Annual Statements Open main menu

Wave Sync Corp. - Quarter Report: 2008 September (Form 10-Q)

Unassociated Document

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

x
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2008

OR

o
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

For the transition period from ______ to __________

COMMISSION FILE NUMBER: 0-20532

CHINA INSONLINE CORP.
(Exact name of registrant as specified in its charter)

Delaware
 
74-2559866
(State or other jurisdiction of incorporation or organization)
 
(IRS Employer Identification No.)

Room 42, 4F, New Henry House, 10 Ice House Street, Central, Hong Kong
(Address of principal executive offices)

(011) 00852-25232986
(Registrant’s Telephone Number, Including Area Code)

CHINA INSONLINE CORP.
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

Check whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12 months (or for such shorter period that the issuer was required to file such reports), and (2)has been subject to such filing requirements for the past 90 days. Yes x No£
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company filer.  See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act (Check one):
 
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
 
State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date:  As of November 10, 2008, the registrant had 40,000,000 shares of common stock, par value $0.001 per share, issued and outstanding.
 

 
TABLE OF CONTENTS

PART I
   
F-1
         
FINANCIAL INFORMATION
 
F-1
         
 
ITEM 1.
FINANCIAL STATEMENTS
 
F-1
         
 
ITEM 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
2
         
 
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
 
17
         
 
ITEM 4.
CONTROLS AND PROCEDURES
 
17
         
PART II
   
18
         
OTHER INFORMATION
 
18
         
 
ITEM 1.
LEGAL PROCEEDINGS
 
18
         
 
ITEM 1A
RISK FACTORS
 
18
         
 
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
 
18
         
 
ITEM 3.
DEFAULTS UPON SENIOR SECURITIES
 
18
         
 
ITEM 4.
SUBMISSION OF MATTERS TO A VOTE OF SECURITYHOLDERS
 
18
         
 
ITEM 5.
OTHER INFORMATION
 
18
         
 
ITEM 6.
EXHIBITS
 
18
         
SIGNATURES
   
20
         
EXHIBIT 31.1
   
 
         
EXHIBIT 31.2
   
 
         
EXHIBIT 32.1
   
 
         
EXHIBIT 32.2
   
 
 
i

 
PART I
 
FINANCIAL INFORMATION
 
ITEM 1. FINANCIAL STATEMENTS
 
CHINA INSONLINE CORP.
 
(Formerly Known As Dexterity Surgical, Inc.)
 
AND
 
SUBSIDIARIES
 
Condensed Consolidated Financial Statements
For The Three Months ended September 30, 2008 and 2007
(Unaudited)

F-1


CHINA INSONLINE CORP.
 
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
 
AND
 
SUBSIDIARIES
 
TABLE OF CONTENTS
 
   
Page
 
CONDENSED CONSOLIDATED BALANCE SHEETS AS OF SEPTEMBR 30, 2008 (UNAUDITED) AND JUNE 30, 2008
 
F-3
 
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007 (UNAUDITED)
 
F-4
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007 (UNAUDITED)
 
F-5
 
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007 (UNAUDITED)
 
F-6 – F-17
 

F-2


CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
 
   
September 30,
2008
 
June 30, 2008
 
 
 
 (Unaudited)
      
ASSETS
         
Cash and cash equivalents
 
$
8,137,156
 
$
4,567,853
 
Accounts receivable, net of reserve of $288,845 and $0 at September 30, 2008 and June 30, 2008, respectively
   
7,519,238
   
6,387,502
 
Deferred taxes
   
373,537
   
243,676
 
Prepayments and deposits
   
360,277
   
1,284,963
 
Other receivables
   
3,934
   
7,440
 
Total Current Assets
   
16,394,142
   
12,491,434
 
               
Fixed assets, net
   
301,224
   
257,199
 
Software, net
   
2,570,498
   
2,671,286
 
Deferred taxes
   
39,979
   
37,216
 
Total Long-Term Assets
   
2,911,701
   
2,965,701
 
TOTAL ASSETS
 
$
19,305,843
 
$
15,457,135
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
             
Accounts payable
 
$
12,134
 
$
2,642
 
Other payables and accrued liabilities
   
1,641,610
   
1,304,805
 
Amount due to a director
   
153,157
   
153,069
 
Taxes payable
   
3,954,838
   
2,902,587
 
Deferred taxes
   
24,088
   
11,530
 
Deferred revenue
   
-
   
63,583
 
Total Current Liabilities
   
5,785,827
   
4,438,216
 
               
Deferred taxes
   
-
   
18,792
 
Total Long-Term Liabilities
   
-
   
18,792
 
TOTAL LIABILITIES
   
5,785,827
   
4,457,008
 
               
COMMITMENTS
             
               
SHARHOLDERS’ EQUITY
             
Common stock, $.001 par value; 100,000,000 shares authorized;              
40,000,000 shares issued and outstanding as of September 30, 2008 and June 30, 2008, respectively
   
40,000
   
40,000
 
Additional paid-in capital
   
86,360
   
86,360
 
Retained earnings (restricted portion of $315,584 at September 30, 2008 and June 30, 2008)
   
12,575,673
   
10,113,609
 
Accumulated other comprehensive income
   
817,983
   
760,158
 
Total Shareholders’ Equity
   
13,520,016
   
11,000,127
 
               
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
19,305,843
 
$
15,457,135
 
 
See accompanying notes to condensed consolidated financial statements

F-3


CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF INCOME AND COMPREHENSIVE INCOME
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)

   
Three Months
Ended
September 30,
2008
 
Three Months
Ended
September 30,
2007
 
               
REVENUES, NET
 
$
5,471,449
 
$
2,346,689
 
               
COST OF SALES
   
437,471
   
93,104
 
GROSS PROFIT
   
5,033,978
   
2,253,585
 
               
General and administrative expenses
   
678,333
   
78,098
 
Selling expenses
   
999,364
   
20,716
 
               
INCOME FROM OPERATIONS
   
3,356,281
   
2,154,771
 
               
Financial (expense) income, net
   
(42
)
 
1,271
 
               
INCOME FROM OPERATIONS BEFORE INCOME TAXES
   
3,356,239
   
2,156,042
 
               
Income taxes
   
894,175
   
323,406
 
               
NET INCOME
   
2,462,064
   
1,832,636
 
               
OTHER COMPREHENSIVE INCOME
             
Foreign currency translation gain
   
57,825
   
39,961
 
               
COMPREHENSIVE INCOME
 
$
2,519,889
 
$
1,872,597
 
               
NET INCOME PER SHARE
             
- BASIC AND DILUTED
 
$
0.06
 
$
0.07
 
               
WEIGHTED AVERAGE SHARES OUTSTANDING
             
- BASIC AND DILUTED
   
40,000,000
   
26,400,000
 

See accompanying notes to condensed consolidated financial statements

F-4


CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
 
   
Three Months
Ended
September 30,
2008
 
 Three Months
Ended
September 30,
2007
 
CASH FLOWS FROM OPERATING ACTIVITIES:
             
Net income
 
$
2,462,064
 
$
1,832,636
 
Adjustments to reconcile net income to net cash provided by operating activities:
             
Depreciation
   
30,823
   
2,447
 
Amortization
   
100,788
   
-
 
Deferred taxes
   
(138,858
)
 
(2,423
)
Provision for doubtful accounts
   
287,971
   
-
 
Changes in operating assets and liabilities:
             
Accounts receivable
   
(1,419,707
)
 
532,803
 
Other receivables
   
3,506
   
10,284
 
Prepayments and deposits
   
924,686
   
(12,787
)
Accounts payable
   
9,492
   
4,268
 
Other payables and accrued liabilities
   
336,805
   
8,115
 
Taxes payable
   
1,052,251
   
406,602
 
Deferred revenue
   
(63,583
)
 
18,727
 
Net cash provided by operating activities
   
3,586,238
   
2,800,672
 
               
CASH FLOWS FROM INVESTING ACTIVITIES:
             
Purchases of equipment
   
(74,340
)
 
(53,985
)
Net cash used in investing activities
   
(74,340
)
 
(53,985
)
               
CASH FLOWS FROM FINANCING ACTIVITIES:
             
Repayment to a related company
   
-
   
(645,737
)
Advances from a director
   
88
   
1,624
 
Net cash provided by (used in) financing activities
   
88
   
(644,113
)
               
NET INCREASE IN CASH AND CASH EQUIVALENTS
   
3,511,986
   
2,102,574
 
Effect of exchange rate changes on cash
   
57,317
   
38,337
 
Cash and cash equivalents, at beginning of the period
   
4,567,853
   
47,657
 
CASH AND CASH EQUIVALENTS, END OF THE PERIOD
 
$
8,137,156
 
$
2,188,568
 
               
SUPPLEMENTARY CASH FLOW INFORMATION:
             
Interest paid
 
$
-
 
$
-
 
Income taxes paid
 
$
-
 
$
-
 

F-5

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
1.
Organization and Principal of Activities

China INSOnline Corp. (“CHIO”), formerly known as Dexterity Surgical, Inc. (“Dexterity Surgical”) was incorporated on December 23, 1988 as a Delaware corporation and commenced operations on January 1, 1989. In August 1992, Dexterity Surgical completed an initial public offering of its common stock par value $0.001 per share (“Common Stock”), which at such time was trading on The Over The Counter Bulletin Board. In March 2008, Dexterity Surgical, Inc. changed its name to China INSOnline Corp. On July 1, 2008, CHIO’s Common Stock was approved by the NASDAQ to trade on the NASDAQ Capital Market under the symbol “CHIO”.
 
On December 18, 2007, Dexterity Surgical, Rise and Grow Limited (“Rise & Grow”) and Newise Century Inc., the sole stockholder of Rise & Grow (the “Shareholder”) consummated a share exchange agreement (the “Share Exchange Agreement”) pursuant to which the Shareholder transferred to Dexterity Surgical, and Dexterity Surgical acquired from the Shareholder, all of the capital stock of Rise & Grow (the “Shares”), which Shares constitute 100% of the issued and outstanding capital stock of Rise & Grow, in exchange for 26,400,000 shares of Common Stock, which shares now constitute 66% of the fully diluted outstanding shares of Common Stock. This share exchange transaction resulted in the Shareholder obtaining a majority voting interest in Dexterity Surgical. Generally accepted accounting principles require that a company whose shareholders retain the majority interest in a combined business be treated as the acquirer for accounting purposes, resulting in a reverse acquisition. Accordingly, the share exchange transaction has been accounted for as a recapitalization of Dexterity Surgical.
 
On April 19, 2004, Dexterity Surgical filed a voluntary petition for relief for reorganization (the “Reorganization”) under Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy Court for the Southern District of Texas Houston Division (the “Bankruptcy Court”). Dexterity Surgical underwent numerous operating changes and operated its business as a “debtor-in-possession” under the jurisdiction of the Bankruptcy Court.  On March 2, 2005, the Bankruptcy Court entered an Order confirming its First Amended Plan of Liquidation. In connection with that Plan, Dexterity Surgical’s assets were scheduled to be auctioned, which auction culminated in the sale of substantially all of Dexterity Surgical’s assets as approved by the Bankruptcy Court on March 17, 2006.
 
