders' equity | 198,067 |
||||
=============== |
21
CHINA DIGITAL VENTURES CORPORATION (A DEVELOPMENT STAGE COMPANY) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 (UNAUDITED) |
12. | BUSINESS COMBINATION (CONTINUED) |
CHINA DIGITAL VENTURES CORPORATION
UNAUDITED PRO-FORMA
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE NINE MONTHS ENDED JUNE 30, 2009
Proforma |
||
consolidated |
||
---------------- |
||
US$ |
||
Net revenue | 17,893 |
|
Cost of revenue | 8,532 |
|
---------------- |
||
Gross profit | 9,361 |
|
Other general and administrative expenses: | 69,990 |
|
---------------- |
||
Loss from operations before other expense | (60,629) |
|
Other expenses | ||
Interest expenses | 836 |
|
---------------- |
||
Net loss before minority interests | (61,465) |
|
Minority interests | (10,099) |
|
---------------- |
||
Net loss | (51,366) |
|
========== |
||
Other Comprehensive Income | ||
Foreign currency translation gain | 0 |
|
Comprehensive loss | (52,367) |
|
Basic and diluted loss per common share | (0.02) |
|
========== |
||
Basic and diluted weighted average number of common share | 15,228,000 |
|
========== |
22
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
As used in this Form 10-Q, references to the "Company," "we," "our," "us" or "CDVC" refer to China Digital Ventures Corporation, unless the context otherwise indicates. |
Forward-Looking Statements |
This Quarterly Report on Form 10-Q contains forward-looking statements which relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as "may", "should", "expects", "plans", "anticipates", "believes", "estimates", "predicts", "potential" or "continue" or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry ' s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. |
While these forward-looking statements, and any assumptions upon which they are based, are made in good faith and reflect our current judgment regarding the direction of our business, actual results will almost always vary, sometimes materially, from any estimates, predictions, projections, assumptions or other future performance suggested herein. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results. |
Critical Accounting Policy and Estimates |
Our Management's Discussion and Analysis of Financial Condition and Results of Operations section discusses our financial statements, which have been prepared in accordance with accounting principals generally accepted in the United States of America. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. On an on-going basis, management evaluates its estimates and judgments, including those related to revenue recognition, accrued expenses, financing operations, and contingencies and litigation. Management bases its estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from those estimates under different assumptions or conditions. The most significant accounting estimates inherent in the preparation of our financial statements include estimates as to the appropriate carrying value of certain assets and liabilities which are not readily apparent from other sources. These accounting policies are described at relevant sections in this discussion and analysis and in the notes to the financial statements included in our Quarterly Report on Form 10-Q for the period ended December 31, 2009. |
23
Overview |
General |
CDVC was incorporated in the United States on March 26, 2007 and has commenced revenue-generating operations. The Company was initially formed with a focus on the telecommunications sector providing web-based telecom services in China. CDVC's focus today is on the convergence of technology, media and telecommunications ("TMT") sectors with a heavy focus on Television Media in China. |
The Company's mission is to acquire, own and manage a portfolio of "technology", "media" and "telecommunication" assets throughout Asia with a focus on assets with stable earnings and cash flows, strong market positions, high barriers to entry and the potential for further earnings growth. |
The Company has 2 main subsidiary companies being: |
||
* |
China Integrated Media Corporation Limited ("CIMC") - Responsible for the management of the groups "Television" and "Brand Distribution" assets / operations; and; |
|
* |
Lead Concept Limited ("LCL") - Responsible for the management of the groups "Telecommunication" assets / operations. |
In May 2009, CDVC entered a sale and purchase agreement to acquire approximately the then 79.1% interests in CIMC, a public company in Australia. |
Currently CDVC is developing and expanding its operations and at the same time, also seeking synergistic projects to enhance the operations of the Company and shareholder returns. The Company's mailing address in Hong Kong is Unit 603, 6/F., Malaysia Building, 50 Gloucester Road, Wanchai, Hong Kong. The telephone number of our principal executive office in the USA is 1 360 215 1755. |
China Integrated Media Corporation Limited ("CIMC") |
CIMC was incorporated in August 2008 as a public company in South Australia and has offices in Australia, China and Hong Kong. Whilst CIMC focuses on activities throughout the Asian region, its main focus is that of the emerging China market with a focus in "Television" and "Brand Management". |
