VIKING ENERGY GROUP, INC. - Quarter Report: 2008 September (Form 10-Q)
UNITED STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
DC 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: September 30,
2008
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
For
the transition period
from ______________
to _______________
Commission
file number 000-29219
SINOCUBATE,
INC.
|
(Exact
name of registrant as specified in its
charter)
|
Nevada
|
98-0199508
|
||
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
65
Broadway, Suite 501
New
York, New York
|
10006
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Issuer’s
telephone number
|
(212)
359 4300
|
SYNTHENOL
INC
Suite
206 – 388 Drake Street
Vancouver,
British Columbia, Canada V6B 6A8
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
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
|
o |
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.
Large
Accelerated Filer
|
o |
Accelerated
Filer
|
o |
Non
Accelerated Filer
|
o |
Smaller
Reporting Company
|
x |
Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act).
Yes
|
o |
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
|
o |
No o Not
Applicable
|
APPLICABLE
ONLY TO CORPORATE ISSUERS
The
number of shares of common stock outstanding as of October 16, 2008 was
995,655.
SINOCUBATE,
INC.
FORM
10-Q
-
4
-
|
||
-
4
-
|
||
-
14 -
|
||
-
15 -
|
||
-
16 -
|
||
-
16 -
|
||
-
16 -
|
||
-
16 -
|
||
-
16 -
|
||
-
16 -
|
||
-
16 -
|
||
-
16 -
|
||
-
17 -
|
PART
I
–
FINANCIAL
INFORMATION
FINANCIAL
STATEMENTS
|
SINOCUBATE,
INC.
(A
Development Stage Company)
CONSOLIDATED
FINANCIAL STATEMENTS
September
30, 2008
Unaudited
-4-
SINOCUBATE,
INC.
(formerly
known as Synthenol
Inc.)
(A
Development Stage Company)
CONSOLIDATED
BALANCE SHEETS
September
30,
|
December
31,
|
||||||
2008
|
2007
|
||||||
ASSETS
|
Unaudited
|
||||||
Current
|
|
|
|||||
Cash
|
$
|
—
|
$
|
66,273
|
|||
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
|||||||
|
|||||||
Current
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
—
|
$
|
133,508
|
|||
Notes
payable (Notes 3)
|
—
|
309,079
|
|||||
|
|||||||
— -- |
442,587
|
||||||
|
|||||||
Capital
stock
|
|||||||
Preferred
stock, $0.01 par value, 5,000,000 shares authorized, no shares
issued or
outstanding
|
|||||||
Common
stock, $0.01 par value, 100,000,000 shares authorized 995,655 shares
issued and outstanding
|
9,956
|
7,315
|
|||||
Treasury
stock
|
—
|
(270
|
)
|
||||
Additional
paid-in capital
|
2,241,681
|
1,974,187
|
|||||
Accumulated
other comprehensive income
|
6,018
|
5,213
|
|||||
Deficit
|
(1,305,454
|
)
|
(1,305,454
|
)
|
|||
Deficit
accumulated during the development stage
|
(952,201
|
)
|
(1,057,305
|
)
|
|||
|
|||||||
—
|
(376,314
|
)
|
|||||
|
|||||||
$
|
—
|
$
|
66,273
|
SEE
ACCOMPANYING NOTES
-5-
SINOCUBATE,
INC.
(formerly
known as Synthenol
Inc.)
(A
Development Stage Company)CONSOLIDATED
STATEMENTS OF OPERATIONS
Unaudited
|
Three
months ended
|
Nine
months ended
|
January
1, 2004 (Date of Inception of the
Development
Stage) to
|
|||||||||||||
|
September
30,
|
September
30
|
September
30,
|
|||||||||||||
|
2008
|
2007
|
2008
|
2007
|
2008
|
|||||||||||
General
and administrative expenses
|
|
|
|
|
|
|||||||||||
Amortization
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
27,077
|
||||||
Bad
debt
|
—
|
—
|
—
|
—
|
525
|
|||||||||||
Corporate
promotion
|
—
|
—
|
—
|
—
|
13,920
|
|||||||||||
Finance
charges
|
10
|
—
|
16,112
|
7,034
|
27,397
|
|||||||||||
Insurance
|
—
|
—
|
—
|
—
|
15,901
|
|||||||||||
Interest
on notes payable
|
3,234
|
—
|
11,220
|
—
|
34,648
|
|||||||||||
Management
and consultant fees
|
14,774
|
26,850
|
65,755
|
78,764
|
290,354
|
|||||||||||
Office
supplies and services
|
91
|
4,739
|
3,428
|
319
|
49,845
|
|||||||||||
Professional
fees
|
2,602
|
18,810
|
22,659
|
254,017
|
||||||||||||
Rent
|
—
|
—
|
—
|
—
|
16,311
|
|||||||||||
Wages
|
—
|
—
|
—
|
—
|
84,258
|
|||||||||||
|
||||||||||||||||
Loss
before other items
|
(18,109
|
)
|
(34,191
|
)
|
(130,325
|
)
|
(108,776
|
)
|
(814,253
|
)
|
||||||
|
||||||||||||||||
Other
items
|
||||||||||||||||
Loss
on disposition of equipment
|
—
|
—
|
—
|
—
|
(15,028
|
)
|
||||||||||
Write-down
of intangible assets
|
—
|
—
|
—
|