The First Amended Plan of Liquidation was subsequently amended on March 2, 2006, by an order titled “Order Approving Modification of the First Amended Plan” (the “Order”). The amendments provided for in the Order included the Bankruptcy Court’s authorization of a $50,000 Debtor-In-Possession Loan (the “DIP Loan”) for payment of administrative expenses of the bankruptcy, which converted into 6,000,000 shares of common stock (the “Section 1145 Shares”) and 3,000,000 warrants under Section 1145 of the U.S. Bankruptcy Code at the option of the holder(s) of the DIP Loan, which were cancelled immediately prior to the Exchange. For an additional $125,000, the Bankruptcy Court authorized the sale of 25,000,000 restricted shares of common stock to an investor for the payment of both administrative claims and creditor claims.
 
F-6

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
1.
Organization and Principal of Activities (Continued)

The Bankruptcy Court also provided that all of the old shares of Dexterity Surgical’s preferred stock, stock options and warrants were cancelled; issued 29,800 new shares of Common Stock under Section 1145 of the U.S. Bankruptcy Code; issue up to 25,000 shares of Common Stock under Section 1145 of the U.S. Bankruptcy Code to those persons deemed appropriate by the Board of Directors (it was not necessary to issue these shares and therefore they have been cancelled); and appoint new Board members, amend the Certificate of Incorporation to increase the authorized shares of common stock to 100,000,000, amend the Bylaws, change the fiscal year, execute the Share Exchange Agreement and issue shares in which effective control or majority ownership is given, all without stockholder approval.
 
Rise & Grow was formed on February 10, 2006 as a Hong Kong limited company. Zhi Bao Da Tong (Beijing) Technology Co., Ltd (“ZBDT”), a company registered in the People’s Republic of China (the “PRC” or “China”), was established and incorporated by Rise & Grow and commenced business on September 6, 2007. Rise & Grow’s sole business is to act as a holding company for ZBDT.

ZBDT was formed by Rise & Grow for the purpose of developing computer and network software and related products and to promote the development of high-tech industries in the field of Chinese information technology. In compliance with the PRC’s foreign investment restrictions on Internet information services and other laws and regulations, ZBDT conducts all of our Internet information and media services and advertising in China through ZYTX, a domestic Variable Interest Entity (“VIE”), as its primary beneficiary. It does this by controlling Beijing ZYTX Technology Co., Ltd (“ZYTX”), through an Exclusive Technical Consulting and Service Agreement (the “Consulting Agreement”) and related transaction documents dated as of September 28, 2007 (collectively, the “Service Agreements”).

According to the Consulting Agreement, ZBDT has the exclusive right to provide technical consulting and other services to ZYTX, effectively restricting and controlling the operations of ZYTX. Pursuant to Clause 1.3 of the Consulting Agreement, ZBDT, “shall be the sole and exclusive owner of all right, title and interests to any and all intellectual property rights arising from the performance of this Agreement (including but not limited to, copyrights, patent, know-how, commercial secrets and others), no matter whether it is developed by ZBDT or by ZYTX based on ZBDT’s intellectual property rights.” Thus, ZBDT could substantially, solely and exclusively possess all intellectual property of ZYTX which comprise the core value and assets of ZYTX (ultimately, solely and exclusively possessed by the Company).

According to the Equity Purchase Agreements by and between the owners of ZYTX, on the one hand, and ZBDT, on the other hand, ZBDT has the exclusive and irrevocable right to acquire 100% of the equity interests of ZYTX. Furthermore, the Equity Purchase Agreements also state that ZBDT has the right to control the operating activities and the shareholding structure of ZYTX.
 
In light of the above, ZBDT has a controlling interest in ZYTX based on the fact that:

 
·
ZBDT has the ability to absorb all of the expected residual return from ZYTX, which makes ZBDT the primary beneficiary of ZYTX. In the event ZYTX fails to pay any required amounts, ZBDT could exercise its right to acquire certain pledged shares in ZYTX pursuant to a pledge agreement executed by and between ZYTX’s stockholders and ZBDT which guarantee all required payments;
 
 
·
ZBDT has the exclusive right to purchase all of the outstanding interests in ZYTX, which would make ZYTX a wholly-owned subsidiary of ZBDT when it’s allowable under the PRC regulation;
 
 
·
The Company’s CEO and the Chairman of the Board own all of the interests in ZYTX and also serve as ZYTX’s directors. Furthermore, such individuals oversee and run the business in ZYTX. As a result, the Company, through ZBDT, could exercise absolute influence over ZYTX.
 
F-7

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
1.
Organization and Principal of Activities

Arrangements with these business enterprises have been evaluated, and those in which ZYTX is determined to have controlling financial interest are consolidated. In January 2003, the Financial Accounting Standards Board (“FASB”) issued FASB Interpretation (“FIN”) No. 46, Consolidation of Variable Interest Entities (“FIN 46”), and amended it by issuing FIN 46R in December 2003. FIN 46R addresses the consolidation of business enterprises to which the usual condition of consolidation (ownership of a majority voting interest) does not apply. This interpretation focuses on controlling financial interests that may be achieved through arrangements that do not involve voting interests. It concludes that, in the absence of clear control through voting interests, a company’s exposure (variable interest) to the economic risks and potential rewards from the variable interest entity’s assets and activities are the best evidence of control. If an enterprise holds a majority of the variable interests of an entity, it would be considered the primary beneficiary. The primary beneficiary is required to consolidate the assets, liabilities and results of operations of the variable interest entity in its financial statements. Upon executing the Consulting Agreement and Service Agreements, ZYTX is now considered a VIE and ZBDT is its primary beneficiary.

ZYTX, an entity consolidated into the Company under FIN 46R, a company registered in the PRC on October 8, 2006, is an Internet e-business development, online advertisement publishing and related online servicing company, which focuses on the PRC insurance industry. With localized web sites targeting Greater China, ZYTX provides a platform through its web site, www.soobao.cn, to consumers, agents and insurance companies for online transaction, advertising, online inquiry, news circulation, statistic analysis and software development. ZYTX also provides online insurance agent services including car, property and life insurance to customers in the PRC.
 
2.
Basis of Presentation

The unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission (SEC) applicable to Quarterly Reports on Form 10-Q. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. However, such information reflects all adjustments (consisting solely of normal recurring adjustments), which are, in the opinion of management, necessary for the fair presentation of the consolidated financial position and the consolidated results of operations. Results shown for interim periods are not necessarily indicative of the results to be obtained for a full year. The condensed consolidated balance sheet information as of June 30, 2008 was derived from the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K. These interim financial statements should be read in conjunction with that report.

3.
Principles of Consolidation

The consolidated financial statements included the accounts of CHIO and the following subsidiaries (collectively, the “Company”):

a) Rise and Grow – 100% subsidiary of CHIO.

b) ZBDT – 100% subsidiary of Rise and Grow.

c) ZYTX – a VIE of ZBDT

ZYTX is the major component of the Company’s consolidated financial statements, representing over 99% of the assets and liabilities of the Company.

All inter-company accounts and transactions have been eliminated in consolidation.

F-8

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
4.
Summary of Significant Accounting Policies

(a)
Economic and Political Risks

The Company's operations are conducted in the PRC. Accordingly, the Company's business, financial condition and results of operations may be influenced by the political, economic and legal environments in the PRC, and by the general state of the PRC economy. The Company's operations in the PRC 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 and foreign currency exchange. The Company's results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti−inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation, among other things.

(b)
Use of Estimates
 
The preparation of financial statements in conformity with generally accepted accounting principles 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 revenue and expenses during the reporting period. Actual results could differ from those estimates.

(c)
Fair Value of Financial Instruments

The carrying value of financial instruments classified as current assets and current liabilities, such as accounts receivables, other receivables, prepayments and deposits, accounts payable, other payables and accrued liabilities, approximate fair value due to the short-term nature of the instruments.

(d)
Cash and Cash Equivalents

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

(e)
Revenue Recognition

Advertising

Advertising revenues are derived mainly from online advertising arrangements, which allow advertisers to place advertisements on particular areas of the Company’s web sites, in particular formats and over particular periods of time. In accordance with Emerging Issues Task Force (“EITF”) No. 00-21, “Accounting for Revenue Arrangements with Multiple Deliverables,” advertising arrangements involving multiple deliverables are broken down into single-element arrangements based on their relative fair value for revenue recognition purposes, when possible.

For web site construction service, which is usually included in new advertising contract, revenue is recognized ratably over the displayed period, typically one year. For web site maintenance services, revenue is recognized ratably over the contact period, generally one year.

Under the guidance of the SOP 97-2 “Software Revenue Recognition”, as amended by SOP 98-9 “Modification of SOP 97-2, Software Revenue Recognition with Respect to Certain Transactions”, the Company determines vendor-specific objective evidence (“VOSE”) based on actual prices charged when the service is sold on a standalone basis.
 
F-9

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
4.
Summary of Significant Accounting Policies (Continued)

Software Development

Software development revenue is recognized in accordance with SOP 97-2, when the outcome of a contract for software development can be estimated reliably, contract revenue and costs are charged to the income statement by reference to the stage of completion of the contract activity at the balance sheet date, as measured by the proportion that costs incurred to date bear to estimated total costs for each contract. When the outcome of a contract cannot be estimated reliably, contract costs are recognized as an expense in the period in which they are incurred. Contract revenue is recognized to the extent of contract costs incurred that it is probable will be recoverable. Where it is probable that the total contract costs will exceed total contract revenue, the expected loss is recognized as an expense immediately.

Insurance Commissions

Insurance revenues, net of discounts, represent commissions earned from performing agency-related services. Insurance commissions are recognized at the later of the date when the customer is initially billed or the insurance policy effective date.

In accordance with EITF No. 01-9, “Accounting for Consideration Given by a Vendor to a Customer or a Reseller of the Vendor’s Product,” cash consideration given to customers or resellers, for which the Company does not receive a separately identifiable benefit or cannot reasonably estimate fair value, are accounted for as a reduction of revenue rather than as an expense.

Cash consideration includes discounts and other offers that entitle a customer to receive a reduction in the price of a product. For the periods ended September 30, 2008 and 2007, the Company recognized $67,190 and Nil, respectively, as a reduction of revenue for the discount offered to its customers.

(f)
Foreign Currency Translation

The accompanying financial statements are presented in United States dollars. The functional currencies of the Company are the Renminbi (“RMB”) and Hong Kong Dollar (“HKD”). The financial statements are translated into United States dollars (“US$”) from RMB and US$ from HKD at period/year-end exchange rates as to assets and liabilities and average exchange rates as to revenues and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred.

