GME INNOTAINMENT, INC. - Quarter Report: 2015 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
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 March 31, 2015
[ ]TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission file number 000-54446
GREAT CHINA MANIA HOLDINGS, INC.
(Exact Name of Registrant as Specified in Its Charter)
Florida |
| 59-2318378 |
(State or other jurisdiction of incorporation or organization) |
| (I.R.S. Employer Identification No.) |
Room 1902, 19/F., Kodak House II, |
|
|
321 Java Road, Hong Kong |
| n/a |
(Address of principal executive offices) |
| (Zip Code) |
(852) 3543-1208
(Registrants telephone number, including area code)
Indicate by check mark whether the issuer (1) 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 TNo £
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). YesTNo £
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 definitions of large accelerated filer, accelerated filer and smaller reporting company in Ruble 12b-2 of the Exchange Act.
Large accelerated filer £ | Accelerated filer£ |
Non-accelerated filer £ (Do not check if a smaller reporting company) | Smaller reporting company T |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes £ No T
The number of shares of Common Stock, $0.01 par value, outstanding on May 14, 2015 was 28,433,094.
1
GREAT CHINA MANIA HOLDINGS, INC. AND SUBSIDIARIES
TABLE OF CONTENTS
2
PART I FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
GREAT CHINA MANIA HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
| March 31, 2015 (Unaudited) |
| December 31, 2014 (Audited) |
ASSETS |
|
|
|
|
CURRENT ASSETS |
|
|
|
|
Cash and cash equivalents | $ | 1,060,234 | $ | 657,115 |
Accounts receivable |
| 99,337 |
| 92,695 |
Prepaid expenses and other receivables |
| 429,954 |
| 204,917 |
Total current assets |
| 1,589,525 |
| 954,727 |
Property, plant and equipment |
| - |
| - |
TOTAL ASSETS | $ | 1,589,525 | $ | 954,727 |
|
|
|
| |
LIABILITIES AND EQUITY |
|
|
| |
LIABILITIES |
|
|
| |
CURRENT LIABILITIES |
|
|
| |
Accounts payable |
| 551,576 |
| 448,149 |
Accrued expenses and other payables |
| 578,564 |
| 76,916 |
Unearned revenue |
| 435,415 |
| 478,211 |
Short-term borrowings |
| 229,922 |
| 203,939 |
Convertible notes |
| 88,333 |
| 88,333 |
Total current liabilities |
| 1,883,810 |
| 1,295,548 |
|
|
|
| |
LONG-TERM LIABILITIES |
|
|
| |
Convertible note |
| 31,301 |
| 31,301 |
|
| 31,301 |
| 31,301 |
|
|
|
|
|
TOTAL LIABILITIES | $ | 1,915,111 | $ | 1,326,849 |
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
Common stock, par value $0.01; 375,000,000 shares authorized; 28,433,094 and 26,433,094 shares issued and outstanding as of March 31, 2015 and December 31, 2014, respectively |
| 284,331 |
| 264,331 |
Additional paid in capital |
| 9,521,345 |
| 9,501,345 |
Accumulated deficits |
| (10,123,549) |
| (10,140,513) |
Accumulated other comprehensive loss |
| 3,196 |
| 3,780 |
Total shareholders equity attributable to Great China Mania Holdings, Inc. and subsidiaries |
| (314,677) | (371,057) | |
Non controlling interests |
| (10,909) |
| (1,065) |
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY | $ | (325,586) | $ | (372,122) |
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY | $ | 1,589,525 | $ | 954,727 |
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
3
GREAT CHINA MANIA HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (UNAUDITED)
| Three months ended March 31, | |||
|
| 2015 |
| 2014 |
CONTINUING OPERATIONS |
|
|
|
|
REVENUES |
| $ 553,025 |
| $ 287,810 |
|
|
|
|
|
COST OF SALES |
| 330,535 |
| 161,482 |
|
|
|
|
|
GROSS PROFIT |
| 222,490 |
| 126,328 |
|
|
|
|
|
EXPENSES |
|
|
|
|
Sales & marketing expenses |
| 28,394 |
| 11,011 |
General and administrative |
| 190,662 |
| 204,552 |
TOTAL OPERATING EXPENSES |
| 219,056 |
| 215,563 |
|
|
|
|
|
INCOME / (LOSS) FROM CONTINUING OPERATIONS BEFORE PROVISION FOR INCOME TAXES |
| 3,434 |
| (89,235) |
|
|
|
|
|
OTHER INCOME/(EXPENSE) |
|
|
|
|
Other income |
| 4,770 |
| 587 |
Other expenses |
| (1,084) |
| (11,337) |
TOTAL OTHER EXPENSE |
| 3,686 |
| (10,750) |
|
|
|
|
|
NET INCOME / LOSS BEFORE PROVISION FOR INCOME TAXES |
| 7,120 |
| (99,985) |
|
|
|
|
|
PROVISION FOR INCOME TAXES |
| - |
| - |
|
|
|
|
|
NET INCOME / (LOSS) FROM CONTINUING OPERATIONS |
| $ 7,120 |
| $ (99,985) |
|
|
|
|
|
NET INCOME / (LOSS) FOR THE PERIOD |
| $ 7,120 |
| $ (99,985) |
|
|
|
|
|
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
| 9,844 |
| - |
|
|
|
|
|
NET INCOME / (LOSS) ATTRIBUTABLE TO GREAT CHINA MANIA HOLDINGS, INC. AND SUBSIDIARIES |
| $ 16,964 |
| $ (99,985) |
|
|
|
|
|
OTHER COMPREHENSIVE LOSS ATTRIBUTABLE TO GREAT CHINA MANIA HOLDINGS, INC. AND SUBSIDIARIES |
|
|
|
|
Loss on foreign exchange translation |
| (584) |
| - |
|
|
|
|
|
TOTAL COMPREHENSIVE INCOME / (LOSS) FOR THE PERIOD |
| $ 16,380 |
| $ (99,985) |
|
|
|
|
|
BASIC INCOME / (LOSS) PER SHARE |
| $ 0.00 |
| $ (0.00) |
|
|
|
|
|
DILUTED INCOME / (LOSS) PER SHARE |
| $ 0.00 |
| $ (0.00) |
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING |
|
|
|
|
|
|
|
|
|
BASIC |
| 26,610,872 |
| 22,105,301 |
|
|
|
|
|
DILUTED |
| 29,371,278 |
| 22,105,301 |
See accompanying notes to condensed consolidated financial statements.
