China XD Plastics Co Ltd - Quarter Report: 2008 June (Form 10-Q)
Washington,
D.C. 20549
FORM
10-Q
[X]
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT OF 1934
For the
quarterly period ended June 30, 2008
[_]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT OF 1934
For
the transition period from
Commission
File No. 333-134073
NB TELECOM,
INC.
(Exact
name of small business issuer as specified in its charter)
Nevada
|
04-3836208
|
|
(State
or other jurisdiction of incorporation or formation)
|
(I.R.S.
employer identification number)
|
106 May
Drive
Saxonburg,
Pennsylvania 16056
(Address
of principal executive offices)
Issuer's
telephone number: (724) 352-7606
Issuer's
facsimile number: (315) 453-7311
_______________________________________________
No
change
(Former
name, former address and former
fiscal
year, if changed since last report)
Copies
to:
Richard
W. Jones
Jones,
Haley & Mottern, P.C.
115
Perimeter Center Place, Suite 170
Atlanta,
Georgia 30346
(770)
804-0500
www.corplaw.net
Indicate
by check mark 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
preceding 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 [ ]
1
Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act). Yes [ ] No [X]
APPLICABLE
ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PRECEDING FIVE
YEARS
Indicate
by check mark whether the registrant has filed all documents and reports
required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act
of 1934 subsequent to the distribution of securities under a plan confirmed by a
court. Yes [ ] No
[ ]
APPLICABLE
ONLY TO CORPORATE ISSUERS
Indicate
the number of shares outstanding of each of the issuer’s classes of common
stock, as of the latest practicable date: 49,632,222 shares of $.0001
par value common stock outstanding as of June 30, 2008.
Indicate
by check mark 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 “smaller
reporting company” in Rule 12b-2 of the Exchange Act. (Check
one):
Large
Accelerated Filer [ ]
|
Accelerated
Filer [ ]
|
Non-Accelerated
Filer [ ]
|
Smaller
reporting company [X]
|
(Do
not check if a smaller reporting company)
|
2
INTERIM
AND UNAUDITED FINANCIAL STATEMENTS INDEX
PART
I – FINANCIAL INFORMATION:
|
Page
|
Item
1. Financial Statements
|
4
|
Balance
Sheet – June 30, 2008 (unaudited) December 31, 2008
|
4
|
Statement
of Operations for the three months ended June 30, 2008 (unaudited) and the
six Months ending June30, 2008
|
5
|
Statement
of Cash Flows for the six months ended June 30, 2008
(unaudited)
|
7
|
Notes
to Unaudited Financial Statements
|
8-17
|
Item
2. Management's Discussion and Analysis of Financial Condition
and Results of Operations
|
18
|
Item
3. Quantitive and Qualitative Disclosure About Market
Risks
|
21
|
Item
4. Controls and Procedures
|
21
|
PART
II – OTHER INFORMATION:
|
|
Item
1. Legal Proceedings
|
22
|
Item
1A. Risk Factors
|
22
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
22
|
Item
3. Defaults Upon Senior Securities
|
22
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
22
|
Item
5. Other Information
|
22
|
Item
6. Exhibits
|
23
|
Signatures
|
3
NB
TELECOM, INC.
|
||||||||
BALANCE
SHEETS
|
||||||||
(Unaudited)
|
||||||||
30-June
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ | - | $ | - | ||||
Commissions
and Sales Receivable, Net
|
8,531 | 6,820 | ||||||
Inventory
|
324 | 324 | ||||||
Prepaid
Expenses and Other Current Assets
|
- | 30 | ||||||
TOTAL
CURRENT ASSETS
|
8,855 | 7,174 | ||||||
FIXED
ASSETS
|
||||||||
Telephone
and Office Equipment
|
202,652 | 202,652 | ||||||
Vehicle
|
11,634 | 11,634 | ||||||
Less:
Accumulated Depreciation
|
(214,286 | ) | (214,286 | ) | ||||
Net
Fixed Assets
|
- | - | ||||||
TOTAL
ASSETS
|
$ | 8,855 | $ | 7,174 | ||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
Current
Liabilities
|
||||||||
Accounts
Payable
|
$ | 181,001 | $ | 183,763 | ||||
Accrued
Expenses
|
- | 1,186 | ||||||
Bank
Overdraft
|
2,392 | 1,433 | ||||||
Notes
Payable Related Party
|
109,434 | 74,080 | ||||||
TOTAL
CURRENT LIABILITIES
|
292,827 | 260,462 | ||||||
TOTAL
LIABILITIES
|
292,827 | 260,462 | ||||||
STOCKHOLDERS'
DEFICIT
|
||||||||
Common
Stock, .0001 par value 100,000,000 shares authorized,
|
4,963 | 4,963 | ||||||
49,632,222
shares issued and outstanding at June 30, 2008 and December 31,
2007
|
||||||||
Additional
Paid in Capital
|
501,474 | 501,474 | ||||||
Accumulated
Deficit
|
(790,409 | ) | (759,725 | ) | ||||
TOTAL
STOCKHOLDERS' DEFICIT
|
(283,972 | ) | (253,288 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 8,855 | $ | 7,174 | ||||
The
accompanying notes are an integral part of these financial
statements.
|
4
NB
TELECOM, INC.