   
September 30,
2008
 
June 30, 2008
 
September 30,
2007
 
Period/year end RMB: US$ exchange rate
   
6.8183
   
6.8591
   
7.5108
 
                     
Period/year average RMB: US$ exchange rate
   
6.8390
   
7.2753
   
7.5635
 
                     
Period/year end HKD: US$ exchange rate
   
7.7667
   
7.7973
   
7.7693
 
                     
Period/year average HKD: US$ exchange rate
   
7.7970
   
7.8081
   
7.7833
 
 
F-10

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)

5.
Recent Accounting Pronouncements

In December 2007, the FASB issued SFAS No. 141 (R), Business Combinations. SFAS No. 141 (R) requires an acquirer to measure the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree at their fair values on the acquisition date, with goodwill being the excess value over the net identifiable assets acquired. The calculation of earnings per share will continue to be based on income amounts attributable to the parent. SFAS No. 141 (R) is effective for financial statements issued for fiscal years beginning after December 15, 2008. Early adoption is prohibited. SFAS 141 (R) will significantly affect the accounting for future business combinations and we will determine the accounting as new combinations are determined.

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements, an amendment of ARB 51, which changes the accounting and reporting for minority interests. Minority interests will be recharacterized as noncontrolling interests and will be reported as a component of equity separate from the parent’s equity, and purchases or sales of equity interests that do not result in a change in control will be accounted for as equity transactions. In addition, net income attributable to the noncontrolling interest will be included in consolidated net income on the face of the income statement and, upon a loss of control, the interest sold, as well as any interest retained, will be recorded at fair value with any gain or loss recognized in earnings. SFAS No. 160 is effective for us beginning July 1, 2009 and will apply prospectively, except for the presentation and disclosure requirements, which will apply retrospectively. The Company is currently assessing the potential impact that adoption of SFAS No. 160 would have on the Company’s financial statements.

In March 2008, the FASB issued SFAS No. 161, “Disclosures about Derivative Instruments and Hedging Activities” (“SFAS No. 161”), which amends SFAS No.133 and expands disclosures to include information about the fair value of derivatives, related credit risks and a company’s strategies and objectives for using derivatives. SFAS No. 161 is effective for fiscal periods beginning on or after November 15, 2008. The Company is currently in the process of assessing the impact that SFAS No. 161 will have on the disclosures in the Company’s consolidated financial statements.

6.
Fixed Assets

Fixed assets consist of the following:
 
   
September 30,
2008
 
June 30, 2008
 
 
 
(Unaudited)
     
At cost: 
         
Leasehold improvement
 
$
180,428
 
$
135,003
 
Furniture and fixtures
   
13,711
   
13,339
 
Computers and equipment
   
112,162
   
83,004
 
Motor vehicles
   
94,439
   
94,438
 
     
400,740
   
325,784
 
Less: Accumulated depreciation
             
Leasehold improvement
   
66,653
   
44,972
 
Furniture and fixtures
   
1,770
   
1,032
 
Computers and equipment
   
19,478
   
15,456
 
Motor vehicles
   
11,615
   
7,125
 
     
99,516
   
68,585
 
Fixed assets, net
 
$
301,224
 
$
257,199
 

Depreciation expense for the three months ended September 30, 2008 and 2007 was $30,823 and $2,447, respectively.

F-11

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
7.
Software

Software consists of the following:
 
   
September 30,
2008
 
June 30, 2008
 
   
(Unaudited)
     
Cost
 
$
2,813,780
 
$
2,813,780
 
Less: Accumulated amortization
   
243,282
   
142,494
 
Software, net
 
$
2,570,498
 
$
2,671,286
 

Amortization expense for the three months ended September 30, 2008 and 2007 were $100,788 and Nil, respectively.

Amortization expense for the next five years and thereafter is as follows:

Year ending June 30,
 
Amount
 
2009
 
$
302,364
 
2010
   
403,152
 
2011
   
403,152
 
2012
   
403,152
 
2013
   
403,152
 
Thereafter
   
655,526
 
Total
 
$
2,570,498
 

8.
Taxes

(a)
Corporation Income Tax (“CIT”)

The Company has not recorded a provision for U.S. federal income taxes for the three months ended September 30, 2008 due to the net operating loss carry forward in the United States.

On March 16, 2007, the National People’s Congress of China approved the new Corporate Income Tax Law of the People’s Republic of China (the “New CIT Law”), which was effective from January 1, 2008. Prior to January 1, 2008, the CIT rate applicable to the Company’s subsidiary in the PRC was 33%. As from January 1, 2008, the applicable CIT rate for ZBDT, the wholly owned subsidiary, is 25%. For the three months ended September 30, 2008, CIT for ZBDT was $1,031,117. ZYTX, a VIE of the Company, enjoys a favorable tax rate of 15% as it is considered as a high technology company by the Chinese government. ZYTX is also entitled to a full exemption from CIT for the first two years from January 1, 2007 to December 31, 2008. Starting from January 1, 2009, the CIT rate of ZYTX will be 15%. ZYTX is exempted from CIT for the three months ended September 30, 2008.

Some of the tax concession granted to eligible companies prior to the new CIT law is grand fathered. The new CIT Law has an impact on the deferred tax assets and liabilities of the Company. The Company adjusted deferred tax balances as of September 30, 2008 and June 30, 2008 based on the current applicable tax rate and will continue to assess the impact of such new law in the future. Effects arising from the enforcement of the new CIT Law were reflected into the accounts by best estimates.

Pursuant to the Inland Revenue Ordinance of Hong Kong, Rise & Grow is subject to Hong Kong Profits Tax at 17.5% for both the three months ended September 30, 2008 and 2007, respectively. As Rise & Grow has no assessable profits for the periods ended September 30, 2008 and 2007, no provision for profits tax has been made.

F-12

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
8.
Taxes (Continued)

(a)
Corporation Income Tax (“CIT”) (Continued)

Computed “expected” expense of the Company was calculated using 25% and 15% income tax rate for the three months ended September 30, 2008 and three months ended September 30, 2007 respectively.

Income tax expense is summarized as follows:

   
Three Months ended
September 30,
 
   
2008
 
2007
 
 
 
(Unaudited)
 
(Unaudited)
 
Computed “expected” expense
 
$
839,060
 
$
323,406
 
Permanent difference    
55,115
   
-
 
Income tax expense
 
$
894,175
 
$
323,406
 

Provision for income tax expense is summarized as follows:

   
September 30,
 
   
2008
 
2007
 
   
(Unaudited)
 
(Unaudited)
 
Current
 
$
1,031,117
 
$
323,406
 
Deferred
   
(136,942
)
 
-
 
Income tax expense
 
$
894,175
 
$
323,406
 

F-13

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
8.
Taxes (Continued)

(a)
Corporation Income Tax (“CIT”) (Continued)

The tax effects of temporary differences that give rise to the Company’s deferred tax assets and liabilities are as follows:

   
September 30,
2008
 
June 30,
2008
 
 
 
(Unaudited)
     
Deferred tax assets: 
         
Social welfare expenses
 
$
24,189
 
$
19,231
 
Consumable expenses
   
4,747
   
4,607
 
Advertising
   
71,343
   
43,738
 
Discount allowed
   
998
   
2,591
 
Business tax
   
221,887
   
170,953
 
Provision for doubtful debts
   
43,327
   
-
 
Depreciation
   
3,027
   
-
 
Other
   
4,019
   
2,556
 
Total current deferred tax assets
   
373,537
   
243,676
 
               
Amortization
   
32,568
   
32,373
 
Depreciation
   
7,411
   
4,843
 
Total long-term deferred tax assets
   
39,979
   
37,216
 
               
Total deferred tax assets
   
413,516
   
280,892
 
               
Deferred tax liabilities:
             
Commission income
   
7,822
   
7,776
 
Software income
   
-
   
1,194
 
Depreciation
   
1,847
   
80
 
Rent
   
770
   
2,480
 
Amortization
   
13,649
   
-
 
Total current deferred tax liabilities
   
24,088
   
11,530
 
               
Amortization
   
-
   
18,089
 
Depreciation
   
-
   
703
 
Total long-term deferred tax liabilities
   
-
   
18,792
 
               
Total deferred tax liabilities
   
24,088
   
30,322
 
               
Net deferred tax assets
 
$
389,428
 
$
250,570
 

The Company adopted the provisions of FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an Interpretation of FASB Statement No. 109,” (“FIN 48”), on January 1, 2007. The Company did not have any material unrecognized tax benefits and there was no effect on its financial condition or results of operations as a result of implementing FIN 48.

F-14

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
8.
Taxes (Continued)
 
(b)
Business Tax

Pursuant to the relevant PRC tax laws, the Company is subject to business tax at 5% of the gross sales, excluding software development income. Business tax is also charged on inter-company sales, which is eliminated on consolidation. For the three months ended September 30, 2008 and 2007, the Company incurred a total business tax of $398,009 and $73,799, respectively, which is included in the cost of sales in the accompanying consolidated statement of income and comprehensive income.

The business tax payable balance of $1,311,096 and $106,362 at September 30, 2008 and 2007, respectively, are included in other payables and accrued liabilities in the accompanying consolidated balance sheets.

9.
Lease Commitments

The Company occupies office spaces leased from third parties. For the three months ended September 30, 2008 and 2007, the Company recognized $71,500 and $17,433, respectively, as rental expense for these spaces. As of September 30, 2008, the Company has outstanding commitments with respect to non-cancelable operating leases as follows:

Year Ending June 30,
 
Amount
 
2009
 
$
245,032
 
2010
   
199,141
 
2011
   
29,216
 
   
$
473,389
 

F-15

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)
 
10.
Certain Risks and Concentrations

Financial instruments that potentially subject the Company to significant concentrations of credit risk consist primarily of cash and cash equivalents and accounts receivable.

The Company has $8,127,679 and $4,562,222 in bank deposits in the banks in China, which constitutes about 99.9% and 99.9% of its total cash and cash equivalents as of September 30, 2008 and June 30, 2008, respectively. Historically, deposits in Chinese banks are secured due to the state policy on protecting depositors’ interests. However, China promulgated a new Bankruptcy Law in August 2006, which came into effect on June 1, 2007. The new Bankruptcy Law contains a separate article expressly stating that the State Council may promulgate implementation measures for the bankruptcy of Chinese banks. Under the new Bankruptcy Law, a Chinese bank may go bankrupt. In addition, since China’s concession to World Trade Organization, foreign banks have been gradually permitted to operate in China and have been severe competitors against Chinese banks in many aspects, especially since the opening of RMB businesses to foreign banks in late 2006.

Therefore, the risk of bankruptcy of the bank in which that the Company has deposits has increased. In the event of bankruptcy of the bank which holds the Company’s deposits, the Company is unlikely to recover its deposits back in full since it is unlikely to be classified as a secured creditor based on PRC laws.

Accounts receivable consist primarily of software development clients and insurance agents. As of September 30, 2008 and June 30, 2008, approximately 25% and 35% for the software development and 74% and 64% for online insurance advertising, respectively. Regarding its online advertising and insurance agency operations, no individual customer accounted for more than 10% of total net revenues for the three months ended September 30, 2008 and 2007.