CIMC is currently in the process of looking at possible fund raising opportunities through an Initial Public Offering on the Australian Stock Exchange ("ASX"). CIMC is currently creating a funding strategy and we anticipate that we will be able to commence the implementation of this strategy prior to the end of the 2nd quarter of the 2010 calendar year. |
CIMC is also looking to strengthen its operations through synergistic acquisitions and is currently in early stage discussions with a couple potential candidates. |
Television |
CIMC through a subsidiary company has obtained the rights to manage the operation and content provisioning for the "Education", "Sports" and "Home Shopping" on Pay TV Channels from the China Radio International ("CRI") IPTV Nationwide license. Broadcasting for the "Educational" channel commenced in September 2009with 16 hours each day. The "Home Shopping" Channel is expected to commence broadcasting in the 1st quarter of the 2010 calendar year with the "Sports" channel expected to commence broadcasting in the 3rd quarter of the 2010 calendar year. |
Brand Management |
CIMC through a subsidiary company has entered into an agreement with a major brand name representative for the sale and distribution of branded multi-media products originated from Australia and New Zealand. CIMC is currently in discussions with a number of potential resellers and also distribution houses and expects to commence the rollout of these channels towards the end of the 1st quarter of the 2010 calendar year. |
Lead Concept Limited ("LCL") |
LCL was established to manage the group's "Telecommunication" assets and operations. LCL currently operates its own platform in Hong Kong offering web-based telecom services in Greater China. |
24
Overview Telecom Market |
The world ' s largest mobile telecommunications market China has more mobile subscribers than the entire United States population; the market boosts more than 500 million subscribers and is growing by 5 million per month. Since the first half of 2007, China' s communications industry has maintained stable and sound development. In the past few years, the Chinese government has established polices in the spirit of accomplishing the goal of becoming a prominent player in the global telecom industry. The Chinese market has maintained rapid growth in the first half of 2007. The total business volume of the telecom industry in 2007 was about USD101 billion (RMB748 billion), growing at 26.1%. In the first half of 2007, the number of new phone users was 45.4 million and the total number of users was 874 million. However, the number of fixed phone users declined gradually month-by-month where as the number of new mobile phone users increased. In the first half of 2007, the number of new fixed line phone users is 4.8 million, which makes the total number of fixed phone users at 372 million consisting of about 254 million urban users and 118 million rural area users. Mobile phone users increased by 40.5 million in the first half of 2007, making the total number of mobile users at 501 million. |
China's telecom market is entering into a stable growing adjustment period as its growth rate slowed down during the first half of 2008. According to the statistics from the Ministry of Information Industry, the total business volume of telecom industry reached USD100 billion (RMB742 billion), up 26.1%. |
China' s telecom market is a restricted market and basically controlled by state owned firms. However there is tremendous market size for telecom services to the users in China. Through the use of web based marketing and sales strategies we can provide quality and reliable telecom services to customers in and outside China. The Company plans to make a decent profit by selling telecom services via its website (www.ngndial.com). Through the use of our proposed website at a targeted approach, CDVC feels that an opportunity exists to capture a sizeable business. |
CDVC has not incurred any significant research and development costs, and therefore does not expect to pass any such costs on to our prospective customers. At this time government approval is not necessary for our business, and CDVC is unaware of any significant government regulations that may impact our proposed business within the e-commerce marketplace in the coming future. |
Given the recent economic turmoil worldwide, consumers and businesses are seeking low cost or reducing costs in their business and daily lives. This environment will attract those potential customers look into our web based services. Although we are optimistic, we will move cautiously with our business plans in view of the economic environment today. |
Telecom Services |
