x |
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF
1934
|
o |
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
|
Delaware
|
35-2089848
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
Suites
2412-13, Shell Tower, Times Square, 1 Matheson Street, Causeway
Bay, Hong
Kong
(Address
of principal executive offices)
|
(852)2782
0983
Issuer’s
telephone number
|
Page
|
|||
PART I. FINANCIAL INFORMATION |
|
1
|
|
ITEM
1.
|
FINANCIAL
STATEMENTS
|
1
|
|
|
Condensed
Consolidated Balance Sheet as of June 30, 2005
|
1
|
|
|
|||
|
Condensed
Consolidated Statements of Operations for the Nine Months and
|
|
|
Three
Months Ended June 30, 2005 and 2004
|
2
|
||
|
|||
|
Condensed
Consolidated Statements of Cash Flows for the Nine
|
|
|
Months
Ended June 30, 2005 and 2004
|
3
|
||
|
|||
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF
OPERATIONS
|
12
|
|
ITEM
3.
|
CONTROLS
AND PROCEDURES
|
22
|
|
PART II. OTHER INFORMATION |
|
23
|
|
ITEM
1.
|
LEGAL
PROCEEDINGS
|
23
|
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY
SECURITIES AND USE OF PROCEEDS
|
23
|
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
24
|
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
24
|
|
ITEM
5.
|
OTHER
INFORMATION
|
24
|
|
|
|||
ITEM
6.
|
EXHIBITS
|
24
|
|
SIGNATURES |
25
|
ITEM 1. |
FINANCIAL
INFORMATION
|
June
30,
|
||||
2
0
0 5
|
||||
(Unaudited)
|
||||
Assets
|
||||
Current
assets
|
||||
Cash
and cash equivalents
|
$
|
249,253
|
||
Accounts
receivable - Affiliate
|
700,000
|
|||
-
Others
|
4,015,489
|
|||
Prepaid
expenses and other current assets
|
82,690
|
|||
|
||||
Total
current assets
|
5,047,432
|
|||
|
||||
Property,
plant and equipment, net
|
3,764,304
|
|||
|
||||
|
||||
Total
assets
|
$
|
8,811,736
|
||
|
||||
Liabilities
and Stockholders’ Equity
|
||||
Current
liabilities
|
||||
Accounts
payable
|
994,252
|
|||
Accrued
expenses
|
51,194
|
|||
Due
to a stockholder
|
86,051
|
|||
Due
to a related company
|
18,690
|
|||
Total
current liabilities
|
1,150,187
|
|||
|
||||
Commitments
and contingencies (refer to note 8)
|
||||
|
||||
Stockholders'
equity
|
||||
Preferred
stock ($.001 Par Value: 50,000,000 Shares Authorized;
|
-
|
|||
no
shares issued and outstanding)
|
||||
Common
stock ($.001 Par Value: 300,000,000 Shares Authorized
|
||||
73,688,000
shares issued and outstanding)
|
73,688
|
|||
Additional
paid in capital
|
15,075,906
|
|||
Accumulated
other comprehensive income
|
249
|
|||
Accumulated
deficit
|
(7,488,294
|
)
|
||
|
||||
Total
stockholders’ equity
|
7,661,549
|
|||
|
||||
Total
liabilities and stockholders' equity
|
$
|
8,811,736
|
|
Nine
Months Ended
|
Three
Months Ended
|
|||||||||||
June
30,
|
June
30,
|
||||||||||||
2
0
0 5
|
2
0
0 4
|
2
0
0 5
|
2
0
0 4
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
Net
Revenues
|
6,301,132
|
838,008
|
2,848,472
|
205,447
|
|||||||||
Cost
of sales
|
(3,988,038
|
)
|
(126,417
|
)
|
(1,726,328
|
)
|
-
|
||||||
Gross
profit
|
2,313,094
|
711,591
|
1,122,144
|
205,447
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administrative
|
(390,896
|
)
|
(2,136,974
|
)
|
(191,624
|
)