4
GREAT CHINA MANIA HOLDINGS, INC.AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
| For the three months ended March 31, | ||
|
| 2015 |
| 2014 |
Cash flows from operating activities |
|
|
|
|
Net income / (loss) from continuing operations |
| $ 7,120 |
| $ (99,985) |
Adjustments to reconcile net income to net cash flows used in operating activities for: | ||||
Share based payment | 40,000 |
| - | |
Amortization of intangible asset | - |
| 10,000 | |
Impairment loss on other asset |
| - |
| 10,000 |
Interest income receivable |
| - |
| (561) |
Changes in operating assets and liabilities: |
|
|
|
|
(Increase) / Decrease in accounts receivable |
| (6,642) |
| 174,628 |
(Increase)/ Decrease in prepaid expenses and other receivables |
| (225,037) |
| 10,252 |
Increase / (Decrease ) in accounts payable |
| 103,427 |
| (26,892) |
(Decrease) / Increase in unearned revenue |
| (42,796) |
| 290,073 |
Increase/(Decrease) in accrued expenses and other payables |
| 501,648 |
| (164,736) |
Net cash (used in)/provided by operating activities |
| 377,720 |
| 202,779 |
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Repayment of short-term loan receivable |
| - |
| 76,471 |
Net cash used in investing activities |
| - |
| 76,471 |
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Advance from short-term borrowings |
| 25,983 |
| - |
Issue of shares capital |
| - |
| 732 |
Net cash provided by/(used in) financing activities |
| 25,983 |
| 732 |
|
|
|
|
|
Net increase /(decrease) in cash and cash equivalents |
| 403,703 |
| 279,982 |
|
|
|
|
|
Effect of foreign exchange rate changes |
| (584) |
| - |
|
|
|
|
|
Cash and cash equivalents at beginning of period |
| 657,115 |
| 640,383 |
|
|
|
|
|
Cash and cash equivalents at end of period |
| $ 1,060,234 |
| $ 920,365 |
|
|
|
|
|
Supplemental disclosure of cash flows information: |
|
|
|
|
|
|
|
|
|
Non cash continuing financing activities: |
|
|
|
|
Issuance of shares for acquisition of asset impaired |
| - |
| 200,000 |
|
| $ - |
| $ 200,000 |
See accompanying notes to condensed consolidated financial statements.
5
GREAT CHINA MANIA HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
MARCH 31, 2015
NOTE 1 ORGANIZATION AND PRINCIPAL ACTIVITIES
Great China Mania Holdings, Inc. (GMEC or the Company) was incorporated in Florida on July 8, 1983 and adopted the current name on March 16, 2011. The Company incorporated a wholly owned subsidiary named Super China Global Limited (SCGL) in British Virgin Islands (BVI) on January 28, 2011 to hold all fellow subsidiaries. At the balance sheet date, the Company owns thirteen (13) subsidiaries through SCGL:
GME Holdings Limited (GMEH) was incorporated in Hong Kong on February 18, 2011 to operate an artist management and event management businesses in Hong Kong. The Company holds 100% equity interest of GMEH through SCGL.
GMEC Ventures Limited (GMEV) was incorporated in Hong Kong on June 1, 2011 to hold future investment. The Company holds 100% equity interest of GMEV through SCGL.
3A Pictures Limited (3A) was incorporated in Hong Kong on December 30, 2013 under the name of Number 5 Asia Management Limited to hold future investment. It adopted the current name on May 30, 2014. The Company holds 100% equity interest of 3A through SCGL.
GME Distribution Workshop Limited (GMED) was incorporated in Hong Kong on January 24, 2014 to manage the movie-related businesses. The Company holds 100% equity interest of GMED through SCGL.
Celestial Talent International Limited (Celestial) was incorporated in BVI on August 20, 2014 to hold the fellow subsidiaries incorporated after October 2014. The Company holds 100% equity interest of Celestial through SCGL.
GME London Limited (GME London) was incorporated in England and Wales on December 18, 2014 to operate the businesses of concert management in the United Kingdom and Asia Pacific region. The Company owns 51% equity interest of GME London through a BVI company named as Platinum China Enterprises Limited.
GME Casting Studio Limited (GME Casting) was incorporated in Hong Kong on 31 October, 2014 to operate the movie casting and talent management in Hong Kong and China excluding Beijing, Shanghai and Hangzhou. MY GME Sdn. Bhd. (MY GME) was incorporated in Malaysia on December 5, 2014 to operate the businesses of movie casting, model management, model scouting and event management in Malaysia, Singapore and Thailand. The Company owns 51% equity interest of both of GME Casting and MY GME through a BVI company named as Access Max International Limited.
iScout Models Limited (iScout) was incorporated in Hong Kong on November 20, 2014 to hold future investment of a wholly owned foreign enterprise (WOFE) subsidiary in Shanghai (temporarily named as Shanghai Junyue Limited, which is planned to be formed in the second quarter of 2015) to operate the artists social media management and modelling businesses in China. The Company owns 51% equity interest of iScout through Celestial.