The concentration of sales for the three months ended September 30, 2008 and 2007, and accounts receivable for the three months ended September 30, 2008 and year ended June 30, 2008 are summarized as below:

   
Sales
 
Accounts Receivable
 
   
September
30, 2008
 
September
30, 2007
 
September
30, 2008
 
June 30, 
2008
 
Software Development
                         
Company 1
   
25
%
 
-
   
18
%
 
-
 
Company 2
   
10
%
 
-
   
7
%
 
13
%
Company 3
   
-
   
43
%
 
-
   
-
 
Company 4
   
-
   
-
   
-
   
22
%
     
35
%
 
43
%
 
25
%
 
35
%
                           
Online Insurance Advertising
   
64
%
 
57
%
 
74
%
 
64
%
                           
Insurance Agency
   
1
%
 
-
   
1
%
 
1
%
                           
Total
   
100
%
 
100
%
 
100
%
 
100
%

F-16

 
CHINA INSONLINE CORP.
(FORMERLY KNOWN AS DEXTERITY SURGICAL, INC.)
AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(UNAUDITED)

11.  Segment Information

Based on criteria established by SFAS 131, “Disclosures about Segments of an Enterprise and Related Information,” the Company operates three business segments for the period ended September 30, 2008 and 2007, which are software development, online insurance advertising and insurance agency within the PRC. The following is the summary information by segment as of and for the period ended September 30, 2008 and 2007:

   
Software 
Development
 
Online 
Insurance 
Advertising
 
Insurance 
Agency
 
Administ-
ration
 
Total
 
Three months ended
September 30, 2008
                               
Revenues, net
 
$
1,919,196
 
$
3,549,431
 
$
2,822
 
$
-
 
$
5,471,449
 
Cost of sales
   
29,086
   
205,396
   
3,943
   
199,046
   
437,471
 
Gross profit (loss)
 
$
1,890,110
 
$
3,344,035
 
$
(1,121
)
$
(199,046
)
$
5,033,978
 
                                 
Three months ended
September 30, 2008
                               
Long-lived assets
 
$
55,685
 
$
1,788
 
$
2,574,704
 
$
279,524
 
$
2,911,701
 
Current assets
 
$
1,933,033
 
$
5,491,552
 
$
371,143
 
$
8,598,414
 
$
16,394,142
 
                                 
Three months ended
September 30, 2007
                               
Revenues, net
 
$
1,004,826
 
$
1,341,627
 
$
236
 
$
-
 
$
2,346,689
 
Cost of sales
   
18,610
   
74,494
   
-
   
-
   
93,104
 
Gross profit
 
$
986,216
 
$
1,267,133
 
$
236
 
$
-
 
$
2,253,585
 

12.  Subsequent Event
 
Effective October 28, 2008, the Company consummated a Share Purchase Agreement (the “Purchase Agreement”). Pursuant to the terms of the Purchase Agreement, the Seller sold to the Company, all of the issued and outstanding capital stock of Guang Hua Insurance Agency Company Limited, a limited liability company organized under the laws of The People’s Republic of China (the “Target”) for a purchase price equal to RMB$40,000,000 (US$5,828,062) in cash. As a result of the transaction, the Target became a wholly-owned subsidiary of the Company. The Target is an insurance agency and performs services similar to those of the Company in China. The Company intends to file audited financial statements of the Target for the fiscal years ended June 30, 2008 and 2007, together with interim unaudited financial statements of the Target for the three months ended September 30, 2008 by amendment to our Current Report on Form 8-K as filed with the SEC on November 3, 2008. The pro forma effects of the acquisition are immaterial to the condensed consolidated periods presented.

F-17

 
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
Forward Looking Statements
 
The following is management’s discussion and analysis of certain significant factors which have affected our financial position and operating results during the periods included in the accompanying condensed consolidated financial statements, as well as information relating to the plans of our current management. This report includes forward-looking statements. Generally, the words “believes” “anticipates”, “may”, “will”, “should”, “expect”, “intend”, “estimate”, “continue” and similar expressions or the negative thereof or comparable terminology are intended to identify forward-looking statements. Such statements are subject to certain risks and uncertainties, including the matters set forth in this report or other reports or documents we file with the SEC from time to time, which could cause actual results or outcomes to differ materially from those projected. Undue reliance should not be place on these forward-looking statements which speak only as of the date hereof. We undertake no obligation to update these forward-looking statements.
 
The following discussion and analysis should be read in conjunction with our condensed consolidated financial statements and the related notes thereto and other financial information contained elsewhere in this report.
 
Acquisition of Rise & Grow
 
On December 18, 2007 (the “Closing Date”), China INSOnline Corp., formerly known as Dexterity Surgical, Inc. (“Dexterity Surgical”) and hereinafter, “CHIO” and together with its subsidiaries, the “Company”, entered into a Share Exchange Agreement (the “Exchange Agreement”) with Rise and Grow Limited, an inactive Hong Kong limited holding company (“Rise & Grow”) and Newise Century Inc., a British Virgin Islands company and the sole stockholder of Rise & Grow (the “Stockholder”). As a result of the share exchange, CHIO acquired all of the issued and outstanding securities of Rise & Grow from the Stockholder in exchange for Twenty-Six Million Four Hundred Thousand (26,400,000) newly-issued shares of CHIO’s common stock, par value $0.001 per share (“Common Stock”). As a result of the exchange, Rise & Grow became our wholly-owned and chief operating subsidiary. We currently have no other business operations other than those of Rise & Grow.
 
The following is disclosure regarding CHIO, Rise & Grow and the wholly-owned operating subsidiary of Rise & Grow, Zhi Bao Da Tong (Beijing) Technology Co. Ltd. (“ZBDT”), a company formed under the laws of the People’s Republic of China (the “PRC”) and doing business in the PRC. From and after the Closing Date, the operations of Rise & Grow, through its operating subsidiary, ZBDT, are the only operations of CHIO.
 
Effective March 17, 2008, the Common Stock of CHIO began trading under a new ticker symbol, “CHIO.OB” on the Over-The-Counter Bulletin Board. CHIO changed its ticker symbol from “DEXT.OB” to “CHIO.OB” as a result of the Company’s name change from “Dexterity Surgical, Inc.” to “China INSOnline Corp.”, which such name change became effective as of February 26, 2008.
 
Effective July 1, 2008, the Common Stock of CHIO began trading under the same ticker symbol “CHIO” on the NASDAQ Capital Market.
 
Organizational Structure of Rise & Grow, ZBDT and ZYTX
 
Rise & Grow was formed on February 10, 2006 as a Hong Kong limited company. ZBDT was established and incorporated by Rise & Grow and commenced business on September 6, 2007. Rise & Grow’s sole business is to act as a holding company for ZBDT. ZBDT was formed by Rise & Grow for the purpose of developing computer and network software and related products and to promote the development of high-tech industries in the field of Chinese information technology. It does this by controlling, through an Exclusive Technical Consulting and Service Agreement and related transaction documents dated as of September 28, 2007 (collectively, the “Service Agreements”), Beijing Zhi Yuan Tian Xia Technology Co., Ltd. (“ZYTX”), a limited liability company duly established on October 8, 2006 and validly existing under the PRC.
 
2


Pursuant to the Services Agreements, ZYTX shall provide on-going technical services and other services to ZYTX in exchange for substantially all net income of ZYTX. In addition, Mr. Zhenyu Wang and Ms. Junjun Xu have pledged all of their shares in ZYTX to ZBDT, representing one hundred percent (100%) of the total issued and outstanding capital stock of ZYTX, as collateral for non-payment under the Service Agreements or for fees on technical and other services due to us thereunder. We have the power to appoint all directors and senior management personnel of ZYTX. Currently, ZYTX is sixty percent (60%) owned by Mr. Zhenyu Wang, CHIO’s Chairman of the Board, and forty percent (40%) owned by Junjun Xu, CHIO’s Chief Executive Officer and a director.
 
Business of the Company
 
We are an Internet service and media company focusing on the PRC insurance industry. With localized websites targeting Greater China, the Company primarily provides, through ZYTX, a network portal through its industry website, www.soobao.cn (hereinafter also referred to as “Soobao”), to insurance companies, agents and consumers for advertising, online inquiry, news circulation, online transactions, statistic analysis and software development. The Company is also a licensed online motor vehicle, property and life insurance agent generating revenues through sales commissions from customers in the PRC.
 
ZYTX was originally founded with goal of raising the national insurance consciousness and reducing the cost on national security in China by constructing and maintaining its network portal (www.soobao.cn) in order to integrate and optimize business flow during the course of insurance sales and related client services. From incorporation through the end of September 30, 2008, ZYTX was primarily engaged in institutional preparation and prior-period business development. Thereafter, through trial implementation of www.soobao.cn, ZYTX’s products and services received favorable reviews and recognition in the Chinese insurance industry. ZYTX strengthened its technical research and development and expanded its product line after collecting suggestions from clients. In April 2007, www.soobao.cn was formally put into use. For the period ended September 30, 2008, the Company realized a business income of US$5.53 million (Revenue, net US$5.47 million) and net profits of US$2.66 million.
 
Today, the Company offers online insurance products and services in China including (a) a network portal for the Chinese insurance industry ( www.soobao.cn ), offering industry players a forum for advertising products and services, (b) website construction and software development services for marketing teams in the insurance industry, (c) insurance agency services (whereby the Company generates sales commissions on motor vehicle insurance, property insurance and life insurance) and (d) accompanying client support services.
 
 On September 28, 2007, ZBDT signed the following Service Agreements with ZYTX and its stockholders:
 
 
·
Exclusive Technology Consultation Service Agreement, by and between ZYTX and ZBDT, through which ZBDT will provide, exclusively for both parties, technology consultation services to the Company and receive payments periodically; and
 
 
·
Exclusive Equity Interest Purchase Agreements, by and between each of ZYTX’s stockholders and ZBDT, through which ZBDT is entitled to exclusively purchase all of the outstanding shares of capital stock of ZYTX from its current stockholders upon certain terms and conditions, especially upon it is allowable under the PRC laws and regulations; and
 
 
·
Equity Interest Pledge Agreements, by and between each of ZYTX’s stockholders and ZBDT, through which the current stockholders of ZYTX have pledged all their respective shares in ZYTX to ZBDT. These Equity Interest Pledge Agreements guarantee the cash-flow payments under the Exclusive Technology Consultation Service Agreement; and
 
 
·
Powers of Attorney, executed by each of the ZYTX’s stockholders, through which ZBDT is entitled to perform the equity right of ZYTX’s stockholders.
 
In accordance with Financial Accounting Standards Board (“FASB”) Interpretation No. 46R “Consolidation of Variable Interest Entities” (“FIN 46R”), an Interpretation of Accounting Research Bulletin No. 51, a Variable Interest Entity (a “VIE”) is to be consolidated by a company if that company is subject to a majority of the risk of loss for the VIE or is entitled to receive a majority of the VIE’s residual returns. After executing the above agreements, ZYTX is now considered a VIE and ZBDT its primary beneficiary.
 