|
||||||||||||||||
STATEMENT
OF OPERATIONS
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
For
the Three
|
For
the Six
|
|||||||||||||||
Months
Ended
|
Months
Ended
|
|||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
SALES
|
||||||||||||||||
Commissions
|
$ | - | $ | 267 | $ | - | $ | 6,070 | ||||||||
Coin
Collections
|
- | 2,100 | 640 | 4,129 | ||||||||||||
Dial
Around
|
3,595 | 6,743 | 7,695 | 6,743 | ||||||||||||
Equipment
Sales
|
- | - | - | 199 | ||||||||||||
Service
and Repair Sales
|
8,383 | 9,125 | 18,243 | 18,180 | ||||||||||||
Total
Sales
|
11,978 | 18,235 | 26,578 | 35,321 | ||||||||||||
COST
OF SALES
|
||||||||||||||||
Telecommunications
Costs
|
544 | 15,214 | 12,094 | 30,780 | ||||||||||||
Depreciation
|
- | 2,522 | - | 9,342 | ||||||||||||
Phone
Parts & Small Tools
|
155 | - | 155 | - | ||||||||||||
Travel
|
624 | - | 808 | - | ||||||||||||
Total
Cost of Sales
|
1,323 | 17,736 | 13,057 | 40,122 | ||||||||||||
Gross
Profit
|
10,655 | 499 | 13,521 | (4,801 | ) | |||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
5
NB
TELECOM, INC.
|
||||||||||||||||
STATEMENT
OF OPERATIONS
|
||||||||||||||||
(Continued)
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
For
the Three
|
For
the Three
|
For
the Six
|
For
the Six
|
|||||||||||||
Months
Ended
|
Months
Ended
|
Months
Ended
|
Months
Ended
|
|||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Payroll
Wages and Taxes
|
$ | - | $ | 7,157 | $ | 1,764 | $ | 15,154 | ||||||||
Vehicle
Expenses
|
- | 1,045 | - | 2,063 | ||||||||||||
Rent
|
- | 500 | 30 | 593 | ||||||||||||
Professional
Fees
|
23,830 | 10,635 | 27,765 | 27,835 | ||||||||||||
Office
Expense
|
393 | 1,177 | 845 | 2,637 | ||||||||||||
Total
Operating Expenses
|
24,223 | 20,514 | 30,404 | 48,282 | ||||||||||||
Total
Operating Loss
|
(13,568 | ) | (20,015 | ) | (16,883 | ) | (53,083 | ) | ||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Gain
on Sale of Equipment
|
- | 6,160 | - | 6,160 | ||||||||||||
Interest
Expense
|
(6,930 | ) | (4,087 | ) | (13,801 | ) | (12,127 | ) | ||||||||
Total
Other Income (Expense)
|
(6,930 | ) | 2,073 | (13,801 | ) | (5,967 | ) | |||||||||
NET
LOSS BEFORE TAXES
|
(20,498 | ) | (17,942 | ) | (30,684 | ) | (59,050 | ) | ||||||||
TAXES
|
- | 647 | - | 647 | ||||||||||||
NET
LOSS
|
$ | (20,498 | ) | $ | (18,589 | ) | $ | (30,684 | ) | $ | (59,697 | ) | ||||
Net
Loss per Common Share
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | ||||
Weighted
Common Shares Outstanding
|
49,632,222 | 49,632,222 | 49,632,222 | 49,632,222 | ||||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
6
NB
TELECOM, INC.
|
|||||||||
STATEMENT
OF CASH FLOWS
|
|||||||||
(Unaudited)
|
|||||||||
For
the Six
|
|||||||||
Months
Ended
|
|||||||||
June
30,
|
|||||||||
2008
|
2007
|
||||||||
Cash
Flows From Operating Activities:
|
|||||||||
Net
Loss
|
$ | (30,684 | ) | $ | (59,697 | ) | |||
Adjustments
to reconcile net loss to net
|
|||||||||
cash
provided (used) by operating activities:
|
|||||||||
Depreciation
Expense
|
- | 9,342 | |||||||
(Gain)
Loss on Sale of Equipment
|
- | (6,160 | ) | ||||||
(Increase)
Decrease in Commission Receivables
|
(1,711 | ) | (8,023 | ) | |||||
(Increase)
Decrease in Prepaid and Other Current Assets
|
30 | 275 | |||||||
(Increase)
Decrease in Inventory
|
- | (324 | ) | ||||||
Increase
(Decrease) in Accounts Payable
|
(2,762 | ) | 37,951 | ||||||
Increase
(Decrease) in Accrued Expenses
|
(1,186 | ) | 2,565 | ||||||
Increase
(Decrease) in Related Party Payable
|
- | 12,002 | |||||||
Net
cash used in operating activities
|
(36,313 | ) | (12,069 | ) | |||||
Cash
Flows From Investing Activities:
|
|||||||||
Proceeds
from Sale of Equipment
|
- | 6,160 | |||||||
Net
cash provided by investing activities
|
- | 6,160 | |||||||
Cash
Flows From Financing Activities:
|
|||||||||
Proceeds
from Bank Overdraft
|
959 | (850 | ) | ||||||
Proceeds
from Related Party Notes
|
38,254 | 6,759 | |||||||
Payments
on Notes Payable
|
(2,900 | ) | - | ||||||
Net
cash provided by financing activities
|
36,313 | 5,909 | |||||||
Net
Increase (Decrease) in cash
|
- | - | |||||||
Cash
- Beginning of Period
|
- | - | |||||||
Cash
- End of Period
|
$ | - | $ | - | |||||
Supplemental
Disclosures of Cash Flow Information:
|
|||||||||
Cash
Paid During The Period For:
|
|||||||||
Interest
|
$ | (13,801 | ) | $ | (12,127 | ) | |||
Income
Taxes
|
$ | - | $ | 647 |
7
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
1.