—
|
(50,001
|
)
|
||||||||||
Write-off
of payables
|
37,040
|
—
|
73,607
|
—
|
73,607
|
|||||||||||
Write-off
of notes payable
|
—
|
—
|
—
|
—
|
14,823
|
|||||||||||
Gain
on settlement of lawsuit
|
—
|
—
|
—
|
—
|
44,445
|
|||||||||||
Gain
on sale of investment
|
31,874
|
—
|
31,874
|
—
|
31,874
|
|||||||||||
Other
income
|
36,512
|
—
|
36,512
|
—
|
36,512
|
|||||||||||
|
||||||||||||||||
Income
(loss) from continuing operations
|
87,317
|
(34,191
|
)
|
26,668
|
(108,776
|
)
|
(678,021
|
)
|
||||||||
|
||||||||||||||||
Gain
(Loss) discontinued operations
|
—
|
78,436
|
(1,300
|
)
|
(274,180
|
)
|
||||||||||
|
||||||||||||||||
Net
income (loss)
|
$
|
87,317
|
$
|
(34,191
|
)
|
$
|
105,104
|
$
|
(110,076
|
)
|
$
|
(952,201
|
)
|
|||
|
||||||||||||||||
Basic
and diluted loss per common share
|
$
|
0.12
|
$
|
(0.05
|
)
|
$
|
0.15
|
$
|
(0.15
|
)
|
—
|
|||||
|
||||||||||||||||
Weighted
average number of common share outstanding - basic and
diluted
|
752,039
|
731,521
|
709,866
|
731,521
|
—
|
|||||||||||
|
||||||||||||||||
Comprehensive
loss
|
||||||||||||||||
Net
income (loss)
|
$
|
87,317
|
$
|
(34,191
|
)
|
$
|
105,104
|
$
|
(110,076
|
)
|
$
|
(952,201
|
)
|
|||
Foreign
currency translation adjustment
|
(15
|
)
|
(10,177
|
)
|
805
|
(16,837
|
)
|
6,018
|
||||||||
Total
comprehensive loss
|
$
|
87,302
|
$
|
(44,368
|
)
|
$
|
105,909
|
$
|
(126,913
|
)
|
$
|
(946,183
|
)
|
SEE
ACCOMPANYING NOTES
-6-
SINOCUBATE,
INC.
(formerly
known as Synthenol
Inc.)
(A
Development Stage Company)CONSOLIDATED
STATEMENTS OF CASH FLOWS
Unaudited
January
1, 2004
|
||||||||||
(Date
of Inception
|
||||||||||
of
the Development
|
||||||||||
Nine
months ended
|
Stage)
to
|
|||||||||
September
30,
|
September
30,
|
|||||||||
2008
|
2007
|
2008
|
||||||||
Cash flows from operating activities | ||||||||||
Net
income (loss)
|
$
|
105,104
|
$
|
(110,076
|
)
|
$
|
(952,201
|
)
|
||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||
Finance
charges
|
16,102
|
—
|
27,387
|
|||||||
Accrued
interest on notes payable
|
7,986
|
83,619
|
31,414
|
|||||||
Amortization
|
—
|
—
|
27,077
|
|||||||
Accrued
Expense
|
17,306
|
—
|
17,306
|
|||||||
Foreign
exchange effect on notes payable
|
(2,798
|
)
|
—
|
5,303
|
||||||
Issuance
of common stock for services
|
—
|
1,000
|
||||||||
Stock-based
compensation
|
—
|
4,460
|
||||||||
Loss
on disposition of equipment
|
—
|
225,184
|
||||||||
Write-down
of intangible assets
|
—
|
360,001
|
||||||||
Write-off
of payables
|
(73,607
|
)
|
—
|
(73,607
|
)
|
|||||
Write-off
of notes payable
|
—
|
(18,729
|
)
|
|||||||
Gain
on settlement of lawsuit
|
—
|
(44,445
|
)
|
|||||||
Gain
on sale of subsidiaries
|
(78,436
|
)
|
(108,121
|
)
|
||||||
Gain
on Sale of investment (Note 5)
|
(31,874
|
)
|
(31,874
|
)
|
||||||
Other
Income
|
(36,512
|
)
|
(36,512
|
)
|
||||||
Changes
in non-cash working capital items:
|
||||||||||
Prepaid
expenses and deposits
|
—
|
|||||||||
Accounts
payable and accrued liabilities
|
10,013
|
|
4,578
|
143,521
|
||||||
|
||||||||||
Cash
used in continuing operations
|
(66,716
|
)
|
(21,879
|
)
|
(422,837
|
)
|
||||
Discontinued
operations (Note 5)
|
(362
|
)
|
—
|
(171,213
|
)
|
|||||
|
||||||||||
Net
cash used in operating activities
|
(67,078
|
)
|
(21,879
|
)
|
(594,050
|
)
|
||||
|
||||||||||
Cash
flows from investing activities
|
||||||||||
Proceeds
from sale of subsidiary
|
—
|
1
|
||||||||
Proceeds
from assets disposition
|
—
|
—
|
5,458
|
|||||||
Purchase
of equipment
|
—
|
(5,808
|
)
|
|||||||
Net
cash used in investing activities
|
—
|
—
|
(349
|
)
|
||||||
|
||||||||||
Cash
flows from financing activities
|
||||||||||
Settlement
of notes payable
|
—
|
30,000
|
398,614
|
|||||||
Proceeds
from issuance of common stock
|
—
|
—
|
1000
|
|||||||
|
||||||||||
Net
cash provided by financing activities
|
—
|
30,000
|
399,614
|
|||||||
|
||||||||||
Effect
of exchange rate changes on cash
|
805
|
(6,673
|
)
|
(14,734
|
)
|
|||||
|
||||||||||
Change
in cash and cash equivalents
|
(67,078
|
)
|
(8,716
|
)
|
(209,518
|
)
|
||||
|
||||||||||
Cash,
beginning
|
66,273
|
13,462
|
209,518
|
|||||||
|
||||||||||
Cash,
ending
|
$
|
—
|
$
|
4,746
|
$
|
—
|
Supplemental
cash flow information
SEE
ACCOMPANYING NOTES
-7-
SINOCUBATE,
INC.