CDVC is an emerging provider of advanced communications services utilizing the Voice Over Internet Protocol (VOIP) technology. Internet protocol telephony is the real time transmission of voice communications in the form of digitalized packets of information over the Internet or a private network, similar to the way in which e-mail and other data is transmitted. VoIP services are expected to allow consumers and businesses to communicate in the future at dramatically reduced costs compared to traditional telephony networks. |
CDVC has secured the domain name www.ngndial.com and has been beginning the development of its website and online e-commerce platform. CDVC has completed the first phase of its development for call back service and initiation through the internet. However, we still need to prepare the development of the payment gateway so as to be a fully capable e-commerce platform. |
Once the website is fully operational, CDVC plans to seek to develop its own telecom platform and to apply for credit status with telecom carriers direct. At this time we will work with platform owners until we have the necessary resources. Management believes that when the website is fully operational, platform owners or telecom carriers will be willing to provide credit facility to CDVC; however, there can be no assurance or guarantee that this will be the case. |
The Company anticipates materializing a direct marketing and sales strategy on the development of a network of resellers and independent sales representatives. Some other strategies include but are not limited to: |
||
* |
Distinctive Telecom Service offerings; |
|
* |
Tiered costing models based on volume and purchase frequency; and |
|
* |
Prizes, additional compensation and other incentive programs for top resellers'sales people. |
25
The Company also anticipates listing its website with search engines (target lists) in order to promote its site to individuals and business that may become potential customers for the Company as well as to individuals whom may be interested in becoming an affiliate sales representative for CDVC. |
During the period under review, the Company has temporary suspended the business of VOIP numbers and services to its customers in China and Hong Kong owing to business and regulatory review. The Company is focusing on selling China national access number "400" with limited success. The Company will continue to sell its VOIP services and the web based services in Hong Kong. The management is exploring other telecom related and VOIP services in China and Asia in the upcoming quarter. |
Television |
In April 2009, through a "now" subsidiary of the Company, entered into an agreement with Sichuan Jin Peng Jiu Ding Media Limited ("JPJD") for the right to operate the content provisioning and advertising for the 3 television channels (Education, Home Shopping and Sports) and for the video on demand services on the existing JPJD IPTV Platform in Sichuan Province, China. JPJD has the exclusive rights to operate the IPTV operation in Sichuan province under the China Radio International IPTV license. |
In June 2009, through a "now" subsidiary of the Company, entered into an agreement with Hunan Education Television Station ("HETV") to provide content and content production for the "Education" IPTV channel and also for the use of HETV's production, editing and studio facilities to produce our own content. HETV is one of China's leading education television stations in China with a library database of over 20,000 hours of programs where we are able to broadcast some of these content through its IPTV Education Channel. |
In July 2009, the Company acquired new business of television content provisioning in China and brand distribution business in Australia. This business is focused on the Chinese television market with offices located in Hong Kong and China and has 3 areas of focus being "TV Channels/Operations", "Advertising" and "Content Provision". |
The Company focuses its Television interest in the following areas: |
||
* |
"TV Channels" - responsible for managing the group's current TV operations and to pursue new opportunities in the areas of Internet Protocol Television, Satellite TV, Video on Demand and Mobile TV; |
|
* |
"Advertising" - responsible for pursuing TV Advertising to service our own TV channels / operations and the buying and selling of airtime for other TV channels; and |
|
* |
"Content Provisioning" - responsible for production of our own content that will be made available to service our own TV channels / operations, sales of our production content to other TV channels / operations in China and abroad and partner with existing content houses to service our own TV channels / operations. |
Brand Distribution |
In July 2009, a now subsidiary of the Company entered into an agreement with a major brand name for the exclusive sale and distribution of branded multi-media products within Australia and New Zealand for a period of two years provided that it meets certain quarterly purchase commitments. This Agreement lapsed and the parties are now in discussion to have our subsidiary to become an authorized distributor in Australia and New Zealand. |