3


The unaudited condensed consolidated financial statements of the Company as of September 30, 2008 and for the three (3) months ended September 30, 2008 have been prepared in accordance with generally accepted accounting principles of interim financial information. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for annual financial statements. However, the information included in these interim condensed consolidated financial statements reflect all adjustments (consisting solely of normal recurring adjustments) which are, in the opinion of management, necessary for the fair presentation of the financial position and the results of operations. Results shown for interim periods are not necessarily indicative of the results to be obtained for the full year.
 
Plan of Operation
 
Publicity and Promotion of Soobao
 
Since its inception, ZYTX has been making business preparations and development mainly in the Beijing area, with a sales mode focusing on marketing. The Company plans to popularize www.soobao.cn and its insurance sales commission businesses in first and second-level cities across China from late mid year of 2008 to the year 2010. The Company plans to attempt to develop www.soobao.cn so that it is the largest network portal in China’s insurance industry and the first choice of network media for insurance companies to advertise and to promote their products and services. We are also planning to organize an insurance agency marketing program.
 
With respect to network promotion, we plan to set “hot-spot” key words for price competition of the relevant industries in popular search engines and release advertisements in the relevant columns of large portal websites. With respect to traditional media, we plan to launch an integrated vertical promotion by means of LCD televisions installed in office buildings, elevator advertisements, public buses, radio stations and airplane media so as to popularize the www.soobao.cn brand.
 
Technical Development Plan
 
Our technical development plan consists of (a) developing applications of new technologies aimed at the network portal to meet the clients’ demand in online transactions, member score accumulation and other new functions, (b) building a two-way bridge for insurance providers and customers based on development and application of insurance portal website (www.soobao.cn) while taking advantage of the Internet platform to connect traditional sales and marketing with e-commerce, (c) technical development aimed at comprehensive solutions in the Internet application field for insurance companies and insurance agencies, (d) the introduction of and continued R&D of a comprehensive life insurance real-time quotation system whereby all life insurance products may be thoroughly compared under certain scientific and quantifiable factors and (e) the introduction and continued R&D of an insurance statistical and data analysis system that can analyze a present and prospective customer’s “hot-points” of insurance through analyzing a large number of effective clicks.
 
Products and Services Plan
 
The Company intends to focus on its products and services in following areas:

 
·
With respect to the Company’s motor vehicle insurance sales business, the Company plans to provide motor vehicle-owners more value-added services following the purchase of motor vehicle insurance and the Company plans to improve its membership club programs in the area of motor vehicle insurance;
 
 
·
The Company plans to gradually grow its property insurance and life insurance business as insurance agent by utilizing third-party insurance brokers and by choosing cost-effective products. With online product optimization and the ability to compare products online in real-time, the Company will be able to choose more suitable insurance, enhance customer insurance purchasing efficiency and reduce costs.
 
 
·
Capitalize on our brand name and current influence in the Chinese insurance industry through www.soobao.cn in order to drive consumer sales.
 
4

 
Nationwide Marketing Network Construction Plan
 
To carry out insurance sales more effectively and to supplement the function and effect of www.soobao.cn, ZYTX is in the process of constructing a comprehensive chain insurance supermarket entity whereby the Company intends to establish branch sales agency locations in key cities throughout China in the form of purchase or franchisee, and strive to establish a nationwide insurance marketing network system. ZYTX plans to set up subsidiaries and branches in every province and major city across China, provide prospective clients with a series of services such as one-to-one advisory on different products offered by different insurance companies, examination of life insurance, insurance site-sales, compensation and appreciation and claims settlement. As there will likely be many specialized clients in the transaction market, the Company plans to organize professional lectures on insurance, create an industry salon and release new products and services. It is our goal through such entity to (a) educate consumers with respect to insurance and insurance products, (b) provide objective and impartial information of each company’s product, (c) offer personalized insurance programs to consumers, (d) offer after-sale one-stop compensation services including improved efficiency with claims settlements and (e) offer exposure to www.soobao.cn and enjoy the network value-added services which are not offered through more traditional insurance consumption.
 
Purchase of Equipment
 
In light of the expanding insurance industry and in order to make web-browsing timely, smooth and secure, it will be necessary for the Company to continually upgrade the existing network portal hardware environment and to strengthen its network security inputs, while at the same time increase advertisement promotion related to network portal brand building. Therefore, we expect to purchase an estimated RMB 10 million (US$1.3 million) of equipment over the next twelve (12) months.
 
Employees
 
With the anticipated business growth and nationwide business development as discussed above, the Company plans to employ up to three hundred (300) employees in the following two (2) to three (3) years through external introduction and internal training.
 
Cash Requirements
 
As of the date of this report, all of our capital is equity capital and we do not have any debt financing with any bank or other financial institutions. We believe our capital is sufficient to satisfy our cash requirements. As our business develops, the Company may consider raising additional funds if conditions are suitable.
 
Summary of Significant Accounting Policies
 
(a) Economic and Political Risks
 
The Company's operations are conducted in the PRC. Accordingly, the Company's business, financial condition and results of operations may be influenced by the political, economic and legal environments in the PRC, and by the general state of the PRC economy. The Company's operations in the PRC 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 and foreign currency exchange. The Company's results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti−inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation, among other things.
 
(b) Use of Estimates
 
The preparation of financial statements in conformity with generally accepted accounting principles 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 revenue and expenses during the reporting period. Actual results could differ from those estimates.

(c) Fair Value of Financial Instruments
 
The carrying value of financial instruments classified as current assets and current liabilities, such as accounts receivables, other receivables, prepayments and deposits, accounts payable, other payables and accrued liabilities, approximate fair value due to the short-term nature of the instruments.

5

 
(d) Cash and Cash Equivalents
 
The Company considers all highly liquid investments purchased with original maturity of three months or less to be cash equivalents.

(e) Accounts Receivable
 
Accounts receivable are recognized and carried at original invoice amount less allowance for any uncollectible amounts. An estimate for doubtful debts is made when collection of the full amount is no longer probable and the balance has been outstanding over 90 days. As at September 30, 2008 and 2007, the Company has allowance for doubtful debts of $288,845 and Nil, respectively.
 
(f) Prepayments
 
Prepayments represent cash paid in advance for advertising, and promotional campaigns, rental payments and various deposits.
 
   
September 30, 
2008
 
June 30, 2008
 
Variance
 
                           
Prepayment
  $
257,704
   
72
%      
$
1,190,424
   
93
%      
$
(932,720
)
 
(78
)%
Prepaid rents
   
72,786
   
20
%
 
64,929
   
5
%
 
7,857
   
12
%
Deposits
   
29,787
   
8
%
 
29,610
   
2
%
 
177
   
0.5
%
    $
360,277
   
100
%
$
1,284,963
   
100
%
$
(924,686
)
 
(72
)%

Prepayment represents advance payment to a promotion service provider for promotion and brand building services which the Company commenced in May 2008. The advertising and promotion campaigns spread across several months through the end of year 2008. The Company charged the portion of the payment to the advertising costs for the period according to the completed progress of the project. Prepaid rents represent rents prepaid to the landlords, for the period from one to eleven months in accordance with the operating lease agreements, for the offices of the Company. Deposits represent various deposits such as water and renovation deposits paid for the offices of the Company. This decrease in prepayment was due to charging of promotion campaign expenses from the prepayment account to the advertising costs in the profit and loss account according to the progress of the completion of the advertising and promotion campaign during the three months ended September 30, 2008.
 
(g) Fixed assets
 
Fixed assets are carried at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets, which are five years for motor vehicles, furniture and fixtures, computers and equipment. For the leasehold improvements, deprecation is computed using the straight-line method over the estimated useful lives or lease term, whichever is shorter.
 
(h) Software
 
Software is carried at cost less accumulated amortization. Amortization is computed using the straight-line method over the estimated useful lives of the assets, which is seven years. During the year ended June 30, 2008, the Company acquired two sets of application software, one is an insurance policy management system and the other is a website streaming system. Both sets of application software are used for internal operations to enhance the Company’s online insurance agency business. The total amount of the software was $2,813,780, and the software was purchased from independent third-parties. None of the software was internally developed nor was there any internal cost that was capitalized for the software. Based on the American Institute of Certified Public Accountants (“AICPA”) Statement of Position (“SOP”) 98-1, Accounting for the Costs of Computer Software Developed or Obtained for Internal Use, the Company capitalized all the external direct cost of services in obtaining the computer software. Software is periodically reviewed for impairment, considering whether indicators are present which would affect the recoverability from future operations. The undiscounted cash flows projection was used in accordance with Statement of Financial Accounting Standards (“SFAS”) No.144, “Accounting for the Impairment or Disposal of Long-Live Assets”. To the extent the carrying value exceeds fair value, an impairment loss is recognized. No impairment was recorded for the three months ended September 30, 2008 and the year ended June 30, 2008.
 
6

 
(i) Deferred Revenue
 
Deferred revenue primarily comprises of contractual billings in excess of recognized revenue and payments received in advance of revenue recognition.
 
(j) Revenue Recognition
 
Advertising
 
Advertising revenues are derived mainly from online advertising arrangements, which allow advertisers to place advertisements on particular areas of the Company’s web sites, in particular formats and over particular periods of time. In accordance with Emerging Issues Task Force (“EITF”) No. 00-21, “Accounting for Revenue Arrangements with Multiple Deliverables,” advertising arrangements involving multiple deliverables are broken down into single-element arrangements based on their relative fair value for revenue recognition purposes, when possible.
 
For web site construction service, which is usually included in new advertising contract, revenue is recognized ratably over the displayed period, typically one year. For web site maintenance services, revenue is recognized ratably over the contact period, generally one year.
 
Under the guidance of the SOP 97-2 “Software Revenue Recognition”, as amended by SOP 98-9 “Modification of SOP 97-2, Software Revenue Recognition with Respect to Certain Transactions”, the Company determines vendor-specific objective evidence (“VOSE”) based on actual prices charged when the service is sold on a standalone basis.
 
Software Development
 
Software development revenue is recognized in accordance with SOP 97-2, when the outcome of a contract for software development can be estimated reliably, contract revenue and costs are charged to the income statement by reference to the stage of completion of the contract activity at the balance sheet date, as measured by the proportion that costs incurred to date bear to estimated total costs for each contract. When the outcome of a contract cannot be estimated reliably, contract costs are recognized as an expense in the period in which they are incurred. Contract revenue is recognized to the extent of contract costs incurred that it is probable will be recoverable. Where it is probable that the total contract costs will exceed total contract revenue, the expected loss is recognized as an expense immediately.
 
Insurance Commissions
 
Insurance revenues, net of discounts, represent commissions earned from performing agency-related services. Insurance commissions are recognized at the later of the date when the customer is initially billed or the insurance policy effective date.
 