(formerly
known as Synthenol
Inc.)
(A
Development Stage Company)CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ DEFICIENCY
Unaudited
Deficit
|
||||||||||||||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||||||||||||
Additional
|
Other
|
During
the
|
||||||||||||||||||||||||||
Common
Shares
|
Treasury
|
Paid-in
|
Subscriptions
|
Comprehensive
|
Development
|
|||||||||||||||||||||||
Number
|
Amount
|
Stock
|
Capital
|
Received
|
Income
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||
May
3, 1989 ( Inception) through December 31, 1997
|
60,022
|
$
|
600
|
$
|
—
|
$
|
9,400
|
$
|
—
|
$
|
—
|
$
|
(10,000
|
)
|
$
|
—
|
$
|
—
|
||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(148,931
|
)
|
—
|
(148,931
|
)
|
|||||||||||||||||
Shares
issued for cash
|
180,000
|
1,800
|
—
|
148,200
|
2,000
|
—
|
—
|
—
|
152,000
|
|||||||||||||||||||
Balance
at December 31, 1998
|
240,022
|
2,400
|
—
|
157,600
|
2,000
|
—
|
(158,931
|
)
|
—
|
3,069
|
||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(511,587
|
)
|
—
|
(511,587
|
)
|
|||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
—
|
(14,130
|
)
|
—
|
—
|
(14,130
|
)
|
|||||||||||||||||
Share
issued for services
|
15,000
|
150
|
—
|
124,850
|
—
|
—
|
—
|
—
|
125,000
|
|||||||||||||||||||
Subscription
receivable
|
12,000
|
120
|
—
|
99,880
|
8,000
|
—
|
—
|
—
|
108,000
|
|||||||||||||||||||
Share
issued for intangible assets
|
15,000
|
150
|
—
|
124,850
|
—
|
—
|
—
|
—
|
125,000
|
|||||||||||||||||||
Balance
at December 31, 1999
|
282,022
|
2,820
|
—
|
507,180
|
10,000
|
(14,130
|
)
|
(670,518
|
)
|
—
|
(164,648
|
)
|
||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(339,063
|
)
|
—
|
(339,063
|
)
|
|||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
—
|
18,885
|
—
|
—
|
18,885
|
|||||||||||||||||||
Shares
issued for cash
|
21,600
|
216
|
—
|
259,784
|
—
|
—
|
—
|
—
|
260,000
|
|||||||||||||||||||
Shares
issued for settlement of debt
|
4,500
|
45
|
—
|
174,955
|
—
|
—
|
—
|
—
|
175,000
|
|||||||||||||||||||
Subscription
receivable
|
600
|
6
|
—
|
9,994
|
(200
|
)
|
—
|
—
|
—
|
9,800
|
||||||||||||||||||
Subscription
received
|
30,000
|
300
|
—
|
499,700
|
(9,350
|
)
|
—
|
—
|
—
|
490,650
|
||||||||||||||||||
Stock
option benefit
|
—
|
—
|
—
|
14,235
|
—
|
—
|
—
|
—
|
14,235
|
|||||||||||||||||||
Balance
at December 31, 2000
|
338,722
|
3,387
|
—
|
1,465,848
|
450
|
4,755
|
(1,009,581
|
)
|
—
|
464,859
|
||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
375,621
|
—
|
375,621
|
|||||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
—
|
13,629
|
—
|
—
|
13,629
|
|||||||||||||||||||
Shares
issued for cash
|
300
|
3
|
—
|
2,247
|
—
|
—
|
—
|
—
|
2,250
|
|||||||||||||||||||
Subscription
received
|
—
|
—
|
—
|
—
|
200
|
—
|
—
|
—
|
200
|
|||||||||||||||||||
Stock
option benefit
|
—
|
—
|
—
|
118,920
|
—
|
—
|
—
|
—
|
118,920
|
|||||||||||||||||||
Repurchase
of common stock for treasury
|
—
|
—
|
(270
|
)
|
(6,611
|
)
|
—
|
—
|
—
|
—
|
(6,881
|
)
|
||||||||||||||||
Balance
at December 31, 2001
|
339,022
|
3,390
|
(270
|
)
|
1,580,404
|
650
|
18,384
|
(633,960
|
)
|
—
|
968,598
|
|||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
|
(63,864
|
)
|
—
|
(63,864
|
)
|
|||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
|
(1,155
|
)
|
|
—
|
(1,155
|
)
|
|||||||||||||||||
Shares
issued for cash
|
4,500
|
45
|
—
|
33,705
|
—
|
—
|
—
|
—
|
33,750
|
|||||||||||||||||||
Balance
at December 31, 2002
|
343,522
|
$
|
3,435
|
$
|
(270
|
)
|
$
|
1,614,109
|
$
|
650
|
$
|
17,229
|
$
|
(697,824
|
)
|
$
|
—
|
$
|
937,329
|
SEE
ACCOMPANYING NOTES
-8-
SINOCUBATE,
INC.