GMECM Limited (GMECM) was incorporated on December 31, 2014 in Hong Kong to hold future investments of a WOFE subsidiary in China (temporarily named as Xingyao Limited, which is planned to be formed in the second quarter of 2015) to operate the movie and television program casting businesses in China. The Company owns 51% equity interest of GMECM through Celestial.
GME Paragon Limited (GME Paragon) was incorporated in Hong Kong on February 9, 2015 to operate the artist management in China. The Company owns 51% equity interest of GME Paragon through Celestial.
On September 2, 2014, the Company has entered into a definitive material agreement with Concept X Limited (Concept X) for the acquisition of 100% of the issued and outstanding shares of Concept X. On March 11, 2015, the Company filed a form 8-K/A to announce that it has approved the due diligence review on Concept X and the acquisition and the exchange of shares have not occurred yet.
6
On May 6, 2015, the Company and its wholly owned subsidiary GMEH executed a share exchange agreement with Direct Success Group Limited, an investment holding company focusing on artist management business ventures. (DSGL) Pursuant to the terms of the share exchange agreement, the Company acquired 20% equity interest of DSGL in exchange for DSGL acquiring 55% equity interest of GMEH from the Company. After the closing, the Company retained the equivalent of 56% equity interest of GMEH.
NOTE 2 PRINCIPLES OF CONSOLIDATION
The unaudited interim financial statements of the Company and the Companys subsidiaries (see Note 1) for the three months ended March 31, 2015 and 2014 have been prepared pursuant to the rules & regulations of the SEC. Certain information and disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the following disclosures are adequate to make the information presented not misleading. All significant intercompany balances and transactions have been eliminated. The functional currency for the majority of the Companys operations is the Hong Kong Dollar (HKD) for three months ended March 31, 2015 and 2014, while the reporting currency is the US Dollar.
In the opinion of management, the accompanying condensed consolidated financial statements contain all adjustments, consisting only of normal recurring accruals, necessary for a fair presentation of the Companys financial position as of March 31, 2015, the results of its operations and cash flows for the three months ended for March 31, 2015 and 2014.
The results of operations for the three months ended March 31, 2015 are not necessarily indicative of the results for a full year period.
The accompanying unaudited consolidated financial statements and the following notes should be read in conjunction with the audited consolidated financial statements and the notes thereto in the Companys Form 10-K for the year ended December 31, 2014.
NOTE3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a)
Economic and political risk
The Companys continuing operations and discontinued operations are conducted in Hong Kong. Accordingly, the political, economic, and legal environments in the Hong Kong may influence the Companys business, financial condition, and results of operations.
The Companys major operations in the Hong Kong are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These include risks associated with, among others, the political, economic, and legal environment. The Companys results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, and rates and methods of taxation, among other things.
(b)
Cash and cash equivalents
The Company considers all highly liquid investments purchased with original maturities of three months or less to be cash equivalents. The Companys continued operations maintain bank accounts in Hong Kong. The Companys discontinued operations maintain bank accounts in Hong Kong.
(c)
Income tax
Income taxes are based on pre-tax financial accounting income. Deferred tax assets and liabilities are recognized for the expected tax consequences of temporary differences between the tax bases of assets and liabilities and their reported amounts. The Company periodically assesses the need to establish valuation allowances against its deferred tax assets to the extent the Company no longer believes it is more likely than not that the tax assets will be fully utilized.
7
The Company evaluates a tax position to determine whether it is more likely than not that the tax position will be sustained upon examination, based upon the technical merits of the position. A tax position that meets the more-likely-than-not recognition threshold is subject to a measurement assessment to determine the amount of benefit to recognize and the appropriate reserve to establish, if any. If a tax position does not meet the more-likely-than-not recognition threshold, no benefit is recognized.
In accordance with the relevant tax laws and regulations of Hong Kong, the applicable corporation income tax rate was 16.5% on assessable profits, if any, for the periods ended March 31, 2015 and 2014, respectively.
(d)
Fair value of financial instruments
The Companys financial instruments primarily consist of cash and cash equivalents, amount due from a related company, prepaid expenses and other receivables, accounts payable, accrued expenses and other payables, receipt in advance, taxes payable and amount due to a related party.
The estimated fair value amounts have been determined by the Company, using available market information or other appropriate valuation methodologies. However, considerable judgment is required in interpreting market data to develop estimates of fair value. Consequently, the estimates are not necessarily indicative of the amounts that could be realized or would be paid in a current market exchange.
As of the balance sheet dates, the estimated fair values of the financial instruments were not materially different from their carrying values as presented, due to the short maturities of these instruments and the fact that the interest rates on the borrowings approximate those that would have been available for loans of similar remaining maturity and risk profiles at respective year ends.
(e)
Long-Lived Assets
Property and equipment is stated at cost. Depreciation is computed by the straight-line method over estimated useful lives (2-7 years). Intellectual property assets are stated at their fair value acquisition cost. Amortization of intellectual property assets is calculated by the straight line method over their estimated useful lives. Historical costs are reviewed and evaluated for their net realizable value of the assets. The carrying amount of all long-lived assets is evaluated periodically to determine if adjustment to the depreciation and amortization period or the unamortized balance is warranted. Based upon its most recent analysis, the Company believes that no impairment of property and equipment existed at March 31,2015.