In accordance with EITF No. 01-9, “Accounting for Consideration Given by a Vendor to a Customer or a Reseller of the Vendor’s Product,” cash consideration given to customers or resellers, for which the Company does not receive a separately identifiable benefit or cannot reasonably estimate fair value, are accounted for as a reduction of revenue rather than as an expense.
 
Cash consideration includes discounts and other offers that entitle a customer to receive a reduction in the price of a product. For the three months ended September 30, 2008 and 2007, the Company recognized $67,190 and Nil, respectively, as a reduction of revenue for the discount offered to its customers.

7


(k) Foreign Currency Translation
 
The accompanying financial statements are presented in United States dollars. The functional currencies of the Company are the Renminbi (“RMB”) and Hong Kong Dollar (“HKD”). The financial statements are translated into United States dollars (“US$”) from RMB and US$ from HKD at period/year-end exchange rates as to assets and liabilities and average exchange rates as to revenues and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred.
 
   
September 30, 
2008
 
June 30, 2008
 
September 30, 
2007
 
Period/year end RMB: US$ exchange rate
   
6.8183
   
6.8591
   
7.5108
 
Period/year average RMB: US$ exchange rate
   
6.8390
   
7.2753
   
7.5635
 
Period/year end HKD: US$ exchange rate
   
7.7667
   
7.7973
   
7.7693
 
Period/year average HKD: US$ exchange rate
   
7.7970
   
7.8081
   
7.7833
 

(l) Advertising Costs
 
The Company expenses advertising costs as incurred. Advertising costs for campaigns that spread across several months are charged to the profit and loss account according to the progress of the campaigns completed. Differences between amounts paid to promotion service providers in advance for which advertising work has not been completed are included in the prepayment account on the balance sheet. Advertising costs charged to the profit and loss account were $914,171 and Nil for the three months ended September 30, 2008 and 2007, respectively. Advertising costs are grouped under selling expenses in the profit and loss account.
 
(m) Income Taxes
 
The Company accounts for income tax using the asset and liability approach. Deferred taxes are provided for the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is provided for deferred tax assets if it is more likely than not these items will either expire before the Company is able to realize their benefits, or that future utilization is uncertain.
 
(n) Reserve Fund
 
In 2008, a subsidiary of the Company in China transferred 15% of their PRC profit after taxation to the surplus reserve fund. Subject to certain restrictions set out in the PRC Companies Law, the surplus reserve fund may be distributed to shareholders in the form of share bonus issues and/or cash dividends. The Company’s retained earnings in the amount of $315,584 and Nil is restricted as of September 30, 2008 and 2007, respectively, for the surplus reserve fund.
 
(o) Comprehensive Income
 
Comprehensive income 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 should be reported in a financial statement that is presented with the same prominence as other financial statements. The Company’s only current component of comprehensive income is the foreign currency translation adjustment.
 
(p) 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. There were no dilutive securities outstanding for the periods presented.
 
8

 
Recent Accounting Pronouncements
 
In December 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 141 (R), Business Combination,. SFAS No. 141 (R) requires an acquirer to measure the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree at their fair values on the acquisition date, with goodwill being the excess value over the net identifiable assets acquired. The calculation of earnings per share will continue to be based on income amounts attributable to the parent. SFAS No. 141 (R) is effective for financial statements issued for fiscal years beginning after December 15, 2008. Early adoption is prohibited. SFAS 141 (R) will significantly affect the accounting for future business combinations and we will determine the accounting as new combinations occur.
 
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements. SFAS No. 160 establishes accounting and reporting standards that require the ownership interests in subsidiaries’ non-parent owners be clearly presented in the equity section of the balance sheet; requires the amount of consolidated net income attributable to the parent and to the noncontrolling interest be clearly identified and presented on the face of the consolidated statement of income; requires that changes in a parent’s ownership interest while the parent retains its controlling financial interest in its subsidiary be accounted for consistently; requires that when a subsidiary is deconsolidated, any retained noncontrolling equity investment in the former subsidiary be initially measured at fair value and the gain or loss on the deconsolidation of the subsidiary be measured using the fair value of any noncontrolling equity; requires that entities provide disclosures that clearly identify the interests of the parent and the interests of the noncontrolling owners. SFAS No. 160 is effective as of the beginning of an entity’s first fiscal year that begins after December 15, 2008. The Company has not determined the impact, if any, SFAS No. 160 will have on its financial statements.
 
In March 2008, the FASB issued FAS No. 161, Disclosures about Derivative Instruments and Hedging Activities, an amendment of FASB Statement No. 133. FAS No. 161 changes the disclosure requirements for derivative instruments and hedging activities. Entities are required to provide disclosures about (a) how and why derivative instruments are used, (b) how derivative instruments and related hedged items are accounted for under FAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and its related interpretations, and (c) how derivative instruments and related hedged items affect the entity’s financial position, financial performance, and cash flows. FAS No. 161 is effective January 1, 2009. We are currently evaluating the impact of adopting this statement.
 
9

 
Results of Operations
 
For the Three Months Ended September 30, 2008 Compared To Three Months Ended September 30, 2007
 
Our operating results are presented on a condensed consolidated basis for the three months ended September 30, 2008, as compared to the three months ended September 30, 2007.
 
The following table sets forth the amounts and the percentage relationship to revenues of certain items in our condensed consolidated statements of income for the three months ended September 30, 2008 and 2007.
 
   
2008
 
2007
 
Variance
 
                           
REVENUES
 
$
5,538,639
   
101
%      
$
2,346,886
   
100
%      
$
3,191,753
   
136
%
DISCOUNT ALLOWED
   
67,190
   
1
%
 
197
   
0
%
 
66,993
   
34007
%
REVENUES, NET
   
5,471,449
   
100
%
 
2,346,689
   
100
%
 
3,124,760
   
133
%
COST OF SALES
   
437,471
   
8
%
 
93,104
   
4
%
 
344,367
   
370
%
GROSS PROFIT
   
5,033,978
   
92
%
 
2,253,585
   
96
%
 
2,780,393
   
123
%
General & administrative expenses
   
678,333
   
12
%
 
78,098
   
3
%
 
600,235
   
769
%
Selling expenses
   
999,364
   
18
%
 
20,716
   
1
%
 
978,648
   
4724
%
OPERATING INCOME
   
3,356,281
   
61
%
 
2,154,771
   
92
%
 
1,201,510
   
56
%
Financial (expense) income, net
   
(42
)
 
0
%
 
1,271
   
0
%
 
(1,313
)
 
(103
)%
INCOME BEFORE TAXES
   
3,356,239
   
61
%
 
2,156,042
   
92
%
 
1,200,197
   
56
%
Income tax
   
894,175
   
16
%
 
323,406
   
14
%
 
570,769
   
176
%
NET INCOME
 
$
2,462,064
   
45
%
$
1,832,636
   
78
%
$
629,428
   
34
%
 
Revenues
 
The Company’s consolidated revenue rose to $5,538,639 for the three months ended September 30, 2008, a 136% increase from $2,346,886 reported for the three months ended September 30, 2007. The consolidated net revenue rose to $5,471,449 for the three months ended September 30, 2008, a 133% increase from $2,346,689 reported for the three months ended September 30, 2007.
 
The increase in revenue can be attributed to the following factors: the significant increase of online insurance advertising services, the increase of software development projects and the launch of new business operation of insurance agency services.
 
   
2008
 
2007
 
Variance
 
                           
Software development
 
$
1,919,196
   
35
%          
$
1,004,826
   
43
%          
$
914,370
   
91
%
Online insurance advertising
   
3,549,431
   
64
%
 
1,341,627
   
57
%
 
2,207,804
   
165
%
Insurance agency
   
70,012
   
1
%
 
433
   
0
%
 
69,579
   
16069
%
Total Revenue
 
$
5,538,639
   
100
%
$
2,346,886
   
100
%
$
3,191,753
   
136
%
 
The significant increase in online insurance advertising services is a result of the significant increase in the number of insurance agents that place advertisements on the Company’s website. There were 87 teams of insurance agents that placed advertisements on the Company’s website during the three months ended September 30, 2008 compared to 14 teams during the three months ended September 30, 2007. Each team of insurance agents include a number of individual insurance agents. Each individual insurance agent signed an advertisement contract with the Company. There were 323 contracts in effect during the three months ended September 30, 2008, compared to 41 contracts in effect during the three months ended September 30, 2007. Online insurance advertising revenue increased by 165% or $2,207,804 to $3,549,431 for the three months ended September 30, 2008 from $1,341,627 for the three months ended September 30, 2007.
 
10

 
The increase in software development projects during the three months ended September 30, 2008 of 91% and $1,919,196 compared to the three months ended September 30, 2008 was due to the increase in the number of software development projects. There was one completed software development project for the three months ended September 30, 2007 compared to one “work in progress” project and one completed project for the three months ended September 30, 2008.
 
Cost of Sales
 
The Company’s consolidated cost of sales (“COS”) increased $344,367 or 370% to $437,471 or 8% of net revenues for the three months ended September 30, 2008, from $93,104 or 4% of net revenues for the three months ended September 30, 2007. The increase in COS is attributed to the significant increase in revenues and accordingly the enlarged the scale of operations to meet the operational needs. Besides, the Business Tax for the inter-company transactions was $199,046 for the three months ended September 30, 2008, which was generated from the consultancy services fee paid by our VIE, ZYTX, to its primary beneficiary, ZBDT.
 
   
2008
 
2007
 
Variance
 
                           
Business tax and levies
 
$
398,009
   
91
%      
$
73,799
   
79
%      
$
324,210
   
439
%
Salaries and allowance
   
24,242
   
6
%
 
10,645
   
11
%
 
13,597
   
128
%
Social insurance
   
9,819
   
2
%
 
4,667
   
5
%
 
5,152
   
110
%
Depreciation
   
2,328
   
1
%
 
1,225
   
1
%
 
1,103
   
90
%
Other
   
3,073
   
1
%
 
2,768
   
3
%
 
305
   
11
%
Total Cost of Sales
 
$
437,471
   
100
%
$
93,104
   
100
%
$
344,367
   
370
%
 
Gross Profit
 
The Company’s consolidated gross profit increased by $2,780,393 or 123% to $5,033,978 for the three months ended September 30, 2008 from $2,253,585 for the three months ended September 30, 2007. The increase in gross profit is attributable to the significant increase in revenues, including software development and online insurance advertising.
 
General and Administrative Expenses
 
General and administrative expenses were $678,333 or 12% of our net revenue for the three months ended September 30, 2008, as compared to $78,098 or 3% of net revenues for the three months ended September 30, 2007. The increase was mainly attributable to the growth of our business operations.
 
Selling Expenses
 
Selling expenses were $999,364 or 18% of net revenues for the three months ended September 30, 2008, as compared to $20,716, or 1% of net revenues for the three months ended September 30, 2007. The increase is attributable to expenses on advertising and promotion incurred for the three months ended September 30, 2008 in the amount of $912,838 (Rmb6,242,900) for branding and promotion of the business and our web portal, which has never been incurred before May 2008.
 