(formerly
known as Synthenol
Inc.)
(A
Development Stage Company)CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ DEFICIENCY
Unaudited
Deficit
|
||||||||||||||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||||||||||||
Additional
|
Other
|
During
the
|
||||||||||||||||||||||||||
Common
Shares
|
Treasury
|
Paid-in
|
Subscriptions
|
Comprehensive
|
Development
|
|||||||||||||||||||||||
Number
|
Amount
|
Stock
|
Capital
|
Received
|
Income
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||
Balance
at December 31, 2002
|
343,521
|
3,435
|
(270
|
)
|
1,614,109
|
650
|
17,229
|
(697,824
|
)
|
—
|
937,329
|
|||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
(607,630
|
)
|
—
|
(607,630
|
)
|
|||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
—
|
1,752
|
—
|
—
|
1,752
|
|||||||||||||||||||
Stock
option benefit
|
—
|
—
|
—
|
11,800
|
|
—
|
—
|
—
|
11,800
|
|||||||||||||||||||
Cancellation
of agreement
|
—
|
—
|
—
|
|
(650
|
)
|
—
|
—
|
—
|
(650
|
)
|
|||||||||||||||||
Share
issues for cash on exercise of options
|
12,000
|
120
|
—
|
11,880
|
—
|
—
|
—
|
—
|
12,000
|
|||||||||||||||||||
Share
issues for consulting services
|
45,000
|
450
|
—
|
49,675
|
—
|
—
|
—
|
—
|
50,125
|
|||||||||||||||||||
Share
issues for intangible assets
|
60,000
|
600
|
—
|
104,400
|
—
|
—
|
—
|
—
|
105,000
|
|||||||||||||||||||
Share
issued for software
|
60,000
|
600
|
—
|
53,400
|
—
|
—
|
—
|
—
|
54,000
|
|||||||||||||||||||
Balance
at December 31, 2003
|
520,521
|
5,205
|
(270
|
)
|
1,845,264
|
—
|
18,981
|
(1,305,454
|
)
|
—
|
563,726
|
|||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(795,364
|
)
|
(795,364
|
)
|
|||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
—
|
(238
|
)
|
—
|
—
|
(238
|
)
|
|||||||||||||||||
Stock-based
compensation
|
—
|
—
|
—
|
4,460
|
—
|
—
|
—
|
—
|
4,460
|
|||||||||||||||||||
Shares
issued for cash on exercise of options
|
1,000
|
10
|
—
|
990
|
—
|
—
|
—
|
—
|
1,000
|
|||||||||||||||||||
Share
issued for debt
|
140,000
|
1,400
|
—
|
68,600
|
—
|
—
|
—
|
—
|
70,000
|
|||||||||||||||||||
Share
issued for consulting services
|
2,000
|
20
|
—
|
980
|
—
|
—
|
—
|
—
|
1,000
|
|||||||||||||||||||
Balance
at December 31, 2004
|
663,522
|
6,635
|
(270
|
)
|
1,920,294
|
—
|
18,743
|
(1,305,454
|
)
|
(795,364
|
)
|
(155,416
|
)
|
|||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(54,416
|
)
|
(54,416
|
)
|
|||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
—
|
(702
|
)
|
—
|
—
|
(702
|
)
|
|||||||||||||||||
Share
issues for consulting services
|
18,000
|
180
|
—
|
8,820
|
—
|
—
|
—
|
—
|
9,000
|
|||||||||||||||||||
Balance
at December 31, 2005
|
681,522
|
6,815
|
(270
|
)
|
1,929,114
|
—
|
18,041
|
(1,305,454
|
)
|
(849,780
|
)
|
(201,534
|
)
|
|||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(36,575
|
)
|
(36,575
|
)
|
|||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
—
|
563
|
—
|
—
|
563
|
|||||||||||||||||||
Share
issues for debt
|
50,000
|
500
|
—
|
24,500
|
—
|
—
|
—
|
—
|
25,000
|
|||||||||||||||||||
Balance
at December 31, 2006
|
731,522
|
$
|
7,315
|
$
|
(270
|
)
|
$
|
1,953,614
|
$
|
—
|
$
|
18,604
|
$
|
(1,305,454
|
)
|
$
|
(886,355
|
)
|
$
|
(212,546
|
)
|
SEE
ACCOMPANYING NOTES
-9-
SINOCUBATE,
INC.
(formerly
known as Synthenol
Inc.)