Nature of Business and Summary of Significant Accounting Policies
Organization
NB
Telecom, Inc. (the “Company”) was originally incorporated as NB Payphones Ltd.
under the laws of the state of Pennsylvania on November 16, 1999. On December
27, 2005 we migrated our state of organization to the state of Nevada and
effective March 23, 2006, our name changed to NB Telecom, Inc.
Nature
of Business
NB
Telecom, Inc. is currently a provider of both privately owned and company owned
payphones (COCOT’s) and stations in Pennsylvania. The Company receives revenues
from the collection of the payphone coinage, a portion of usage of service from
each payphone and a percentage of long distance calls placed from each payphone
from the telecommunications service providers. In addition, the Company also
receives revenues from the service and repair of privately owned payphones,
sales of payphone units and the sales of prepaid phone cards.
Nature
of Operations and Going Concern
The
accompanying financial statements have been prepared in conformity with
accounting principles generally accepted in the United States, which
contemplates the Company as a going concern. However, the Company has
a retained deficit of approximately $790,000. The company has a
current ratio of .030 for the period ended June 30, 2008 and has a deficit in
stockholders’ equity. The Company’s ability to continue as a
going concern is dependent upon obtaining the additional capital as well as
additional revenue to be successful in its planned activity. The
Company is actively pursuing alternative financing and has had discussions with
various third parties, although no firm commitments have been
obtained. In the interim, shareholders of the Company have committed
to meeting its minimal operating expenses. Management believes that
actions presently being taken to revise the Company’s operating and financial
requirements provide them with the opportunity to continue as a going
concern.
These
financial statements do not reflect adjustments that would be necessary if the
Company were unable to continue as a “going concern”. While
management believes that the actions already taken or planned, will mitigate the
adverse conditions and events which raise doubt about the validity of the “going
concern” assumption used in preparing these financial statements, there can be
no assurance that these actions will be successful.
If the
Company were unable to continue as a “going concern”, then substantial
adjustments would be necessary to the carrying values of assets, the reported
amounts of its liabilities, the reported revenues and expenses, and the balance
sheet classifications used.
8
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
1.
Nature of Business and Summary of Significant Accounting Policies
(Continued)
Interim
Reporting
The
unaudited financial statements as of June 30, 2008 and 2007 and for the three
months then ended, reflect in the opinion of management, all adjustments (which
include only nominal recurring adjustments) necessary to fairly state the
financial position and results of operations for the three months ended.
Operating results for interim periods are not necessarily indicative of the
results which can be expected for full years.
Summary
of Significant Accounting Policies
This
summary of accounting policies for NB Telecom, Inc. is presented to assist in
understanding the Company's financial statements. The accounting
policies conform to generally accepted accounting principles and have been
consistently applied in the preparation of the financial
statements.
Management
Estimates
The
preparation of financial statements in conformity with generally accepted
accounting principals requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and the 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.
Actual results could differ from those estimates.
Concentrations
of Credit Risk
The
Company’s payphones are located primarily in Pennsylvania and usage of those
phones may be affected by economic conditions in those areas. The
company has experienced about a 30% drop in revenue’s, due to increased
competition from other payphone providers and increase usage of wireless
communications.
The
Company maintains cash balances with a financial institution insured by the
Federal Deposit Insurance Corporation up to $100,000. There are no uninsured
balances at June 30, 2008 and December 31, 2007.
Cash
and Cash Equivalents
The
Company considers all highly liquid instruments with a maturity of three months
or less when purchased to be cash equivalents for purposes of classification in
the balance sheets and statement of cash flows. Cash and Cash equivalents
consists of cash in bank (checking) accounts.
9
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
1.
Nature of Business and Summary of Significant Accounting Policies
(Continued)
Allowance for Doubtful
Accounts
The
Company considers accounts receivable to be fully collectible; accordingly, no
allowance for doubtful accounts is required. If amounts become uncollectible,
they will be charged to operations when the determination is made.
Fixed
Assets and Depreciation
Fixed
assets are stated at cost. Depreciation is calculated on a straight-line basis
over the useful lives of the related assets, which range from five to seven
years.
Financial
Instruments
The
Company’s financial assets and liabilities consist of cash, accounts receivable,
inventory, and accounts payable. Except as otherwise noted, it is management’s
opinion that the Company is not exposed to significant interest or credit risks
arising from these financial instruments. The fair values of these financial
instruments approximate their carrying values due to the sort-term maturities of
these instruments.
Income
Taxes
Income
taxes are accounted for in accordance with Statement of Financial Accounting
Standards No. 109, “Accounting for Income Taxes”. Under SFAS No. 109, deferred
income taxes are recognized using the asset and liability method by applying tax
rates to cumulative temporary differences based on when and how they are
expected to affect the tax return. Deferred tax assets and liabilities are
adjusted for income tax rate changes.