Long-lived assets such as property, equipment and identifiable intangibles are reviewed for impairment whenever facts and circumstances indicate that the carrying value may not be recoverable. When required impairment losses on assets to be held and used are recognized based on the fair value of the asset. The fair value is determined based on estimates of future cash flows, market value of similar assets, if available, or independent appraisals, if required. If the carrying amount of the long-lived asset is not recoverable from its undiscounted cash flows, an impairment loss is recognized for the difference between the carrying amount and fair value of the asset. When fair values are not available, the Company estimates fair value using the expected future cash flows discounted at a rate commensurate with the risk associated with the recovery of the assets. We did not recognize any impairment losses for any periods presented.
(f)
Prepaid expenses
Any expenses paid prior to the related services rendered will be recorded as prepaid expenses. Such prepaid expenses will be reconciled and determinable in earlier of 60 days after the services rendered or 2 years after the initial payment date.
8
(g)
Unearned revenue
Any revenue received prior to the service rendered will recorded as unearn revenue. Such advance will be reconciled and determinable in earlier of date of service service rendered or collectability of related revenue is reasonably assured.
(h)
Revenue recognition
Revenue represents the invoiced value of goods sold or services rendered during the year, net of sales discounts and returns. Generally revenue is recognized when all of the following criteria are met:
- | Persuasive evidence of an arrangement exists, |
- | Delivery has occurred or services have been rendered, |
- | The sellers price to the buyer is fixed or determinable, and |
- | Collectability is reasonably assured |
Revenue recognition policies for each of the major products and services of continuing operations are illustrated as follows:
(i) | Revenue from provision of artist management, event management, and promotion for its clients is recognized when services are rendered. Revenues and expenses of major concerts are recorded when all receipts and expenses are reconciled and determinable which may be up to 60 days after the event.The sum of deposits received $492,632 related to a concert performance held prior to March 31, 2015 will be returned in the next quarter after management completes the reconciliation of receipts and expenses. |
ii) | Revenue from artist-related merchandising is recognized when receipt is confirmed by clients according to the relating predetermined agreements. |
(iii) | Revenue from intellectual property rights on CD, DVD and video products is recognized upon delivery of products to customers. |
(i)
Earnings per share
Basic earnings per share is computed by dividing income available to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted earnings per share is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. For the years ended March 31, 2015 and 2014, there are a total of 2,760,406 and 0 shares of common stock included in the calculation of diluted weighted average number of shares outstanding respectively.
(j)
Use of estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates.
(k)
Comprehensive income
Comprehensive income is defined to include all changes in equity except those resulting from investments by owners and distributions to owners. Among other disclosures, all items that are required to be recognized under current accounting standards as components of comprehensive income are required to be reported in a financial statement that is presented with the same prominence as other financial statements. Comprehensive income includes net income and the foreign currency translation gain, net of tax.
9
(l)
Foreign currency translation
The accompanying consolidated financial statements are presented in United States Dollars (US$). The functional currency of the Company is Hong Kong Dollar (HKD). Capital accounts of the consolidated financial statements are translated into United States dollars from HKD at their historical exchange rates when the capital transactions occurred. Assets and liabilities are translated at the exchange rates as of balance sheet date. Income and expenditures are translated at the average exchange rate of the period. The translation rates are as follows:
|
| March 31, 2015 |
| December 31, 2014 | March 31, 2014 |
|
|
|
|
|
|
Period end HKD : US$ exchange rate |
| 0.1290 |
| 0.1290 | 0.1282 |
Average for the period HKD : US$ exchange rate |
| 0.1290 |
| 0.1290 | 0.1282 |
This translation rates are referenced to the linked rate of HK$ and US$ guaranteed by Government of Hong Kong.
(m)
Recent accounting pronouncements
The Financial Accounting Standards Board and other entities issued new or modifications to, or interpretations of, existing accounting guidance upon March 31, 2015. Management has carefully considered the new pronouncements that altered generally accepted accounting principles and does not believe that any other new or modified principles will have a material impact on the Companys reported financial position or operations in the near term.
The Company reviews new accounting standards as issued. No new standards had any material effect on these financial statements. The accounting pronouncements issued subsequent to the date of these financial statements that were considered significant by management were evaluated for the potential effect on these consolidated financial statements. Management does not believe any of the subsequent pronouncements will have a material effect on these consolidated financial statements as presented and does not anticipate the need for any future restatement of these consolidated financial statements because of the retro-active application of any accounting pronouncements issued subsequent to March 31, 2015 through the date these financial statements were issued.
NOTE 4 ACCOUNTS RECEIVABLE
Accounts receivable consist of amounts due from customers for the provision of services or sale of merchandise. An allowance for doubtful accounts is considered to be established for any amounts that may not be recoverable, which is based on an analysis of the Companys customer credit worthiness, and current economic trends. Based on managements review of accounts receivable, allowances for doubtful accounts were established as deemed necessary. Receivables are determined to be past due, based on payment terms of original invoices. The Company does not typically charge interest on past due receivables. An allowance of $46 and $0 was established for the 3 months ended March 31, 2015 and 2014 respectively.
NOTE 5 DEPOSITS, PREPAID EXPENSES AND OTHER RECEIVABLES
As of March 31, 2015, the Companys deposits, prepaid expenses and other receivables are summarized as follows:
|
| March 31,2015 |
| December 31, 2014 | ||
|
|
| ||||
Prepaid expenses |
| 329,417 |
| 103,606 | ||
Other receivables |
| 97,915 |
| 98,689 | ||
Deposits paid |
| 2,622 |
| 2,622 | ||
Total deposits, prepaid expenses and other receivables | $ | 429,954 | $ | 204,917 |
The sum of prepaid expenses $274,420 was made for a concert performance held prior to March 31, 2015 will be recognized as cost of sales in next quarter.