(A
Development Stage Company)CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ DEFICIENCY
Unaudited
Deficit
|
||||||||||||||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||||||||||||
Additional
|
Other
|
During
the
|
||||||||||||||||||||||||||
Common
Shares
|
Treasury
|
Paid-in
|
Subscriptions
|
Comprehensive
|
Development
|
|||||||||||||||||||||||
Number
|
Amount
|
Stock
|
Capital
|
Received
|
Income
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||
Balance
at December 31, 2006
|
731,522
|
$
|
7,315
|
$
|
(270
|
)
|
$
|
1,953,614
|
$
|
—
|
$
|
18,604
|
$
|
(1,305,454
|
)
|
$
|
(886,355
|
)
|
$
|
(212,546
|
)
|
|||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(170,950
|
)
|
(170,950
|
)
|
|||||||||||||||||
Discount
on notes payable
|
—
|
—
|
—
|
20,573
|
—
|
—
|
—
|
—
|
20,573
|
|||||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
—
|
(13,391
|
)
|
—
|
—
|
(13,391
|
)
|
|||||||||||||||||
Balance
at December 31, 2007
|
731,522
|
7,315
|
(270
|
)
|
1,974,187
|
—
|
5,213
|
(1,305,454
|
)
|
(1,057,305
|
)
|
(376,314
|
)
|
|||||||||||||||
Issuance
of new shares
|
284,637
|
2,846
|
—
|
267,559
|
—
|
—
|
—
|
—
|
270,405
|
|||||||||||||||||||
Cancellation
of shares
|
(20,504
|
)
|
(205
|
)
|
270
|
—
|
—
|
—
|
—
|
—
|
65
|
|||||||||||||||||
Shares
cancelled
|
—
|
—
|
—
|
-65
|
—
|
—
|
—
|
—
|
-65
|
|||||||||||||||||||
Net
income
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
105,104
|
105,103
|
|||||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
—
|
805
|
—
|
—
|
806
|
|||||||||||||||||||
Balance
at September 30, 2008 (Unaudited)
|
995,655
|
$
|
9,956
|
$
|
—
|
$
|
2,241,681
|
$
|
—
|
$
|
6,018
|
$
|
(1,305,454
|
)
|
$
|
(952,201
|
)
|
$
|
—
|
SEE
ACCOMPANYING NOTES
-10-
SINOCUBATE,
INC.
(formerly
known as Synthenol
Inc.)
(A
Development Stage Company)STATEMENTS
OF OPERATIONS FROM DISCONTINUED OPERATIONS
(Unaudited)
January
1, 2004
|
||||||||||
(Date
of
|
||||||||||
Inception
of the
|
||||||||||
Development
|
||||||||||
Nine
months ended
|
Stage)
to
|
|||||||||
September
30,
|
September
30,
|
|||||||||
2008
|
2007
|
2008
|
||||||||
Amortization
|
$
|
—
|
$
|
—
|
$
|
57,051
|
||||
Bad
debts
|
—
|
—
|
20,388
|
|||||||
Management
and consulting fees
|
—
|
—
|
57,557
|
|||||||
Professional
fees
|
—
|
—
|
5,606
|
|||||||
Office
supplies and services
|
362
|
1,300
|
16,193
|
|||||||
Rent
|
—
|
—
|
17,269
|
|||||||
Royalty,
software and advertising
|
—
|
—
|
69,251
|
|||||||
Wage
|
—
|
—
|
105,659
|
|||||||
|
||||||||||
Write-down
of intangible assets
|
—
|
—
|
(155,000
|
)
|
||||||
Forgiveness
of debts
|
—
|
—
|
359,008
|
|||||||
Loss
on disposition of equipment
|
—
|
—
|
(105,078
|
)
|
||||||
Incidental
revenue
|
—
|
—
|
33,043
|
|||||||
|
||||||||||
Operating
income (loss) from discontinued operations
|
(362
|
)
|
(1,300
|
)
|
131,973
|
|||||
|
||||||||||
Gain
on disposition of subsidiary
|
78,436
|
—
|
108,121
|
|||||||
|
||||||||||
Net
income (loss)
|
$
|
78,074
|
$
|
(1,300
|
)
|
$
|
(108,880
|
)
|
||
|
SEE
ACCOMPANYING NOTES
SINOCUBATE,
INC.
(formerly
known as Synthenol
Inc.)
(A
Development Stage Company)NOTES
TO
CONSOLIDATED FINANCIAL STATEMENTS
September
30, 2008
Unaudited
Note
1
|
Interim
Financial
Statements
|
The
foregoing unaudited interim consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q as promulgated
by
the Securities and Exchange Commission or the SEC. Accordingly, these
financial statements do not include all of the disclosures required by generally
accepted accounting principles for complete financial statements. The
accompanying unaudited financial statements and related notes should be read
in
conjunction with the audited consolidated financial statements and the Form
10-KSB of the Company for the year ended December 31, 2007. In the
opinion of management, the unaudited interim financial statements furnished
herein include all adjustments, all of which are of a normal recurring nature,
necessary for a fair statement of the results for the interim period
presented.
The
results of operations for such periods are not necessarily indicative of the
results expected for a full year or for any future period.
Note
2
|
Nature
and Continuance
of Operations
|
The
Company was incorporated under the laws of the State of Florida on May 3, 1989
as Sparta Ventures Corp. and remained inactive until June 27,
1998. The name of the Company was changed to Thermal Ablation
Technologies Corporation on October 8, 1998 and then to Poker.com, Inc. on
August 10, 1999. On September 15, 2003, the Company changed its name
to LegalPlay Entertainment Inc. and on November 8, 2006, the name of the Company
was changed to Synthenol Inc. The Company’s business through December
31, 2003 was primarily related to the operations of online gaming. In
2004, the Company discontinued the online gaming operations and redirected
its
business strategy to acquisition and marketing of new poker software to on-line
gaming websites worldwide. The Company is a development stage company
as defined by Statement of Financial Accounting Standards or SFAS No. 7,
“Development Stage Enterprises.”