Reclassification
Certain
reclassifications have been made in the 2007 financials statements to conform to
the June 30, 2008 presentation.
Net
(Loss) per Common Share
Net loss
per common share has been calculated by taking the net loss for the current
period and dividing by the weighted average shares outstanding at the end of the
period. There were no common equivalent shares outstanding at June
30, 2008 and 2007.
10
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
1.
Nature of Business and Summary of Significant Accounting Policies
(Continued)
Revenue
Recognition
The
Company derives its primary revenue from the sources described below, which
includes dial around revenues, coin collections, and telephone equipment repairs
and sales. Other revenues generated by the company include, phone card sales,
and commissions.
Dial
around revenues are generated from calls to gain access to a different long
distance carrier than is already programmed into the phone. Revenues from dial
around calls are recorded based upon estimates until the coin collection
revenues are generated when callers deposit coins into the phones to make calls.
Coin revenues are recorded in an amount equal to the coins
collected. Revenues on commissions, phone card sales, and telephone
equipment repairs and sales are realized when the services are
provided.
Stock-Based
Compensation
Effective
January 1, 2006, the company adopted the provisions of SFAS No. 123 (R)
requiring employee equity awards to be accounted for under the fair value
method. Accordingly, share-based compensation is measured at grant date, based
on the fair value of the award. Prior to June 1, 2006, the company
accounted for awards granted to employees under its equity incentive plans under
the intrinsic value method prescribed by Accounting Principles Board (APB)
Opinion No. 25, “Accounting for Stock Issued to Employees” (APB 25), and related
interpretations, and provided the required pro forma disclosures prescribed by
SFAS No. 123, “Accounting for Stock-Based Compensation” (SFAS No. 123), as
amended. No stock options were granted to employees during the years ended
December 31, 2006, and 2005 and accordingly, no compensation expense was
recognized under APB No. 25 for the years ended December 31, 2007, and
2006. In addition, no compensation expense is recognized under
provisions of SFAS No. 123 (R) with respect to employees as no stock options
where granted to employees.
Under the
modified prospective method of adoption for SFAS No. 123 (R), the compensation
cost recognized by the company beginning on June 1, 2006 includes (a)
compensation cost for all equity incentive awards granted prior to, but not
vested as of June 1, 2006, based on the grant-dated fair value estimated in
accordance with the original provisions of SFAS No. 123, and (b) compensation
cost for all equity incentive awards granted subsequent to June 1, 2006, based
on the grant-date fair value estimated in accordance with the provisions of SFAS
No, 123 (R). The company uses the straight-line attribution method to recognize
share-based compensation costs over the service period of the
award. Upon exercise, cancellation, forfeiture, or expiration of
stock options, or upon vesting or forfeiture of restricted stock units, deferred
tax assets for options and restricted stock units with multiple vesting dates
are eliminated for each vesting period on a first-in, first-out basis as if each
vesting period was a separate award.
11
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
1.
Nature of Business and Summary of Significant Accounting Policies
(Continued)
To
calculate the excess tax benefits available for use in offsetting future tax
shortfalls as of the dated of implementation, the company followed the
alternative transition method discussed in FASB Staff Position No. 123
(R)-3. During the periods ended December 31, 2006 and 2005, no stock
options were granted to non-employees. Accordingly, no stock-based compensation
expense was recognized for new stock option grants in the Statement of
Operations and Comprehensive Loss at June 30, 2008.
Recent
Accounting Standards
In
February 2007, the FASB issued SFAS no, 159, “The Fair Value Option for
Financial Assets and Financial Liabilities” (“SFAS 159”). SFAS 159
provides companies with an option to report selected financials assets and
liabilities at fair value. The objective of SFAS 159 is to reduce
both complexity in accounting for financial instruments and the volatility in
earnings caused by measuring related assets and liabilities
differently. Generally accepted accounting principles have required
different measurement attributes for different assets and liabilities that can
create artificial volatility in earnings. The FASB has indicated it
believes that SFAS 159 helps to mitigate this type of accounting-induced
volatility by enabling companies to report related assets and liabilities at
fair value, which would likely reduce the need for companies to comply with
detailed rules for hedge accounting. SFAS 159 also establishes
presentation and disclosure requirements designed to facilitate comparisons
between companies that choose different measurement attributes for similar types
of assets and liabilities. SFAS 159 does not eliminate disclosure
requirements included in other accounting standards, including requirements for
disclosures about fair value measurements included in SFAS 157 and SFA No. 107,
“Disclosures about Fair Value of Financial Instruments.” SFAS 159 is
effective for the Company as of the beginning of fiscal year
2008. The adoption of this pronouncement is not expected to have an
impact on the Company’s financial position, results of operations or cash
flows.
In
December 2007, the FASB issued No. 160, “Noncontrolling Interests in Financial
Statements, an amendment of ARB No. 51" (“SFAS 160"). SFAS 160 amends
ARB 51 to establish accounting and reporting standards for the noncontrolling
interest in a subsidiary and for the deconsolidation of a
subsidiary. It clarifies that a noncontrolling interest in a
subsidiary is an ownership interest in the consolidated entity that should be
reported as equity in the consolidated financial statements. This
Statement is effective for fiscal years beginning on or after December 15,
2008. Early adoption is not permitted. Management is currently
evaluating the effects of this statement, but it is not expected to have any
impact on the Company’s financial statements.