|
(1,929,229
|
)
|
|||||
Income/
(Expense) from operations
|
1,922,198
|
(1,425,383
|
)
|
930,520
|
(1,723,782
|
)
|
|||||||
Other
Income/ (Expense):
|
|||||||||||||
Interest
income
|
49
|
-
|
5
|
-
|
|||||||||
Other
income
|
-
|
130,144
|
78
|
129,886
|
|||||||||
Interest
expense
|
(1,614
|
)
|
-
|
(388
|
)
|
544
|
|||||||
Acquisition
costs
|
-
|
(8,146,780
|
)
|
-
|
(19,863
|
)
|
|||||||
|
|||||||||||||
Total
Other Income/ (Expense)
|
(1,565
|
)
|
(8,016,636
|
)
|
(305
|
)
|
110,567
|
||||||
|
|||||||||||||
Income/
(Expense) from operations
|
1,920,633
|
(9,442,019
|
)
|
930,215
|
(1,613,215
|
)
|
|||||||
before
income taxes
|
|||||||||||||
Provision
for income taxes
|
-
|
-
|
-
|
-
|
|||||||||
|
|||||||||||||
Income/
(Expense) from continuing operations
|
1,920,633
|
(9,442,019
|
)
|
930,215
|
(1,613,215
|
)
|
|||||||
Income/
(Expense) from discontinued operations,
|
|||||||||||||
-
Gain on disposal of subsidiary
|
53,431
|
200,772
|
53,431
|
20,205
|
|||||||||
-
Loss on disposal of subsidiary
|
-
|
(145,622
|
)
|
-
|
(145,622
|
)
|
|||||||
-
Net income from the discontinued operations of
subsidiaries
|
-
|
489,192
|
-
|
-
|
|||||||||
-
Net (expenses) from the discontinued operations of
subsidiaries
|
(23,272
|
)
|
(29,799
|
)
|
(8,100
|
)
|
(29,799
|
)
|
|||||
Total
Income/ (Expense) from discontinued operations
|
30,159
|
514,543
|
45,331
|
(155,216
|
)
|
||||||||
|
|||||||||||||
Net
Income/ (Loss)
|
$
|
1,950,792
|
$
|
(8,927,476
|
)
|
$
|
975,546
|
$
|
(1,768,431
|
)
|
|||
|
|||||||||||||
Earnings
per Common Share -
|
|||||||||||||
Discontinued
Operations
|
$
|
0.00
|
$
|
0.01
|
$
|
0.00
|
$
|
(0.01
|
)
|
||||
Earnings
per Common Share-
|
|||||||||||||
Continuing
Operations
|
$
|
0.02
|
$
|
(0.22
|
)
|
$
|
0.01
|
$
|
(0.03
|
)
|
|||
Total
earnings per Common Share -
|
|||||||||||||
Basic
& diluted
|
$
|
0.03
|
$
|
(0.21
|
)
|
$
|
0.01
|
$
|
(0.04
|
)
|
|||
|
|||||||||||||
Weighted
Average Common Share
|
|||||||||||||
outstanding
- Basic & diluted
|
71,125,500
|
41,893,285
|
73,688,000
|
49,502,286
|
Nine
Months Ended
|
|||||||
June
30,
|
|||||||
2
0
0 5
|
2
0
0 4
|
||||||
(Unaudited)
|
(Unaudited)
|
||||||
Net
cash provided by (used in) operating activities
|
(399,491
|
)
|
69,329
|
||||
|
|||||||
Cash
flows from investing activities
|
|||||||
Long
term investment
|
-
|
200,000
|
|||||
Purchase
of property and equipment
|
(2,602,600
|
)
|
(639,001
|
)
|
|||
Proceeds
from sales of discontinued operations
|
6,410
|
||||||
Sale
proceeds of disposal of subsidiary, net of cash
|
(519
|
)
|
758,669
|
||||
|
|||||||
Net
cash flows provided by (used in) investing activities
|
(2,596,709
|
)
|
319,668
|
||||
|
|||||||
Cash
flows from financing activities
|
|||||||
Due
from related party
|
-
|
486,965
|
|||||
Due
to a stockholder
|
18,690
|
-
|
|||||
Due
to a related party
|
(79,293
|
)
|
(93,596
|
)
|
|||
Repayment
of finance lease
|
(80,444
|
)
|
-
|
||||
Proceeds
from loan payable
|
-
|
304,063
|
|||||
Proceeds
from new issuance of common stock
|
3,050,000
|
-
|
|||||
Due
to stockholder, net
|
-
|
(2,062,069
|
)
|
||||
|
|||||||
Net