On
August
15, 2008, pursuant to a stock purchase agreement, Viking Investments Group
LLC
or Viking acquired 366,520 shares of the Company’s common stock from certain of
the Company’s stockholders for $350,000 in cash of which amount $66,599.96 was
used pay off certain outstanding accounts payable of the Company. In
addition, certain promissory notes and debt in the aggregate principal amount
of
$243,500 owed to the selling stockholders by the Company were assigned by the
stockholders to Viking as reported on a Current Report on Form 8-K filed with
the SEC on August 21, 2008. The shares acquired by Viking represented
approximately 50.1% of the Company’s then issued and outstanding capital stock
calculated on a fully-diluted basis and the sale of the shares represented
a
change of control of the Company.
On
September 29, 2008, the Board of Directors of the Company ratified the
cancellation shares previously held by the Company in its treasury under
certificate numbers 2057 (5,000 shares) and 2075 (15,504 shares) under the
names
of LegalPlay Entertainment and Poker.Com Corp., respectively, former predecessor
entities of the Company. The cancellation of the shares, which were
effective on September 23, 2008, has reduced the number of issued and
outstanding shares by 20,504 shares.
Effective
November 3, 2008, the Company merged with and into its wholly-owned subsidiary,
SinoCubate, Inc., a newly formed Nevada corporation, which remains the surviving
entity of the merger. SinoCubate was formed in the State of Nevada on
September 11, 2008. The merger has resulted in a change of name of
the Company from Synthenol, Inc. to SinoCubate, Inc. and a change in the state
of incorporation of the Company from Florida to Nevada. Pursuant to
the terms of an agreement and plan of merger dated September 29, 2008 (attached
as exhibit to a Definitive Information Statement on Schedule 14C filed with
the
SEC on October 14, 2008) and effective as of November 3, 2008, SinoCubate
possesses all the rights, privileges, powers of the Company, and the Company’s
assets, debts and liabilities are now assets, debts and liabilities of
SinoCubate. In addition, all the issued and outstanding shares of
common stock of the Company will be automatically converted into shares of
SinoCubate common stock at the rate of one share of SinoCubate common stock,
par
value $0.001 per share, for one share of
common
stock, par value $0.01 per share, of the Company. The articles of
incorporation and bylaws of SinoCubate now govern the Company.
The
new
management of the Company has decided to abandon the previous operations of
the
Company and to, instead, focus on a new business strategy pursuant to which the
Company will seek to enter into contractual arrangements with PRC
entities that enables the Company to either purchase outright the assets and/or
business operations of the PRC entities or to enter into business arrangements,
such as joint ventures or similar combinations with the PRC entities to manage
and operate such entities.
As
of the
date of this Report, the Company has not entered into an agreement with any
PRC
entity and there can be no assurance that the Company will ever be able to
identify and enter into an agreement with a PRC entity or whether, if the
Company successful enters into an agreement with a suitable PRC entity, such
combination may become successful and/or profitable.
These
interim financial statements have been prepared in accordance with generally
accepted accounting principles applicable to a going concern, which assumes
that
the Company will be able to meet its obligations and continue its operations
for
its next fiscal year. Realization values may be substantially
different from carrying values as shown and these financial statements do not
give effect to adjustments that would be necessary to the carrying values and
classification of assets and liabilities should the Company be unable to
continue as a going concern. At September 30, 2008, the Company had
not yet achieved profitable operations, has accumulated losses of $2,257,655
during its development stage and expects to incur further losses in the
development of its business, all of which casts substantial doubt about the
Company’s ability to continue as a going concern. The Company’s
ability to continue as a going concern is dependent upon its ability to generate
future profitable operations and/or to obtain the necessary financing to meet
its obligations and repay its liabilities arising from normal business
operations when they come due. Management has no formal plan in place
to address this concern but considers that the Company will be able to obtain
additional funds by equity financing and/or related party advances; however
there is no assurance of additional funding being available.
Note
3
|
Debt
Conversion
|
On
September 22, 2008, the Company entered into an agreement with Viking, its
majority shareholder, relating to the issuance of 284,637 new shares of the
Company’s common stock to Viking in exchange for the release of Synthenol by
Viking from an obligation to repay certain outstanding promissory notes and
debt
of Synthenol owing to Viking in the aggregate amount of $270,405 (inclusive
of
principal and interest) as reported on a Current Report on Form 8-K filed with
the SEC on September 24, 2008. The amount of the newly issued shares
was determined by dividing $270,405 by $0.95 which price is equal to the price
per share Viking paid for certain shares of Synthenol common stock pursuant
to a
stock purchase agreement dated as of August 15, 2008 described under Note
2.
Note
4 Related Party
Transaction
On
September 22, 2008, the Company entered into an agreement with Viking, its
majority shareholder, relating to the issuance of 284,637 new shares of the
Company’s common stock to Viking in exchange for the release of Synthenol by
Viking from an obligation to repay certain outstanding promissory notes and
debt
of Synthenol owing to Viking in the aggregate amount of $270,405 (inclusive
of
principal and interest) as reported on a Current Report on Form 8-K filed with
the SEC on September 24, 2008. The amount of the newly issued shares
was determined by dividing $270,405 by $0.95 which price is equal to the price
per share Viking paid for certain shares of Synthenol common stock pursuant
to a
stock purchase agreement dated as of August 15, 2008 described under Note
2.