12
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
1.
Nature of Business and Summary of Significant Accounting Policies
(Continued)
In
December 2007, the FASB issued No. 141(R), “Business Combinations” (“SFAS
141(R)”. SFAS 141(R) provides companies with principles and
requirements on how an acquirer recognizes and measures in its financial
statements the identifiable assets acquired, liabilities assumed, and any
noncontrolling interest in the acquiree as well as the recognition and
measurement of goodwill acquired in a business combination. SFAS 141(R) also
requires certain disclosures to enable users of the financial statements to
evaluate the nature and financial effects of the business combination.
Acquisition costs associated with the business combination will generally be
expensed as incurred. SFAS 141(R) is effective for business combinations
occurring in fiscal years beginning after December 15, 2008, which will require
the Company to adopt these provisions for business combinations occurring in
fiscal 2009 and thereafter. Early adoption of SFAS 141(R) is not
permitted. Management is currently evaluating the effects of this
statement, but it is not expected to have any impact on the Company’s financial
statements.
In March
2008, the FASB issued No. 161, “Disclosures about Derivative Instruments and
Hedging Activities, an amendment of FASB Statement No. 133. (“SFAS
161"). SFAS 161 requires enhanced disclosures about an entity's
derivative and hedging activities and thereby improves the transparency of
financial reporting. This Statement is effective for financial
statements issued for fiscal years and interim periods beginning after November
15, 2008, with early application encouraged. This Statement encourages, but does
not require, comparative disclosures for earlier periods at initial
adoption. Management is currently evaluating the effects of this
statement, but it is not expected to have any impact on the Company’s financial
statements.
13
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
2.
Inventory
Inventory
is valued at the lower of cost, determined on the first-in, first-out basis
(FIFO), or market value. Inventory consists of the following:
June
30, 2008
|
December
31, 2007
|
|||||||
Parts
and Accessories
|
$ | 324 | $ | 324 |
Note
3. Uncertain Tax
Provisions
Effective
January 1, 2007, the Company adopted the provisions of FASB Interpretation No.
48, “Accounting for Uncertainty in Income Taxes – an interpretation of FASB
Statement No. 109” (“FIN 48”). FIN 48 prescribes a recognition threshold and a
measurement attribute for the financial statement recognition and measurement of
tax positions taken or expected to be taken in a tax return. For those benefits
to be recognized, a tax position must be more-likely-than-not to be sustained
upon examination by taxing authorities. The adoption of the provisions of FIN 48
did not have a material impact on the company’s financial position and results
of operations. At January 1, 2007, the company had no liability for unrecognized
tax benefits and no accrual for the payment of related interest.
Interest
costs related to unrecognized tax benefits are classified as “Interest expense,
net” in the accompanying statements of operations. Penalties, if any, would be
recognized as a component of “Selling, general and administrative expenses”. The
Company recognized $0 of interest expense related to unrecognized tax benefits
during 2007. In many cases the company’s uncertain tax positions are
related to tax years that remain subject to examination by relevant tax
authorities.
With few
exceptions, the company is generally no longer subject to U.S. federal, state,
local or non-U.S. income tax examinations by tax authorities for years before
2004. The following describes the open tax years, by major tax jurisdiction, as
of January 1, 2007:
United
States (a)
|
2004–
Present
|
(a)
Includes federal as well as state or similar local jurisdictions, as
applicable.
14
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
4. Commissions
and Sales Receivable
Commissions
and Sales Receivable consists of the following:
June
30, 2008
|
December
31, 2007
|
|||||||
Commissions
Receivable
|
$ | 6,026 | $ | 5,607 | ||||
Sales
Receivable
|
2,505 | 1,213 | ||||||
$ | 8,531 | $ | 6,820 |
Note
5. Related Party Note
The
Company has a note payable to Craig Burton, Secretary of the
Company. This note has a due date of November 21, 2007 and carries an
interest of 10%. The outstanding principal on the note was $5,000 as
of June 30, 2008 and December 31, 2007. The accrued interest was
$1,467 and $1,153 as of June 30, 2008 and December 31, 2007,
respectively.
The
Company has a note payable with Joseph Passalaqua. This note has a
due date of November 21, 2007 and carries an interest of 10%. The outstanding
principal on the note was $5,000 as of June 30, 2008 and December 31,
2007. The accrued interest was $1,467 and $1,153 as of June 30, 2008
and December 31, 2007, respectively.
The
Company has note payables with Joseph Passalaqua. These notes carry a
principal balance of approximately $89,465 at June 30, 2008 and are due on
demand carrying interest ranging from 10% to 18%. The accrued
interest was $7,035 and $4,574 as of June 30, 2008 and December 31, 2007,
respectively.
15
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
6. Commitments
As of
June 30, 2008, all activities of the Company have been conducted by corporate
officers from either Companies Parents business offices. Currently,
there are no outstanding debts owed by the company for the use of these
facilities and there are no commitments for future use of the
facilities.