Financial (Expense)/Income, net
 
Net financial expense for the three months ended September 30, 2008 was $42, which represents a 103% or $1,313 decrease from $1,271 of net interest income for the three months ended September 30, 2007. The slight change from net interest income to net financial expense was because of increased scale of operation which financial expense increased as a result.
 
Income Taxes
 
The Company did not record a provision for U.S. federal income taxes for the three months ended September 30, 2008 due to the net operating loss carry forward in the United States.
 
11

 
On March 16, 2007, the National People’s Congress of China approved the new Corporate Income Tax Law of the People’s Republic of China (the “New CIT Law”), which was effective from January 1, 2008. Prior to January 1, 2008, the CIT rate applicable to the Company’s subsidiary in the PRC was 33%. As from January 1, 2008, the applicable CIT rate for ZBDT, our wholly owned subsidiary, is 25%. For the three months ended September 30, 2008, CIT for ZBDT was $1,031,117. ZYTX, a VIE of the Company, enjoys a favorable tax rate of 15% as it is considered as a high technology company by the Chinese government. ZYTX is also entitled to a full exemption from CIT for the period from January 1, 2007 to December 31, 2008. Starting from January 1, 2009, the CIT rate of ZYTX will be 15%. ZYTX is exempted from CIT for the three months ended September 30, 2008.
 
Some of the tax concessions granted to eligible companies prior to the new CIT law is grand fathered. The new CIT Law has an impact on the deferred tax assets and liabilities of the Company. The Company adjusted deferred tax balances as of September 30, 2008 and June 30, 2008 based on the current applicable tax rate and will continue to assess the impact of such new law in the future. Effects arising from the enforcement of the new CIT Law were reflected into the accounts using our best estimates.
 
Pursuant to the Inland Revenue Ordinance of Hong Kong, Rise & Grow is subject to Hong Kong Profits Tax at 17.5% for both the three months ended September 30, 2008 and 2007, respectively. As Rise & Grow has no assessable profits for the three months ended September 30, 2008 and 2007, no provision for profits tax has been made.
 
Computed “expected” expense of the Company was calculated using 25% and 15% income tax rate for the three months ended September 30, 2008 and three months ended September 30, 2007 respectively.

Income tax expense is summarized as follows:
 
   
Three Months ended
September 30,
 
   
2008
 
2007
 
 
 
(Unaudited)
 
(Unaudited)
 
Computed “expected” expense
 
$
839,060
 
$
323,406
 
Permanent difference    
55,115
   
-
 
Income tax expense
 
$
894,175
 
$
323,406
 
 
Provision for income tax expense is summarized as follows:

   
September 30,
 
   
2008
 
2007
 
   
(Unaudited)
 
(Unaudited)
 
Current
 
$
1,031,117
 
$
323,406
 
Deferred
   
(136,942
)
 
-
 
Income tax expense
 
$
894,175
 
$
323,406
 
 
Net Income
 
The net income of Company for three months ended September 30, 2008 increased 34% or $629,428 to $2,462,064 from $1,832,636 for the three months ended September 30, 2007. This significant increase is a result of the increase of online insurance advertising income and the effective promotion of our business in Beijing city.
 
12


Results by Segment
 
The Company has determined that there are three reportable business segments for the three months ended September 30, 2008 and 2007, which are software development, online insurance advertising and insurance agency within the PRC.
 
(a) Software Development
 
   
2008
 
2007
 
Variance
 
                           
Revenue
 
$
1,919,196
   
100
%      
$
1,004,826
   
100
%      
$
914,370
   
91
%
COS
   
29,086
   
2
%
 
18,610
   
2
%
 
10,476
   
56
%
Gross profit
 
$
1,890,110
   
98
%
$
986,216
   
98
%
$
903,894
   
92
%
 
Revenues from software development increased by 91% or $914,370 to $1,919,196 for the three months ended September 30, 2008 from $1,004,826 for the three months ended September 30, 2007. The increase is attributable to the completion of one project and progress completion of another project during the three months ended September 30, 2008 and those projects value were 50% more than the project completed in same period of 2007.
 
In additions, the Company maintained a stable COS and GP ratio throughout the three months ended September 30, 2008 and 2007, which is summarized as below:
 
   
2008
 
2007
 
Variance
 
                           
Salaries and allowance
 
$
16,894
   
58
%      
$
10,645
   
57
%      
$
6,249
   
59
%
Social insurance
   
6,924
   
24
%
 
4,031
   
22
%
 
2,893
   
72
%
Depreciation
   
2,195
   
8
%
 
1,166
   
6
%
 
1,029
   
88
%
Other
   
3,073
   
11
%
 
2,768
   
15
%
 
305
   
11
%
   
$
29,086
   
100
%
$
18,610
   
100
%
$
10,476
   
56
%
 
Similar to September 30, 2007, salaries and allowances were the major components of COS for Software Development income. Salaries and allowances increased by 59% or $6,249 to $16,894 for the three months ended September 30, 2008 from $10,645 for the three months ended September 30, 2007. This increase is attributable to the increase in the number of software engineers hired.
 
Different from the other business segments, the Software Development segment is the only segment not subject to business tax and levies under existing PRC tax law. As a result, no business tax and levy expenses were incurred.
 
(b) Online Insurance Advertising
 
   
2008
 
2007
 
Variance
 
                           
Revenue
 
$
3,549,431
   
100
%      
$
1,341,627
   
100
%      
$
2,207,804
   
165
%
COS
   
205,396
   
6
%
 
74,494
   
6
%
 
130,902
   
176
%
Gross profit
 
$
3,344,035
   
94
%
$
1,267,133
   
94
%
$
2,076,902
   
164
%
 
Revenues from online insurance advertising increased by 165% or $2,207,804 to $3,549,431 for the three months ended September 30, 2008 from $1,341,627 for the three months ended September 30, 2007. This increase is attributable to the significant increase in the number of insurance agents that place advertisements on the Company’s website. There were 87 teams of insurance agents that placed advertisements on the Company’s website during the three months ended September 30, 2008 compared to 14 teams during the three months ended September 30, 2008. Each team of insurance agent includes a number of individual insurance agents. Each individual insurance agent signed an advertisement contract with the Company. There were 323 contracts in effect during the three months ended September 30, 2008, compared to 41 contracts in effect during the three months ended September 30, 2008.
 
13

 
Meanwhile, the Company maintained stable COS and GP ratios for both fiscal three months ended September 30, 2008 and 2007.
 
   
2008
 
2007
 
Variance
 
                           
Business tax and levies
 
$
195,219
   
95
%      
$
73,799
   
99
%      
$
121,420
   
165
%
Salaries and allowance
   
7,149
   
3
%
 
-
   
0
%
 
7,149
   
100
%
Social insurance
   
2,895
   
1
%
 
636
   
1
%
 
2,259
   
355
%
Depreciation
   
133
   
0
%
 
59
   
0
%
 
74
   
125
%
   
$
205,396
   
100
%
$
74,494
   
100
%
$
130,902
   
176
%
 
As the Online Insurance Advertising segment is subject to business tax and levies, business tax and levies became the most significant elements of the COS, which was 5.5% of our revenue. Compared to the same period of the prior year, this increase in Business taxes and levies is attributable to the increase in revenue.
 
(c) Insurance Agency
 
   
2008
 
2007
 
Variance
 
                           
Revenue
 
$
70,012
   
2481
%      
$
433
   
183
%      
$
69,579
   
16069
%
Discount allowed
   
67,190
   
2381
%
 
197
   
83
%
 
66,993
   
34007
%
Revenue, net
 
$
2,822
   
100
%
$
236
   
100
%
$
2,586
   
1096
%
COS
   
3,943
   
140
%
 
0
   
0
%
 
3,943
   
100
%
Gross loss
 
$
(1,121
)
 
(40
)%
$
236
   
100
%
 
(1,357
)
 
(575
)%
 
Insurance agency was launched in September 2007. In order to penetrate the market, the Company offered attractive discounts to the customers and promoted the brand and web portal.
 
Revenue on Insurance agency is also subject to Business tax and levies, the COS mainly consists of Business tax and levies on 5.5% of revenue, amounting to $3,744 for the three months ended September 30, 2008.
 
(d) Administration
 
   
2008
 
2007
 
Variance
 
                           
Revenue
 
$
-
   
-
 
$
-
   
-
 
$
-
   
-
 
COS
   
199,046
   
100
%      
 
-
   
-
   
199,046
   
100
%
Gross loss
 
$
(199,046
)
 
100
%
$
-
   
-
 
$
(199,046
)
 
100
%
 
Administration represented the inter-companies’ service income from ZYTX to ZBDT, which was eliminated on consolidation. However, under the relevant PRC tax laws, service income of ZBDT was subject to Business Tax and levies of 5.5% on revenue, which was recognized as a COS of administration.

14

 
Liquidity and Capital Resources
 
Cashflow
 
As of September 30, 2008, the Company had $8,127,679 in bank deposits in banks in China, which constitutes about ninety-nine point nine percent (99.9%) of its total cash and cash equivalents as of such date.
 
We summarize our Statement of Cashflow for the periods ended September 30, 2008 and 2007 as below:
 
   
2008
 
2007
 
Variance
 
Net cash provided by (used in)
                         
Operating activities
 
$
3,586,238
 
$
2,800,672
 
$
785,566
   
28
%
Investing activities
   
(74,340
)
 
(53,985
)
 
(20,355
)
 
38
%
Financing activities
   
88
   
(644,113
)
 
644,201
   
(100
)%
Net change in cash and cash equivalents
   
3,511,986
   
2,102,574
   
1,409,412
   
67
%
                           
Effect of exchange rate changes on cash and cash equivalents
   
57,317
   
38,337
   
18,980
   
50
%
 
                         
Cash and cash equivalents at beginning of period
   
4,567,853
   
47,657
   
4,520,196
   
9485
%
                           
Cash and cash equivalents at end of period
 
$
8,137,156
 
$
2,188,568
 
$
5,948,588
   
272
%
 
Cash flows provided by operating activities during the three months ended September 30, 2008 amounted to $3,586,238, representing an increase of $785,566 or 28% from cash outflow to cash inflow, as compared with cash flows used in operating activities of $2,800,672 during the three months ended September 30, 2007. The increase in cash flows from operating activities was primarily due to the benefits obtained from the Company’s operating activities which have been enhanced on both software development and online insurance advertising.
 
Cash flows used in investing activities was $74,340 during the three months ended September 30, 2008, which represented an increase of $20,355 or 38%, as compared to $53,985 for the three months ended September 30, 2007. This increase is mainly attributable to the leasehold improvements in our new office of $45,425 and acquisition of fixed assets amounting to $29,460 to facilitate the new business of insurance agency services.
 