Note
5
|
Discontinued
Operations
|
On
April
1, 2008, the Company entered into an agreement with an unrelated third party,
Ryerson Corporation A.V.V. or Ryerson, to sell the issued and outstanding shares
of its wholly-owned subsidiaries, 564448 BC Ltd. or 564448 and Casino Marketing
S.A. or CMSA for consideration of $1. All inter-company debts between CMSA,
564448 and the Company was cancelled. As part of the agreement, Ryerson also
assumed all of the liabilities of CMSA and 564448. As such, the Company
recognized a gain on the disposition of the subsidiaries.
Proceeds
|
$
|
1
|
||
Liabilities
assumed by purchaser of Casino Marketing S.A.
|
8,169
|
|||
Liabilities
assumed by purchaser of 564448 BC Ltd.
|
70,267
|
|||
Gain
on sale of subsidiaries
|
78,437
|
On
July
11, 2008, the Company assigned a 6% carried interest it held in Thermal
Ablations Technology Canada to Hokley Limited in exchange for the cancelation
of
a promissory note held by Hokley in the principal amount of $30,000 plus
interest, which was due and payable on May 15, 2008.
Note
6 Subsequent
event
On
November 3, 2008, the merger of the Company with and into its wholly-owned
subsidiary, SinoCubate, Inc., a newly formed Nevada corporation, became
effective. SinoCubate is the surviving entity and the merger resulted
in a change of name of the Company from Synthenol, Inc. to SinoCubate, Inc.
and
a change in the state of incorporation of the Company from Florida to
Nevada. By virtue of the merger, SinoCubate possesses all the rights,
privileges, powers of the Company, and the Company’s assets, debts and
liabilities are now assets, debts and liabilities of SinoCubate. In
addition, all the issued and outstanding shares of common stock of the Company
will be automatically converted into shares of SinoCubate common stock at the
rate of one share of SinoCubate common stock, par value $0.001 per share, for
one share of common stock, par value $0.01 per share, of the
Company. The articles of incorporation and bylaws of SinoCubate now
govern the Company.
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
In
preparing the management’s discussion and analysis, the registrant presumes that
you have read or have access to the discussion and analysis for the proceeding
fiscal year.
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This
document includes “forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995 (the “Reform
Act”). All statements other than statements of historical fact
are “forward-looking statements” for purposes of federal and state securities
laws, including, but not limited to, any projections of earning, revenue or
other financial items; any statements of the plans, strategies and objectives
of
management for future operations; any statements concerning proposed new
services or developments; any statements regarding future economic conditions
of
performance; and statements of belief; and any statements of assumptions
underlying any of the foregoing. Such forward-looking statements
involve known and unknown risks, uncertainties and other factors which may
cause
the actual results, performance or achievements of the Company to be materially
different from any future results, performance or achievements expressed or
implied by such forward-looking statements. Such factors include, among others,
the following: our ability to raise capital and the terms thereof; ability
to
gain an adequate player base to generate the expected revenue; competition
with
established gaming websites; adverse changes in government regulations or
polices; and other factors referenced in the Form 10-Q.
The
use
in this Form 10-Q of such words as “believes”, “plans”, “anticipates”,
“expects”, “intends”, and similar expressions are intended to identify
forward-looking statements, but are not the exclusive means of identifying
such
statements. These forward-looking statements present the Company’s estimates and
assumptions only as of the date of this report. Except for the
Company’s ongoing obligation to disclose material information as required by the
federal securities laws, the Company does not intend, and undertakes no
obligation, to update any forward-looking statements.
Although
the Company believes that the expectations reflected in any of the
forward-looking statements are reasonable, actual results could differ
materially from those projected or assumed or any of the Company’s
forward-looking statements. The Company’s future financial condition
and results of operations, as well as any forward-looking statements, are
subject to change and inherent risks and uncertainties.
PLAN
OF OPERATIONS
The
new
management of the Company has decided to abandon the previous operations of
the
Company and to, instead, focus on a new business strategy pursuant to which
the
Company will seek to enter into contractual arrangements with PRC
entities that enables the Company to either purchase outright the assets and/or
business operations of the PRC entities or to enter into business arrangements,
such as joint ventures or similar combinations with the PRC entities to manage
and operate such entities.
As
of the
date of this Report, the Company has not entered into an agreement with any
PRC
entity and there can be no assurance that the Company will ever be able to
identify and enter into an agreement with a PRC entity or whether, if the
Company successful enters into an agreement with a suitable PRC entity, such
combination may become successful and/or profitable.
The
Company is in immediate need of further working capital and options are being
explored with respect to financing in the form of debt, equity or a combination
thereof.
RESULTS
OF CONTINUING OPERATIONS
The
following discussion of the financial condition and results of operation of
the
Company should be read in conjunction with the Financial Statements and the
related Notes included elsewhere in this report.
Nine
months ended September 30, 2008 compared to Nine months ended September 30,
2007
REVENUES.
The Company had no
net sales for the nine months ended September 30, 2008 and 2007.