Note
7. Major Dial
Around Compensation Providers (Commissions)
During
2008, the Company received approximately 95% of total dial around from two
providers. The loss of these providers would adversely impact the
business of the Company.
Note
8. Income
Taxes
As of
December 31, 2007, the Company had a net operating loss carry forward for income
tax reporting purposes of approximately $397,997 that may be offset against
future taxable income through 2025. Current tax laws limit the amount
of loss available to be offset against future taxable income when a substantial
change in ownership occurs. Therefore, the amount available to offset
future taxable income may be limited. No tax benefit has been
reported in the financial statements, because the Company believes there is a
50% or greater chance the carry-forwards will expire
unused. Accordingly, the potential tax benefits of the loss
carry-forwards are offset by a valuation allowance of the same
amount.
2007
|
2006
|
|||||||
Net
Operating Loss
|
135,319 | 183,124 | ||||||
Valuation
Allowance
|
(135,319 | ) | (183,124 | ) | ||||
- | - |
The
provision for income taxes differs from the amount computed using the federal US
statutory income tax rate as follows:
2007
|
2006
|
|||||||
Provision
(Benefit) at US Statutory Rate
|
(37,509 | ) | (62,262 | ) | ||||
Other
Differences
|
(10,296 | ) | (246 | ) | ||||
Increase
(Decrease) in Valuation Allowance
|
47,805 | 62,508 | ||||||
- | - |
The
Company evaluates its valuation allowance requirements based on projected future
operations. When circumstances change and causes a change in management's
judgment about the recoverability of deferred tax assets, the impact of the
change on the valuation is reflected in current income.
16
NB TELECOM,
INC.
NOTES TO THE FINANCIAL
STATEMENTS
Note
9. Merger
and Spinoff
On
December 27, 2005 the Company signed an Agreement and Plan of Merger
("Agreement") with NB Telecom, Inc., ("Telecom") a newly formed Nevada
corporation. Under the terms of the proposed Merger the Company shall
be merged into Telecom, with Telecom continuing as the surviving
corporation. The Merger became effective as of March 23, 2006. The
SEC granted effectiveness for NB Telecom August 24, 2007.
The
financial statements present only the accounts of NB Telecom, Inc. which was a
wholly owned subsidiary of USIP.COM, Inc. until the spin off effective date of
August 24. The spin-off is accounted for as a recapitalization of the Company,
accordingly the financial statements are restated to reflect the 49,632,222
shares outstanding after the spin-off in all periods presented
Note
10. Common Stock
Transactions
The spin
off from USIP was effective August 24, 2007 which resulted in 49,632,222 shares
being issued at $.0001 per share. This change has been accounted for
retro actively.
17
Item
2. Management Discussion and Analysis of Financial Conditions and
Results of Operations
Forward
Looking Statements
Some of
the information in this section contains forward-looking statements that involve
substantial risks and uncertainties. You can identify these statements by
forward-looking words such as "may," "will," "expect," "anticipate," "believe,"
"estimate" and "continue," or similar words. You should read statements that
contain these words carefully because they:
|
discuss
our future expectations;
|
|
contain
projections of our future results of operations or of our financial
condition; and
|
|
state
other "forward-looking"
information.
|
We
believe it is important to communicate our expectations. However, there may be
events in the future that we are not able to accurately predict or over which we
have no control. Our actual results and the timing of certain events could
differ materially from those anticipated in these forward-looking statements as
a result of certain factors, including those set forth under "Risk Factors,"
"Business" and elsewhere in this prospectus. See "Risk Factors."
Organization
and Basis of Presentation
NB
Telecom, Inc. is currently a provider of both privately owned and company owned
payphones (COCOT’s) and stations in New York. The Company receives revenues from
the collection of the payphone coinage, a portion of usage of service from each
payphone and a percentage of long distance calls placed from each payphone from
the telecommunications service providers. In addition, the Company also receives
revenues from the service and repair of privately owned payphones, sales of
payphone units and the sales of prepaid phone cards.
Critical
Accounting Policies
The
preparation of financial statements and related disclosures in conformity with
accounting principles generally accepted in the United States of America
requires management to make judgments, assumptions and estimates that affect the
amounts reported in our consolidated financial statements and accompanying
notes. We base our estimates and judgments on historical experience and on
various other assumptions that we believe are reasonable under the
circumstances. However, future events are subject to change, and the best
estimates and judgments routinely require adjustment. The amounts of assets and
liabilities reported in our consolidated balance sheet, and the amounts of
revenues and expenses reported for each of our fiscal periods, are affected by
estimates and assumptions which are used for, but not limited to, the accounting
for allowance for doubtful accounts, goodwill and intangible asset impairments,
restructurings, inventory and income taxes. Actual results could differ from
these estimates. The following critical accounting policies are significantly
affected by judgments, assumptions and estimates used in the preparation of our
consolidated financial statements.
Revenue
Recognition Policies
The
Company derives its primary revenue from the sources described below, which
includes dial around revenues, coin collections, and telephone equipment repairs
and sales. Other revenues generated by the company include, phone card sales,
and commissions.
Dial
around revenues are generated from calls to gain access to a different long
distance carrier than is already programmed into the phone. Revenues from dial
around calls are recorded based upon estimates until the coin collection
revenues are generated when callers deposit coins into the phones to make calls.