The brand position is an innovative creator and developer of digital media services and software. The essence of the company is based on three pillars; the first and most important of these is the digital content offering, the second is the distribution and delivery of this content to any multimedia device, and the third is the production of particular hardware devices for accessing content. |
General |
As CDVC is developing its business, it will likely incur losses. Management plans on funding these losses by revenues generated through its proposed website. If CDVC is unable to satisfy its capital requirements through its revenue or if the Company is unable to raise additional capital through the sale of its common stock, it may have to borrow funds in order to sustain its business. There can be no assurance or guarantee given that CDVC will be able to borrow funds because it is a new business and the future success of the Company is highly speculative. |
26
Results of Operations |
FOR THE THREE MONTHS PERIOD ENDED DECEMBER 31, 2009 AND 2008 AND FOR THE PERIOD FROM MARCH 26, 2007 (INCEPTION) TO DECEMBER 31, 2009. |
REVENUES |
The Company has realized revenue of $550 for the three months period ended December 31, 2009. The Company incurred a cost of revenue of $320, achieving a gross profit of $230 for the three months period ended December 31, 2009. We hope to generate additional revenue when we receive more contracts or develop other projects. The Company has realized revenue of $5,886 for the three months period ended December 31, 2008. The Company incurred a cost of revenue of $2,833, achieving a gross profit of $3,053 for the three months period ended December 31, 2008. We hope to generate additional revenue when we receive more contracts or develop other projects. For the period from March 26, 2007 (date of inception) to December 31, 2009, the Company realized revenue of $31,335, incurred a cost of revenue of $15,731 and achieved a gross profit of $15,604. |
OPERATING EXPENSES |
For the three months period ended December 31, 2009, our gross profit was $230 and our total operating expenses were $55,318, all of which were selling, general and administrative expenses. We also had $726 in interest expenses, $141 in interest income and loss attributable to minority interest of $9,717. Our net loss to our shareholders for the three months period ended December 31, 2009 was $45,956. For the three months period ended December 31, 2008, our gross profit was $3,053 and our total operating expenses were $5,667, all of which were selling, general and administrative expenses. Our net loss to our shareholders for the three months period ended December 31, 2008 was $2,614. For the period from March 26, 2007 (date of inception) to December 31, 2009, the accumulated gross profit was $15,604, the total operating expenses was $232,880 which was all selling, general and administrative expenses and had $1,577 in interest expenses, $1,196 in interest income and loss attributable to minority interest of $19,692 and resulting in an accumulated net loss to our shareholders of $197,965 |
27
Liquidity and Capital Resources |
We do not have sufficient resources to effectuate our business. As of December 31, 2009, we had $23,696 in cash. We expect to incur a minimum of $360,000 in expenses during the next twelve months of operations. We estimate that this will be comprised of the following expenses: $5,000 in website development and $30,000 in other marketing expenses, $250,000 for the television content provisioning business and the rolling out of the Home Shopping and Sports Channels in China, and $50,000 for the brand distribution business. Additionally, $25,000 will be needed for general overhead expenses such as salaries, legal and accounting fees, office overheads and general expenses. . |
We may have to raise funds to pay for our expenses. We may have to borrow money from shareholders or issue debt or equity or enter into a strategic arrangement with a third party. There can be no assurance that additional capital will be available to us. We currently have no agreements, arrangements or understandings with any person to obtain funds through bank loans, lines of credit or any other sources. Since we have no such arrangements or plans currently in effect, our inability to raise funds for our operations will have a severe negative impact on our ability to remain a viable company. |
Going Concern Consideration |
The Company is a development stage company and has commenced the principal operations. The Company had modest revenues and incurred a net loss of $45,956 for the three months ended December 31, 2009 and an accumulated net loss of $197,965 for the period from March 26, 2007 (inception) to December 31, 2009. These factors raise substantial doubt about the Company ' s ability to continue as a going concern. The Company ' s ability to continue as a going concern must be considered in light of the problems, expenses and complications frequently encountered in emerging markets and the competitive environment in which the Company operates. The Company is pursuing financing for its operations. In addition the Company is seeking to expand its revenue base by adding new clients to our customer base. Failure to secure such financing, to raise additional equity capital and to expand its revenue base may result in the Company depleting its available funds and not being able to pay its obligations. These financial statements do not include any adjustment to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of assets or the amounts and classification of liabilities that may result from the possible inability of the Company to continue as a going concern. |