10
NOTE 6 PROPERTY, PLANT AND EQUIPMENT
As of March 31, 2015, the Companys property, plant and equipment are summarized as follows:
|
| March 31,2015 |
| December 31, 2014 |
At cost: |
|
|
|
|
Computer |
| 9,989 |
| 9,989 |
Less: Accumulated depreciation |
| 9,989 |
| 9,989 |
Property, plant and equipment, net | $ | - | $ | - |
No depreciation expense attributable to the property, plant and equipment of both continuing operations and discontinued operations for the three months ended March 31, 2015 and 2014 respectively.
NOTE 7 ACCRUED EXPENSES AND OTHER PAYABLES
As of March 31, 2015, the Companys accrued expenses and other payables are summarized as follows:
|
| March 31,2015 |
| December 31, 2014 | ||
|
|
| ||||
Accrued expenses |
| 21,026 |
| 76,916 | ||
Deposits received |
| 557,538 |
| - | ||
Total accrued expenses and other payables | $ | 578,564 | $ | 76,916 |
The sum of deposits received $492,632 related to a concert performance held prior to March 31, 2015 will be returned in the next quarter after offset the loss of the concert incurred, if any.
NOTE 8 SHORT-TERM BORROWINGS
As of March 31, 2015, the Companys short term borrowings are summarized as follows:
|
| March 31,2015 |
| December 31, 2014 |
Advance from a non affiliate individual |
| 59,526 |
| 59,526 |
Advance from a related party |
| 170,396 |
| 144,413 |
Total short term borrowings | $ | 229,922 | $ | 203,939 |
The short-term borrowings are unsecured, interest free advances with no fixed repayment term
NOTE 9 CONVERTIBLE NOTES
On June 1, 2011, the Company issued a non-interest bearing convertible note in the amount of $256,400 ( Note 1) to a third party note holder (Holder 1),which matures on May 31, 2016. On September 30, 2011, the first installment of $128,200 was received. Note 1 bears a call back option exercisable by Holder 1 on the unused portion of Note 1 after 12 months from the date of Note 1. Note 1 can be converted into common stock of the Company by Holder 1 under certain conditions. During the year, a total of $0 was repaid by the Company. As of March 31, 2014, Note 1 did not qualify to be converted under those conditions and is therefore not dilutive.
11
On April 22, 2013, the Company issued another 12% convertible note in the amount of $50,000 (Note 6) to Holder 3. Note 6 mature on January 22, 2014 and was fully received on June 14, 2013. The outstanding principal balance plus any accrued interest under Note 6 is convertible into common stock of the Company after 180 days from the date of issued with a 40% discount over the convertible price upon the option of Holder 3. The conversion price is determined by the average prices of the 5 days prior to the Conversion Date. As of March 31, 2015, fair value adjustment on option amounted to $35,333 and unamortized debt discount amount to $0. Debt discount is being amortized using effective interest method over the life of Note 6. For the three months ended March 31, 2015, the amortization of debt discount of $0 was charged to Statement of Operations. Accrued interest expense of Note 6 for the three months ended March 31, 2015 was $0. As of March 31, 2015, Note 6 qualified to be converted 2,760,406 shares of common stock under the conditions of Note 6 and is therefore dilutive.
Total interest expenses in connection with all Convertible Notes for the three months ended March 31, 2015 and 2014 amounted to $0 and $0 respectively.
The convertible notes as of the year-end dates are summarized as follows:
|
| March 31,2015 |
| December 31, 2014 |
Noncurrent liabilities: |
|
|
|
|
Non-interest bearing convertible note | $ | 31,301 | $ | 31,301 |
|
|
|
|
|
Current liabilities: |
|
|
|
|
12% convertible note 6, net (including fair value adjustment on option $ 35,333, accrued interest expense $3,000) |
| 88,333 |
| 88,333 |
|
| 88,333 |
| 88,333 |
|
|
|
|
|
Total convertible note outstanding | $ | 119,634 | $ | 119,634 |
NOTE 10 COMMON STOCK AND WEIGHTED AVERAGE NUMBER OF SHARES FOR EARNINGS PER SHARE CALCULATION
On March 23, 2015, the Company issued to a consultant 1,000,000 shares of common stock in exchange for professional services rendered in 2014. Based on the share price of $0.02 per share on the grant date, the fair value of these issued shares was $20,000.
On March 25, 2015, the Company issued to another consultant 1,000,000 shares of common stock in exchange for professional services rendered in 2014. Based on the share price of $0.02 per share on the grant date, the fair value of these issued shares was $20,000.
The calculation of common stock as at March 31, 2015 and weighted average number of shares for the three months ended March 31, 2015 is illustrated as follows:
| Number of shares |
| Weighted average number of shares |
|
|
|
|
Issued and outstanding as of January 1, 2015 | 26,433,094 |
| 26,433,094 |
Share based payment made on March 23, 2015 | 1,000,000 |
| 100,000 |
Share based payment made on March 25, 2015 | 1,000,000 |
| 77,778 |
|
| ||
Issued and outstanding as of March 31, 2015 | 28,433,094 |
| 26,610,872 |
12
NOTE 11 CONTINGENCIES AND COMMITMENTS
As of March 31, 2015, the expected annual lease payments under the Company continuing operating leases are as follows:
For the year ending December 31, |
|
|
2015 |
| 72,873 |
2016 |
| 56,679 |
Total |
| 129,552 |
NOTE 12 NON-CONTROLLING INTEREST
A related party holds 49% of two of the operating subsidiaries. The income associated with the non-controlling interest has been segregated as required.
NOTE 13RELATED PARTY TRANSACTIONS
At March 31, 2015 the Company owed a related party $170,396. This loan are short-term in nature, payable on demand and do not carry an interest rate. This amount is reported in short-term borrowing.