Coin revenues are recorded in an amount equal to the coins
collected. Revenues on commissions, phone card sales, and telephone
equipment repairs and sales are realized when the services are
provided.
18
SIX
MONTHS ENDED JUNE 30, 2008 COMPARED TO SIX MONTHS ENDED JUNE 30,
2007
REVENUES
Our total
revenue decreased by $8,743 or approximately 24.8%, from $35,321in the six
months ended June 30, 2007 to $26,578 in the six months ended June 30,
2008. This decrease was primarily attributable to removal of
unprofitable phone locations and lower call volumes on our payphones resulting
from the growth in wireless communications.
Our
commissions decreased by $6,070 or approximately 100%, from $6,070 in the six
months ended June 30, 2007 to $0 in the six months ended June 30,
2008. This decrease was primarily due to lower call volumes resulting
in less commissions.
Our coin
call revenues decreased by $3,489 or approximately 84.5%, from $4,129 in the six
months ended June 30, 2007 to $640 in the six months ended June 30,
2008. The decrease in coin call revenue was primarily attributable to
the reduced number of payphones we operated coupled with the increased
competition from wireless communication services.
Our
non-coin call revenue, which is comprised primarily of dial-around revenue,
increased $952 or approximately 14.1% from $6,743 in the six months ended June
30, 2007 to $7,695 in the six months ended June 30, 2008. This
increase was primarily attributable to an increase in toll free calling in this
quarter.
Service
& Repair Sales increased by $63, when compared to the same period in 2007.
Equipment Sales decreased $199, when compared to the same period in
2007.
COSTS
OF SALES
Our
overall cost of sales decreased for the six months ending June 30, 2008 by
$27,065 or approximately 67.5% when compared to the six months ended June 30,
2007.
Our
telecommunication costs decreased by $18,686, or approximately 60.7% when
compared to the same period in 2007. This decrease is primarily
attributable to fewer payphones to support.
Depreciation
expense decreased by $9,342 when compared to the same period in
2007. This decrease is due to certain assets being fully depreciated
and our on going strategy of identifying unprofitable payphones, and selling
them to the site owners. Because an asset such as telephone equipment
or motor vehicle is expected to provide service for many years, it is recorded
as an asset, rather than an expense, in the year acquired. A portion
of the cost of the long-lived asset is reported as an expense during each year
over the life of the asset in a rational and systematic manner.
Our cost
for travel increased $808 when compared to the same period in 2007. Our supplies
increased $155 when compared to the same period in 2007.
OPERATION
AND ADMINISTRATIVE EXPENSES
Operating
expenses decreased by $17,878 or approximately 37.03% over the same period in
2007. Approximately 74.9% of this decrease is related to decrease in
salary expense. Salaries and related payroll taxes decreased by
$13,390 when compared to the same period for 2007. This decrease is
attributable to reducing a full time employee to part time. Rent
decreased by $563 when compared to 2007. Professional fees decreased
by $70 over 2007. These are fees we pay to accountants and attorneys
throughout the period for performing various tasks. Our office and
vehicle expenses, together account for a decrease of $3,855 when compared to the
same period ending June 30, 2007.
19
Interest
Expense
Interest
expense, net, increased for the period ended June 30, 2008 to $13,801 from
$12,127 for the period ended June 30, 2007. This increase was due to increased
interest-rate debt.
Net Loss from
Operations
We had
net loss of $30,684 for the period ended June 30, 2008 as compared to a net loss
after taxes of $59,697 for the period ended June 30, 2007. This decrease was due
to a decrease in operating expenses for the period ended June 30,
2008.
Liquidity and Capital
Resources
Our
primary liquidity and capital resource needs are to finance the costs of our
operations.
As of
June 30, 2008, we had $0 cash on hand, compared to $0 as of June 30,
2007.
We
believe that we will continue to need investing and financing activities to fund
operations.
Net cash
used in operating activities was $36,313 during the six-month period ended June
30, 2008, mainly representative of the net loss incurred during 2008. This
compares to net cash used in operating activities of $12,069 for the six-month
period ended June 30, 2007.
Net cash
provided by financial activities was $36,313 during six-month period ended June
30, 2008, mainly representing the proceeds from related party
notes. This compares to net cash provided by financing activities of
$5,909 for the six-month period ended June 30, 2007 mainly due to proceeds from
related party notes of $6,759 and proceeds from sale of equipment of
$6,160.
Our
expenses to date are largely due to professional fees and the cost of sales for
telephone communication costs.
We
believe that our operations will provide us with the necessary funds to satisfy
our liquidity needs for the next 6 months. To the extent they are not, however,
our principal stockholders have agreed to fund our operations for the next
twelve-month period and beyond.
Working
Capital
As of
June 30, 2008, we had total assets of $8,855 and total liabilities of $292,827
which results in working deficit of $(283,972) as compared to total assets of
$7,174 and total liabilities of $260,462 resulting in a working deficit of
$(253,288) as of June 30, 2007.
THREE
MONTHS ENDED JUNE 30, 2008 COMPARED TO THREE MONTHS ENDED JUNE 30,
2007
REVENUES
Our total
revenue decreased by $6,257 or approximately 34.3%, from $18,235 in the three
months ended June 30, 2007 to $11,978 in the three months ended June 30,
2008. This decrease was primarily attributable to removal of
unprofitable phone locations and lower call volumes on our payphones resulting
from the growth in wireless communications.