28
Item 3. Quantitative and Qualitative Disclosures about Market Risk. |
Quantitative and Qualitative Disclosures about Market Risk: |
A smaller reporting company is not required to provide the information required by this item. |
Off-Balance Sheet Arrangements: |
The Company has no off-balance sheet obligations or guarantees and has not historically used special purpose entities for any transactions. |
Item 4T. Controls and Procedures. |
Evaluation of Controls and Procedures: |
In accordance with Exchange Act Rules 13a-15 and 15d-15, our management is required to perform an evaluation under the supervision and with the participation of the Company's management, including the Company's principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures as of the end of the period. |
Evaluation of Disclosure Controls and Procedures: |
Based on their evaluation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of December 31, 2009, our Principal Executive Officer and Principal Financial Officer have concluded that our disclosure controls and procedures were not effective to ensure that the information required to be disclosed by us in this Report was (i) recorded, processed, summarized and reported within the time periods specified in the SEC's rules and instructions for Form 10-Q. |
Our Principal Executive Officer and Principal Financial Officer have concluded that our disclosure controls and procedures had the following deficiency: |
* |
We were unable to maintain any segregation of duties within our business operations due to our reliance on limited personnel. While this control deficiency did not result in any audit adjustments to our interim or annual financial statements, it could have resulted in a material misstatement that might have been prevented or detected by a segregation of duties. Accordingly we have determined that this control deficiency constitutes a material weakness. |
To the extent reasonably possible, given our limited resources, our goal is to separate the responsibilities of Principal Executive Officer and Principal Financial Officer, intending to rely on two or more individuals. We will also seek to expand our current board of directors to include additional individuals willing to perform directorial functions. Since the recited remedial actions will require that we hire or engage additional personnel, this material weakness may not be overcome in the near term due to our limited financial resources. Until such remedial actions can be realized, we will continue to rely on the advice of outside professionals and consultants. |
Changes in Internal Controls over Financial Reporting: |
There have been no changes in the Company's internal control over financial reporting during the last quarterly period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting. |
29
PART II. OTHER INFORMATION |
Item 1. Legal Proceedings. |
There are no pending legal proceedings to which the Company is a party or in which any director, officer or affiliate of the Company, any owner of record or beneficially of more than 5% of any class of voting securities of the Company, or security holder is a party adverse to the Company or has a material interest adverse to the Company. The Company ' s property is not the subject of any pending legal proceedings. |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds. |
None. |
Item 3. Defaults Upon Senior Securities. |
None. |
Item 4. Submission of Matters to a Vote of Security Holders. |
There was no matter submitted to a vote of security holders during the fiscal quarter ended December 31, 2009. |
Item 5. Other Information. |
None. |
Item 6. Exhibits |
|
Description |
3.1 |
Articles of Incorporation (1) |
3.2 |
Bylaws (1) |
31.1 |
Rule 13a-14(a)/15d14(a) Certification of Con Unerkov (Attached Hereto) |
31.2 |
Rule 13a-14(a)/15d14(a) Certification of Bing HE (Attached Hereto) |
32.1 |
Section 1350 Certifications of Con Unerkov (Attached Hereto) |
32.2 |
Section 1350 Certifications of Bing HE(Attached Hereto) |
1 |
Incorporated by reference to our Registration Statement on Form SB-2 filed with the SEC on October 16, 2007. |
30
SIGNATURES |
|
|
|
||
By: |
/s/ Con Unerkov |
|
Name: |
Con Unerkov |
|
Title: |
Chief Executive Officer |
|
By: |
/s/ Bing He |
|
Name: |
Bing He |
|
Title: |
Chief Financial Officer |
|
31
EXHIBIT 31.1 Certification of Chief Executive
Officer of the Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Con Unerkov |
EXHIBIT 31.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Bing He |
EXHIBIT 32.1 CERTIFICATION PURSUANT TO |
|
|
|
|
|
|
/s/ Con Unerkov |
EXHIBIT 32.2 CERTIFICATION PURSUANT TO |
|
|
|
|
|
|
/s/ Bing He |