NOTE 14- GOING CONCERN
As of March 31, 2015 the Company has accumulated deficits of $10,123,549, a negative working capital of $294,285, and also recorded a net income from the continuing operations of $7,120 for the three months then ended.
As of March 31, 2015 the Company may need additional cash resources to operate during the upcoming 12 months, and the continuation of the Company may dependent upon the continuing financial support of investors, directors and/or stockholders of the Company. The Company intends to attempt to acquire additional operating capital through private equity offerings to the public and existing investors to fund its business plan. However, there is no assurance that equity or debt offerings will be successful in raising sufficient funds to assure the eventual profitability of the Company. The financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts of and classification of liabilities that might be necessary in the event the Company cannot continue in existence.
NOTE 15- SUBSEQUENT EVENTS
On May 6, 2015, the Company and its wholly owned subsidiary GMEH executed a share exchange agreement with Direct Success Group Limited, an investment holding company focusing on artist management business ventures. (DSGL) Pursuant to the terms of the share exchange agreement, the Company acquired 20% equity interest of DSGL in exchange for DSGL acquiring 55% equity interest of GMEH from the Company. After the closing, the Company retained the equivalent of 56% equity interest of GMEH.
13
ITEM 2.MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Note regarding forward looking statements
This quarterly report contains forward-looking statements within the meaning of the federal securities laws. These include statements about our expectations, beliefs, intentions or strategies for the future, which we indicate by words or phrases such as "anticipate", "expect", "intend", "plan", "will", "we believe", "the Company believes", "management believes" and similar language. The forward-looking statements are based on the current expectations of the Company and are subject to certain risks, uncertainties and assumptions, including those set forth in the discussion under "Management's Discussion and Analysis of Financial Condition and Results of Operations" in this report. The actual results may differ materially from results anticipated in these forward-looking statements. We base the forward-looking statements on information currently available to us, and we assume no obligation to update them.
Investors are also advised to refer to the information in our filings with the Securities and Exchange Commission, specifically Forms 10-K, 10-Q and 8-K, in which we discuss in more detail various important factors that could cause actual results to differ from expected or historic results. It is not possible to foresee or identify all such factors. As such, investors should not consider any list of such factors to be an exhaustive statement of all risks and uncertainties or potentially inaccurate assumptions.
Except as otherwise indicated by the context, references in this Form 10-K to we, us, our, the Registrant, our Company or the Company are to Great China Mania Holdings, Inc., a Florida corporation and its consolidated subsidiaries. Unless the context otherwise requires, all references to (i) BVI are to British Virgin Islands; (ii) PRC and China are to the Peoples Republic of China; (iii) U.S. dollar, $ and US$ are to United States dollars; (iv) HKD are to the Hong Kong Dollar; (v) Securities Act are to the Securities Act of 1933, as amended; and (vi) Exchange Act are to the Securities Exchange Act of 1934, as amended.
Critical Accounting Policies and Estimates
Our financial statements and related public financial information are based on the application of accounting principles generally accepted in the United States ("US GAAP"). US GAAP requires the use of estimates; assumptions, judgments and subjective interpretations of accounting principles that have an impact on the assets, liabilities, revenues and expenses amounts reported. These estimates can also affect supplemental information contained in our external disclosures including information regarding contingencies, risk and financial condition. We believe our use of estimates and underlying accounting assumptions adhere to GAAP and are consistently and conservatively applied. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions or conditions. We continue to monitor significant estimates made during the preparation of our financial statements.
We believe the following is among the most critical accounting policies that impact our consolidated financial statements. We suggest that our significant accounting policies, as described in our consolidated financial statements in the Summary of Significant Accounting Policies, be read in conjunction with this Management's Discussion and Analysis of Financial Condition and Results of Operations.
We recognize revenue in accordance with Staff Accounting Bulletin ("SAB") No. 104. All of the following criteria must exist in order for us to recognize revenue:
1. Persuasive evidence of an arrangement exists;
2. Delivery has occurred;
3. The seller's price to the buyer is fixed or determinable; and
4. Collectability is reasonably assured.
14
Revenue recognition policies for each of the major products and services of continuing operations are illustrated as follows:
(i) | Revenue from provision of artist management, event management, and promotion for its clients is recognized when services are rendered. Revenues and expenses of major concerts are recorded when all receipts and expenses are reconciled and determinable which may be up to 60 days after the event. The sum of deposits received $492,632 related to a concert performance held prior to March 31, 2015 will bereturned in the next quarter after management completes the reconciliation of receipts and expenses. |
(ii) | Revenue from artist-related merchandising is recognized when receipt is confirmed by clients according to the relating predetermined agreements. |
(iii) | Revenue from intellectual property rights on CD, DVD and video products is recognized upon delivery of products to customers. |
Based on these factors, the Company believes that it can apply the provisions of SAB 104 with minimal subjectivity.
Recent Accounting Pronouncements
The Company does not expect that the adoption of any recent accounting pronouncements will have any material impact on its financial statements.
Results of Continuing Operations Three Months Ended March 31, 2015 as Compared to Three Months Ended March 31, 2014.