Our
commissions decreased by $267 or approximately 100%, from $267 in the three
months ended June 30, 2007 to $0 in the three months ended June 30,
2008. This decrease was primarily due to lower call volumes on our
payphones.
20
Our coin
call revenues decreased by $2,100 or approximately 100%, from $2,100 in the
three months ended June 30, 2007 to $0 in the three months ended June 30,
2008. The decrease in coin call revenue was primarily attributable to
the reduced number of payphones we operated coupled with the increased
competition from wireless communication services.
Our
non-coin call revenue, which is comprised primarily of dial-around revenue,
decreased $3,148 or approximately 46.7% from $6,743 in the three months ended
June 30, 2007 to $3,595 in the three months ended June 30, 2008. This
decrease was primarily attributable to lower call volumes on our network of
payphones.
Service
& Repair Sales decreased by $742, when compared to the same period in
2007.
COSTS
OF SALES
Our
overall cost of sales decreased for the three months ending June 30, 2008 by
$16,413 or approximately 92.5% when compared to the three months ended June 30,
2007.
Our
telecommunication costs decreased by $14,670, or approximately 96.4% when
compared to the same period in 2007. This decrease is primarily attributable to
fewer payphones to support.
Depreciation
expense decreased by $2,522 when compared to the same period in
2007. This decrease is due to certain assets being fully depreciated
and our on going strategy of identifying unprofitable payphones, and selling
them to the site owners.
Our cost
for travel increased $624 when compared to the same period in 2007. Our supplies
increased $155 when compared to the same period in 2007.
OPERATION
AND ADMINISTRATIVE EXPENSES
Operating
expenses increased by $3,709 or approximately 18.08% over the same period in
2007. Salaries and related payroll taxes decreased by $7,157 when
compared to the same period for 2007. This decrease is attributable
to a full time employee becoming part time. Rent decreased by $500
when compared to 2007. Professional fees increased by $13,195 over
2007. These are fees we pay to accountants and attorneys throughout
the period for performing various tasks. Our office and vehicle
expenses, together account for a decrease of $1,829 when compared to the same
period ending June 30, 2007.
Interest
Expense
Interest
expense, net, increased for the period ended June 30, 2008 to $6,930 from $4,087
for the period ended June 30, 2007. This increase was due to increased
interest-rate debt.
Item 3. Quantitive and
Qualitative Disclosure About Market Risks.
Not
Applicable.
Item
4. Controls and Procedures
We
maintain disclosure controls and procedures that are designed to ensure that
information required to be disclosed in our reports filed pursuant to the
Securities Exchange Act of 1934, as amended the ("Exchange Act"), is recorded,
processed, summarized and reported within the time periods specified in the
Securities and Exchange Commission's rules, regulations and related forms, and
that such information is accumulated and communicated to our principal executive
officer and principal financial officer, as appropriate, to allow timely
decisions regarding required disclosure.
21
We have
carried out an evaluation, under the supervision and with the participation of
our management, including our principal executive officer and principal
financial officer, of the effectiveness of the design and operation of our
disclosure controls and procedures. Based on this evaluation, our principal
executive officer and principal financial officer concluded that our disclosure
controls and procedures were effective.
(b) Changes
in internal controls.
There
have been no significant changes in our internal controls or other factors that
could significantly affect such controls and procedures subsequent to the date
we completed our evaluation. Therefore, no corrective actions were
taken.
Item 1. Legal
Proceedings.
To the
best knowledge of the Company's officers and directors, the Company is currently
not a party to any pending legal proceedings.
Item 1A. Risk
Factors.
There
have been no material changes to the risk factors previously disclosed under
item 1 of the Company’s Registration Statement on Form SB-2 as initially filed
with the United States Securities and Exchange Commission on May 12,
2006.
Item 2. Unregistered sales
of Equity Securities and Use of Proceeds.
Item 3. Defaults Upon
Senior Securities.
None.
Item 4. Submission of
Matters to a Vote of Security Holders.
Item 5. Other
Information.
None.
22
Item
6. Exhibits.
(a)
|
Exhibits:
|
*3.1
|
Certificate
of Incorporation.
|
*3.2
|
By-Laws.
|
31.1
|
Certification
pursuant to Section 302 of Sarbanes Oxley Act of 2002.
|
31.2
|
Certification
pursuant to Section 302 of Sarbanes Oxley Act of 2002.
|
32.1
|
Certification
pursuant to Section 906 of Sarbanes Oxley Act of 2002.
|
32.2
|
Certification
pursuant to Section 906 of Sarbanes Oxley Act of
2002.
|
* Filed
as an exhibit to the Company's Registration Statement on Form SB-2, as initially
filed with the Securities and Exchange Commission on May 12, 2006, and
incorporated herein by this reference.
SIGNATURES
In
accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused
this report to be signed on its behalf by the undersigned, there unto duly
authorized.
Dated: August
14, 2008
|
NB
TELECOM, INC.
|
|
By:
|
/s/
Paul Kelly
|
|
Paul
Kelly
|
||
President,
Principal Financial Officer
|
23