For the three months ended September 30, 2008, cash provided by financing activities was $88, which represented a increase of $644,201 or 100%, as compared to cash used in financing activities of $644,113 for the three months ended September 30, 2007. Last period’s amount represented repayment from a director for an amount due from the director. The current period amount represented an advance from a director to the Company for the operating expenses of Rise & Grow of $88. The amount due from the former director of ZYTX for the last period was fully settled and therefore there was no such repayment during the current period, resulting in a decrease in the cash provided by financing activities during the current period.
 
Liquidity
 
The primary source of liquidity had been cash generated from operations, which included cash inflows from currency translation activities. Historically, the primary liquidity requirements were for capital expenditures, working capital and investments. Our contractual obligations, commitments and debt service requirements over the next 12 months are not significant. Our primary source of liquidity will continue to be cash generated from operations as well as existing cash on hand. We have availability under our amended and restated credit facilities to assist, if required, in meeting our working capital needs and other contractual obligations.
 
We believe our current cash and cash equivalents and cash generated from operations will satisfy our expected working capital and other requirements for the foreseeable future based on current business strategy and expansion plan. We believe we will have available resources to meet our short-term liquidity requirements.
 
As of September 30, 2008, all of our capital is equity capital and we have not made any debt financing with any bank or other financial institutions. We believe our capital is sufficient to satisfy our cash requirements in the next twelve months. As for our business development, the Company may consider raising additional funds for the following future business plans if conditions are suitable:
 
15

 
1)
To expand our Beijing office and upgrade our network operating environment;
 
2)
To expand our online insurance sales supermarket; and
 
3)
To expand our operations in different cities in the PRC; and

4)
To acquire equipment to continually upgrade the existing network portal hardware environment and to strengthen its network security inputs; and,
 
5)
To acquire companies which would add value to our business expansion.
 
Material Commitments
 
The Company occupies office spaces leased from third parties. For the three months ended September 30, 2008 and 2007, the Company recognized $71,500 and $17,433, respectively, as rental expense for these spaces. As of September 30, 2008, the Company had outstanding commitments with respect to non-cancelable operating leases as follows:

Year Ending June 30,
 
Amount
 
2009
 
$
245,032
 
2010
   
199,141
 
2011
   
29,216
 
   
$
473,389
 
 
Transactions With Related Persons
 
During the three months ended September 30, 2008 and the year ended June 30, 2008, the Chairman of the Company, Mr. Wang Zhenyu, made advances amounting to $88 and $153,069, respectively, to Rise & Grow for its operational needs. At September 30, 2008, the amount outstanding was $153,157. The outstanding amount due to a director is non-interest bearing, unsecured and has no fixed term of repayment.
 
Off-Balance Sheet Arrangements
 
We currently have no off-balance sheet arrangements that have, or are reasonably likely to have, a current or future material effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
 
Subsequent Event
 
Effective October 28, 2008, Rise & Grow consummated a Share Purchase Agreement (the “Purchase Agreement”) with ZYTX, on the one hand, and Bian Yong and Li Zhong, each individuals and each residents of The People’s Republic of China, on the other hand (together, the “Seller”). Pursuant to the terms of the Purchase Agreement, the Seller sold to the Company, all of the issued and outstanding capital stock of Guang Hua Insurance Agency Company Limited, a limited liability company organized under the laws of The People’s Republic of China (the “Target”) for a purchase price equal to RMB$40,000,000 (US$5,828,062) in cash, of which R&G funded RMB$30,000,000 (US$4,371,046) and ZYTX funded RMB$10,000,000 (US$1,457,016). As a result of the transaction, the Target became a wholly-owned subsidiary of ZYTX. The Target is an insurance agency and performs services similar to those of ZYTX in China. We intend to file audited financial statements of the Target for the fiscal years ended June 30, 2008 and 2007, together with interim unaudited financial statements of the Target for the three (3) months ended September 30, 2008 by amendment to our Current Report on Form 8-K as filed with the SEC on November 3, 2008.

16

 
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
 
The Company is exposed to certain market risks that in the ordinary course of business. The Company may enter into derivative financial instrument transactions to manage or reduce market risk. The Company does not enter into derivative financial instrument transactions for trading purpose. Financial instruments that potentially subject the Company to significant concentrations of credit risk consist primarily of cash and cash equivalents and accounts receivable. A discussion of the Company’s primary market risk exposure and credit risk is presented below.
 
The Company had $8,127,679 and $4,562,222 in bank deposits in the banks in China, which constitutes about 99.9% and 99.9% of its total cash and cash equivalents as of September 30, 2008 and June 30, 2008, respectively. Historically, deposits in Chinese banks are secured due to the state policy on protecting depositors’ interests. However, China promulgated a new Bankruptcy Law in August 2006, which came into effect on June 1, 2007. The new Bankruptcy Law contains a separate article expressly stating that the State Council may promulgate implementation measures for the bankruptcy of Chinese banks. Under the new Bankruptcy Law, a Chinese bank may go bankrupt. In addition, since China’s concession to World Trade Organization, foreign banks have been gradually permitted to operate in China and have been severe competitors against Chinese banks in many aspects, especially since the opening of Renminbi business to foreign banks in late 2006.
 
Therefore, the risk of bankruptcy of the bank in which that the Company has deposits has increased. In the event of bankruptcy of the bank which holds the Company’s deposits, the Company is unlikely to recover its deposits back in full since it is unlikely to be classified as a secured creditor based on PRC laws.
 
Accounts receivable consist primarily of software development clients and insurance agents. As of September 30, 2008 and June 30, 2008, approximately 25% and 35% for the software development, and 73% and 64% for the insurance agents, respectively. Regarding its online advertising and insurance agency operations, no individual customer accounted for more than 10% of total net revenues for the three months ended September 30, 2008 and 2007.
 
ITEM 4. CONTROLS AND PROCEDURES
 
Disclosure Controls and Procedures
 
The Company maintains disclosure controls and procedures and internal controls designed to ensure that information required to be disclosed in the Company’s filings under the Securities Exchange Act of 1934, as amended is recorded, processed, summarized and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms. As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on this evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures are effectively designed to ensure that information required to be disclosed or filed by us is recorded, processed or summarized, within the time periods specified in the rules and regulations of the Securities and Exchange Commission. It should be noted that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.
 
Changes In Internal Controls
 
There was no change in the Company’s internal control over financial reporting that was identified in connection with such evaluation that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
 
17

 
PART II
 
OTHER INFORMATION
 
ITEM 1. LEGAL PROCEEDINGS
 
In the normal course of business, we are named as a defendant in lawsuits in which claims are asserted against us. In our opinion, the liabilities, if any, which may ultimately result from such lawsuits, are not expected to have a material adverse effect on our financial position, results of operations or cash flows. As of September 30, 2008, there was no outstanding litigation.
 
ITEM 1A. RISK FACTORS

As a smaller reporting company, we are not required to provide the information required by this item.
 
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
 
During the quarter ended September 30, 2008, the Company had no unregistered sales of equity securities.
 
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
 
None.
 
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITYHOLDERS
 
None.
 
ITEM 5. OTHER INFORMATION
 
ITEM 6. EXHIBITS
 
(a)    Exhibits:
 
EXHIBIT NO.
 
DESCRIPTION
 
LOCATION
3.1
 
Certificate of Incorporation (as amended) of Dexterity Surgical, Inc.
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
3.2
 
Certificate of Amendment to the Company’s Certificate of Incorporation, dated February 26, 2008
 
Incorporated by reference to the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2008
 
 
 
 
 
3.3
 
Amended and Restated Bylaws of the Company
 
Incorporated by reference to the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2008
 
 
 
 
 
3.4
 
Certificate of Incorporation of Rise and Grow Limited
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
3.5
 
Certificate of Incorporation of ZBDT (Beijing) Technology Co., Ltd.
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
3.6
 
Company Charter of ZBDT (Beijing) Technology Co., Ltd.
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
10.1
 
Share Exchange Agreement, dated December 17, 2007, by and among Dexterity Surgical, Inc., Rise and Grow Limited and Newise Century Inc.
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
10.2
 
Exclusive Technology Consultation Service Agreement, dated September 28, 2007, by and between ZBDT and ZYTX
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
10.3
 
Exclusive Interest Purchase Agreement, dated September 28, 2007, by and between ZBDT and Zhenyu Wang
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
10.4
 
Exclusive Interest Purchase Agreement, dated September 28, 2007, by and between ZBDT and Junjun Xu
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
18

 
10.5
 
Equity Interest Pledge Agreement, dated September 28, 2007, by and between ZBDT and Zhenyu Wang
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
10.6
 
Equity Interest Pledge Agreement, dated September 28, 2007, by and between ZBDT and Junjun Xu
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
10.7
 
Power of Attorney, dated September 28, 2007, executed by Zhenyu Wang in favor of ZBDT
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
 
 
 
 
 
10.8
 
Power of Attorney, dated September 28, 2007, executed by Junjun Xu in favor of ZBDT
 
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on December 20, 2007
         
10.9
 
Share Purchase Agreement, effective as of October 28, 2008, by and among Rise and Grow Limited, ZYTX Technology Co., Ltd., Bian Yong and Li Zhong
 
Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the SEC on November 3, 2008
 
 
 
 
 
14.1
 
Code of Ethics
 
Incorporated by reference to the Company’s Annual Report on Form 10-K as filed with the SEC on September 29, 2008
 
 
 
 
 
16.1
 
Auditor’s Letter
 
Incorporated by reference to the Company’s Annual Report on Form 10-K as filed with the SEC on September 29, 2008
 
 
 
 
 
31.1
 
Certifications of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
Provided herewith
 
 
 
 
 
31.2
 
Certifications of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
Provided herewith
 
 
 
 
 
32.1
 
Certification Pursuant To 18 U.S.C. Section 1350, As Adopted Pursuant To Section 906 of the Sarbanes-Oxley Act Of 2002
 
Provided herewith
 
 
 
 
 
32.2
 
Certification Pursuant To 18 U.S.C. Section 1350, As Adopted Pursuant To Section 906 of the Sarbanes-Oxley Act Of 2002
 
Provided herewith

99.1
 
Audit Committee Charter of the Company
 
Incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K as filed with the SEC on February 27, 2008
 
 
 
 
 
99.2
 
Compensation Committee Charter of the Company
 
Incorporated by reference to Exhibit 99.2 to the Company’s Current Report on Form 8-K as filed with the SEC on February 27, 2008
 
 
 
 
 
99.3
 
Corporate Governance and Nominating Committee Charter of the Company
 
Incorporated by reference to Exhibit 99.3 to the Company’s Current Report on Form 8-K as filed with the SEC on February 27, 2008

19

 
SIGNATURES
 
Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Quarterly Report on Form 10-Q report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
Date: November 17, 2008
By:
/s/ Junjun Xu    
 
Name:
Junjun Xu
 
Its:
Chief Executive Officer
     
Date: November 17, 2008
By:
/s/Mingfei Yang    
 
Name:
Mingfei Yang
 
Its:
Chief Financial Officer and
   
Principal Accounting Officer

20