The following table summarizes the results of our continuing operations during the three-month period ended March 31, 2015 and 2014, and provides information regarding the dollar and percentage increase / (decrease) from the three-month period ended March 31, 2014 to the three-month period ended March 31, 2015.
| Three months ended March 31, |
| Increase (decrease) |
|
| ||||||||||
|
| 2015 |
| 2014 |
|
| % Change | ||||||||
Revenue | $ | 553,025 | $ | 287,810 | $ | 265,215 |
| 92.15% | |||||||
Cost of sales |
| 330,535 |
| 161,482 | 169,053 |
| 104.69% | ||||||||
Gross profit |
| 222,490 |
| 126,328 | 96,162 |
| 76.12% | ||||||||
Sales & marketing | 28,394 |
| 11,011 | 17,383 |
| 157.87% | |||||||||
General & administrative |
| 190,662 |
| 204,552 | (13,890) |
| (6.79%) | ||||||||
Loss from operations |
| 3,434 |
| (89,235) | 92,669 |
| 103.85% | ||||||||
Other income (expense) |
| 3,686 |
| (10,750) | 14,436 |
| 134.29% | ||||||||
Income tax expenses |
| - |
| - | - | N/A | |||||||||
Net loss from continuing operations | $ | 7,120 | $ | (99,985) | $ | 107,105 | (107.12%) |
Revenues
Revenues increased by $265,215 to $553,025 for the three months ended March 31, 2015 as compared to $287,810 for the same period in 2014, representing a 92.15% increase. The increase in revenue was mainly due to the increase in revenue of promotion events hosted outside Hong Kong.
Cost of sales
Cost of sales increased by $169,053 to $330,535 for the three months ended March 31, 2015 as compared to $161,482 for the same period in 2014, representing a 104.69% increase. The increase were mainly due to the increase of artiste fee by $4,227, agency fee by $120,331 and other direct cost by $6,447.
15
Gross margin
Gross margin increased by $96,162 to $222,490 for the three months ended March 31 of 2015 as compared to $126,328 for the same period in 2014, representing a 76.12% increase. The increase was mainly due to 1.) the increase of overseas promotion events revenue by $287,810 offset the increase of artiste fee by $4,227, agency fee by $120,331 and other direct cost by $6,447.
Sales & marketing expenses
Sales & marketing expenses increased by $17,383 to $28,394 for the three months ended March 31 of 2015 as compared to $11,011 for 2014, representing a 157.87% increase. The decrease was mainly due to the increase of operation consultant fee by $10,780 and other sales & marketing expenses by $16,744 in aggregate offset the decrease of advertising expenses by $10,141.
General and administrative
The following table summarizes general and administrative expenses during the three-month period ended March 31, 2015 and 2014, and provides information regarding the dollar and percentage increase / (decrease) from the three-month period ended March 31, 2014 to the three-month period ended March 31, 2015.
| Three months ended March 31, | Increase (decrease) | % Change | |||||
|
| 2015 |
| 2014 |
| |||
|
|
| ||||||
Payroll cost |
| 147,661 |
| 151,183 | (3,522) |
| (2.33%) | |
Rental expenses |
| 30,492 |
| 26,881 | 3,611 |
| 13.43% | |
Legal and professional fee |
| 7,708 |
| 7,777 | (69) |
| (0.89%) | |
Miscellaneous |
| 4,801 |
| 18,711 | (13,910) |
| (74.34%) | |
| 190,662 |
| 204,552 | (13,890) |
| (6.79%) |
Payroll cost decreased by $3,522 to $147,661 for the three months ended March 31, 2015 as compared to $151,183 for the same period in 2014, representing an 2.33% decrease. The increase was mainly due to the saving of staff turn in 2014.
Rental expenses increased by $3,611 to $30,492 for the three months ended March 31, 2015 as compared to $25,625 for the same period in 2014, representing a 13.43% increase. The increase was mainly due to the renewal of rental agreement in Hong Kong office.
Legal and professional fee decreased by $69 to $7,708 for the three months ended March 31, 2015 as compared to $7,777 for the same period in 2014, representing a 0.89% increase. The Legal and professional fee remains stable for the three months ended March 31, 2015.
Miscellaneous expenses decreased by $13,910 to $4,801 for the three months ended March 31, 2015 as compared to $18,711 for the same period in 2014, representing a 74.34% decrease. The decrease was mainly due to the saving of amortization expenses by $10,000 and repair and maintence expenses by $ 5,115 offset the increase of the other general expenses by $1,225 in aggregate.
Net income/( loss) from operations
Net income from operations increased by $107,105 to a net income of $7,120 for the three months ended March 31, 2015 as compared to a loss of $99,985 for the same period in 2014.
Liquidity and Capital Resources
16
Cash
Our cash balance of continuing operations as of March 31, 2015 was $1,060,234, representing an increase of $403,119 as compared to $657,115 as of December 31, 2014. The change of $403,119 was mainly due to 1.) The sum of deposits received $492,632 related to a concert preformance held prior to March 31, 2015, 2.) the increase of cash in financing activities by 25,983 and 3.) the net cash generated from other operating activities by $159,508 in aggregate offset 1.) the prepaid expenses of $274,420 was made for a concert preformance held prior to March 31, 2015, and 2.) the loss on foreign exchange translation $584 for the 3 months ended March 31, 2015.
Cash flow
Operating Activities
Net cash provided by operating activities for the three months ended March 31, 2015 amounted to $377,720 compared to $202,779 in the same period of 2014. The change of $174.941 was mainly due to: 1.) an increase of $107,105 in net income, 2.) an increase of $796,703 in trade and other payable, and 3.) share based payment of $40,000 offset 4.) $10,000 in impairment loss of asset in 2014, 5.) $10,000 in,amortization expenses in 2014, 6.) a decrease of $32,869 in unearned revenue, and 7.) a decrease of $415,998 in trade and other receivable.
Investing Activities
Net cash provided by investing activities for the three months ended March 31, 2015 amounted to $0 compared to $76,471 for the same period of 2014.The change of $76,471 was primarily due to the repayment of short-term loan receivable by $76,471 in 2014.