EXPENSES. Operating
expenses for the nine months ended September 30, 2008 were $130,325 compared
to
$108,776 for the nine months ended September 30, 2007. The major
increase in expense for the nine months ended September 30, 2008 was the $16,112
for financial charge and $11,220 for interest on notes payable, as compared
to
none for the nine months ended September 30, 2007.
FINANCIAL
CONDITION AND LIQUIDITY
As
of
September 30, 2008 we had no cash compared to $66,273 at December 31,
2007.
The
ability of the Company to continue as a going concern and fund its operations
through the remainder of 2008 is contingent upon being able to raise funds
through either equity or debt financing or a combination of both. The
Company is not currently pursuing or negotiating either financing option,
however we believe, but cannot provide assurance, that the Company should be
able to obtain financing to fund its liabilities as they come due.
CRITICAL
ACCOUNTING POLICIES AND ESTIMATES
We
have
adopted various accounting policies that govern the application of accounting
principles generally accepted in the United States of America in the preparation
of our financial statements which requires us to make estimates and assumptions
that affect the amounts reported in the financial statements and accompanying
notes.
Although
these estimates are based on our knowledge of current events and actions we
may
undertake in the future, they may ultimately differ from actual results. Certain
accounting policies involve significant judgments and assumptions by us, which
have a material impact on our financial condition and
results. Management believes its critical accounting policies reflect
its most significant estimates and assumptions used in the presentation of
our
financial statements. Our critical accounting policies include debt
management and accounting for stock-based compensation. We do not
have off-balance sheet arrangements, financings, or other relationships with
unconsolidated entities or other persons, also known as “special purpose
entities”.
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
We
are a
smaller reporting company as defined by Rule 12b-2 of the Securities Exchange
Act of 1934 and are not required to provide the information under this
item.
CONTROLS
AND PROCEDURES
|
Disclosure
Controls and
Procedures
We
currently do not maintain controls and procedures that are designed to ensure
that information required to be disclosed by the Company. in the reports it
files or submits under the Securities Exchange Act of 1934 (the “Exchange Act”)
is recorded, processed, summarized, and reported within the time periods
specified by the Commission’s rules and forms. Disclosure controls
and procedures include, without limitation, controls and procedures designed
to
provide reasonable assurance that information required to be disclosed by the
Company in the reports it files or submits under the Exchange Act is accumulated
and communicated to management, including the Chief Executive Officer and Chief
Financial Officer, as appropriate, to allow timely decisions regarding required
disclosure.
Under
the
supervision and with the participation of management, including our Chief
Executive Officer we have evaluated the effectiveness of the Company’s
disclosure controls and procedures (as such term is defined in Rule 13a-15(e)
and 15d-15(e) under the Exchange Act) as of September 30, 2008, and, based
upon
this evaluation, our Chief Executive Officer has concluded that these controls
and procedures are effective in providing reasonable assurance of
compliance.
Changes
in Internal Control
over Financial Reporting
During
the nine months ended September 30, 2008, management took steps to improve
the
internal controls over financial reporting by (1) searching for outside
directors to establish an effective audit committee, (2) utilizing existing
office staff in order to remedy the segregation of duties deficiencies, (3)
writing accounting and financial reporting procedures to comply with the
requirements of US GAAP and SEC disclosures, and (4) following the newly written
accounting and financial reporting procedures in (3) which tightens the control
over the period ends.
Management
and directors will continue to monitor and evaluate the effectiveness of our
internal controls and procedures and our internal controls over financial
reporting on an ongoing basis and are committed to taking further
action and implementing additional enhancements or improvements, as necessary
and as funds allow.
PART
II--OTHER INFORMATION
ITEM
1.
|
LEGAL
PROCEEDINGS
|
None.
ITEM
1A.
|
RISK
FACTORS
|
We
are a
smaller reporting company as defined by Rule 12b-2 of the Securities Exchange
Act of 1934 and are not required to provide the information under this
item.
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS.
|
None.
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
None.
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
None.
ITEM
5.
|
OTHER
INFORMATION
|
None.
ITEM
6.
|
EXHIBITS
|
Exhibit
Number
|
Description
|
2.1*
|
Agreement
and Plan of Merger between Synthenol, Inc. and SinoCubate, Inc dated
as of
September 29, 2008 [Filed as attachment to an Information Statement
on
Schedule 14C filed with the SEC on September 30, 2008].
|
10.1*
|
Stock
Purchase Agreement among Synthenol, Inc., certain shareholders of
Synthenol, Inc. and Viking Investments Group LLC dated as of August
15,
2008 [Filed as Exhibit 10.1 to a Current Report on Form 8-K filed
with SEC
on August 21, 2008].
|
31.1
|
|
31.2
|
|
32.1
|
|
99.1*
|
Letter
Agreement between Synthenol, Inc. and Viking Investments Group, LLC
dated
as of September 22, 2008 [Filed as Exhibit 99.1 to a Current Report
on
Form 8-K filed with SEC on September 24, 2008]
|
* Previously
filed with SEC
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.
SYNTHENOL
INC.
(Registrant)
/s/
Richard Xu
|
Date:
November 19, 2008
|
|
Richard
Xu
President
and Treasurer
|
||
/s/
Tom Simeo
|
Date:
November 19, 2008
|
|
Tom
Simeo
Chief
Executive Officer
|
-17-