Financing Activities
Net cash provided by financing activities for the three months ended March 31, 2015 amounted to $25,983 compared to net cash provided by financing activities of $732 in the same period of 2014. The change of $25,251 was primarily due to the advance of 25,983 offset the issue of 73,336 shares for the three months ended March 31, 2014.
Working capital
As of March 31, 2015 the Company has accumulated deficits of $10,123,549, a negative working capital of $294,285, and also recorded a net income from the continuing operations of $7,120 for the three months then ended.
As of March 31, 2015 the Company may need additional cash resources to operate during the upcoming 12 months, and the continuation of the Company may dependent upon the continuing financial support of investors, directors and/or stockholders of the Company. The Company intends to attempt to acquire additional operating capital through private equity offerings to the public and existing investors to fund its business plan. However, there is no assurance that equity or debt offerings will be successful in raising sufficient funds to assure the eventual profitability of the Company. The financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts of and classification of liabilities that might be necessary in the event the Company cannot continue in existence.
Off-Balance Sheet Arrangements
We do not have any off balance sheet arrangements.
Inflation
Inflation does not have a material impact on our business and we do not expect inflation to have an impact on our business in the near future.
17
Currency Exchange Fluctuations
All of the Companys revenues and a majority of its expenses in the three months ended March 31, 2015 were denominated in HKD and were converted into US dollars at the exchange rate of 7.75 to 1. There can be no assurance that HKD-to-U.S. dollar exchange rates will remain stable. A devaluation of HKD relative to the U.S. dollar would adversely affect our business, consolidated financial condition and results of operations. We do not engage in currency hedging.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
This item is not applicable as we are currently considered a smaller reporting company.
ITEM 4T. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed by us in reports that we file under the Exchange Act is recorded, processed, summarized and reported as specified in the SECs rules and forms and that such information required to be disclosed by us in reports that we file under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer, and our Principal Accounting Officer, to allow timely decisions regarding required disclosure. Management, with the participation of our Chief Executive Officer and Principal Accounting Officer, performed an evaluation of the effectiveness of our disclosure controls and procedures as of March 31, 2015. Based on that evaluation and as described below under Managements Report on Internal Control Over Financial Reporting, we have identified a material weakness in our internal control over financial reporting. As a result of this material weakness and as a result of our failure to identify this material weakness in our internal control over financial reporting as a material weakness in our disclosure controls and procedures, our management, including our Chief Executive Officer and Principal Accounting Officer, concluded that our disclosure controls and procedures were not effective as of March 31, 2015.
Managements Report on Internal Control over Financial Reporting
Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in Internal Control Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. In connection with management's assessment of our internal control over financial reporting as required under Section 404 of the Sarbanes-Oxley Act of 2002, we identified the following material weakness in our internal control over financial reporting as of March 31, 2015:
1. | Insufficient accounting personnel with the appropriate level of accounting knowledge, experience and training in the application of accounting principles generally accepted in the United States commensurate with financial statement reporting requirements. |
As a result, we have concluded that our internal controls over financial reporting are not effective as of March 31, 2015.
Remediation of Material Weakness in Internal Control
All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can only provide reasonable assurances with respect to financial statement preparation and presentation. In addition, any evaluation of effectiveness for future periods is subject to the risk that controls may become inadequate because of changes in conditions in the future.
18
This annual report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting. Managements report was not subject to attestation by our registered public accounting firm pursuant to temporary rules of the Securities and Exchange Commission that permit us to provide only managements report in this annual report.
To remediate the material weakness surrounding this, we have performed and are continuing to perform, among others, the following actions:
·
additional training of our accounting personnel by our independent accountants of the proper format and compilation of data for US GAAP financial statements; and
·
additional coordination with our local accountants and auditors to strengthen our controls in an attempt to supplement the additional training of our employees
Changes in Internal Control over Financial Reporting
Our Chief Executive Officer and Principal Accounting Officer have indicated that there were significant changes in our internal controls or other factors that could significantly affect such controls subsequent to the date of their evaluation, and there were such control actions with regard to significant deficiencies and material weaknesses. We have performed, among others, the following actions:
·
additional training of our accounting personnel by our independent accountants of the proper format and compilation of data for US GAAP financial statements; and
·
additional coordination with our local accountants and auditors to strengthen our controls in an attempt to supplement the additional training of our employees.
19
PART II--OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
We are not presently a party to any material litigation, nor to the knowledge of management is any litigation threatened against us, which may materially affect us.
ITEM 1A. RISK FACTORS
No material change since the filing of the 10-K on April 10, 2015.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
On March 23, 2015, the Company issued to a consultant 1,000,000 shares of common stock in exchange for professional services rendered in 2014. Based on the share price of $0.02 per share on the grant date, the fair value of these issued shares was $20,000.
On March 25, 2015, the Company issued to another consultant 1,000,000 shares of common stock in exchange for professional services rendered in 2014. Based on the share price of $0.02 per share on the grant date, the fair value of these issued shares was $20,000.
Issuer Purchases of Equity Securities
None
ITEM 3.DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. [REMOVED AND RESERVED].
ITEM 5.OTHER INFORMATION
None.
ITEM 6.EXHIBITS
Exhibit Number | Description |
31.1 | Certification of Chief Executive Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2 | Certification of Chief Financial Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1 | Certification of Chief Executive Officer furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
32.2 | Certification of Chief Financial Officer furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
20
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
GREAT CHINA MANIA HOLDINGS, INC.
(Registrant)
By:
/S/ Kwong Kwan Yin Roy
Kwong Kwan Yin Roy
Chief Executive Officer and Director
Date: May 14, 2015
By:
/S/ Kwong Kwan Yin Roy
Kwong Kwan Yin Roy
Chief Financial Officer
Date: May 14, 2015
21