cash flows provided by (used in) financing activities:
|
2,908,953
|
(1,364,637
|
)
|
||||
|
|||||||
Effect
of exchange rate changes in cash
|
(207
|
)
|
-
|
||||
|
|||||||
Net
(decrease) in cash and cash equivalents
|
(87,454
|
)
|
(975,640
|
)
|
|||
|
|||||||
Cash
and cash equivalents - beginning of period
|
336,707
|
1,155,435
|
|||||
|
|||||||
Cash
and cash equivalents - end of period
|
249,253
|
179,795
|
|||||
|
|||||||
|
|||||||
|
|||||||
Supplemental
disclosure of cash flow information:
|
|||||||
Non
cash investing and financing activities:
|
|||||||
Net
book value of subsidiary sold
|
-
|
2,726,012
|
1. |
BUSINESS
DESCRIPTION AND
ORGANIZATION
|
2. |
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES
|
4. |
RESTATEMENT
DUE TO DISCONTINUED OPERATIONS
|
Nine
Months Ended
|
|||||||
June
30,
|
|||||||
2
0
0 4
|
2
0
0 4
|
||||||
(Unaudited)
|
(Unaudited)
|
||||||
Restated
|
Before
|
||||||
Net
Revenues
|
838,008
|
856,827
|
|||||
Cost
of sales
|
(126,417
|
)
|
(164,382
|
)
|
|||
Gross
profit
|
711,591
|
692,445
|
|||||
Operating
expenses:
|
|||||||
Selling,
general and administrative
|
(2,136,974
|
)
|
(2,149,674)
|
)
|
|||
Expense
from operations
|
(1,425,383
|
)
|
(1,457,229
|
)
|
|||
Total
Other Expense
|
(8,016,636
|
)
|
(7,813,817
|
)
|
|||
Expense
from continuing operations
|
(9,442,019
|
)
|
(9,271,046
|
)
|
|||
Income/
(Expense) from discontinued operations,
|
|||||||
-
Gain on disposal subsidiary - others
|
200,772
|
-
|
|||||
-
Loss on disposal subsidiary - Panyu
|
(145,622
|
)
|
(145,622
|
)
|
|||
-
Net income from discontinued operation of subsidiary - Panyu
|
489,192
|
489,192
|
|||||
-
Net expense from discontinued operation of subsidiary -
Huiri
|
(29,799
|
)
|
-
|
||||
|
514,543
|
343,570
|
|||||
Net
(Loss)
|
$
|
(8,927,476
|
)
|
$
|
(8,927,476
|
)
|
5. |
RELATED
PARTY TRANSACTIONS
|
6. |
STOCK
TRANSACTIONS
|
7. |
INCOME
TAXES
|
8. |
COMMITMENTS
AND CONTINGENCIES - LEASE OBLIGATIONS
|
Year
ended June, 30
|
||||
2006
|
$
|
52,408
|
||
2007
|
52,408
|
|||
2008
|
43,673
|
|||
$
|
148,489
|
9. |
SUBSEQUENT
EVENTS
|
10. |
STOCK
PLAN
|
ITEM 2. |
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF
OPERATIONS
|
Nine
Months Ended
|
Three
Months Ended
|
||||||||||||
June
30,
|
June
30,
|
||||||||||||
2
0
0 5
|
2
0
0 4
|
2
0
0 5
|
2
0
0 4
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
Net
Revenues
|
6,301,132
|
838,008
|
2,848,472
|
205,447
|
|||||||||
Cost
of sales
|
(3,988,038
|
)
|
(126,417
|
)
|
(1,726,328
|
)
|
-
|
||||||
Gross
profit
|
2,313,094
|
711,591
|
1,122,144
|
205,447
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administrative
|
(390,896
|
)
|
(2,136,974
|
)
|
(191,624
|
)
|
(1,929,229
|
)
|
|||||
Income/
(Expense) from operations
|
1,922,198
|
(1,425,383
|
)
|
930,520
|
(1,723,782
|
)
|
|||||||
Other
Income/ (Expense):
|
|||||||||||||
Interest
income
|
49
|
-
|
5
|
-
|
|||||||||
Other
income
|
-
|
130,144
|
78
|
129,886
|
|||||||||
Interest
expense
|
(1,614
|
)
|
-
|
(388
|
)
|
544
|
|||||||
Acquisition
costs
|
-
|
(8,146,780
|
)
|
-
|
(19,863
|
)
|
|||||||
Total
Other (Expense)
|
(1,565
|
)
|
(8,016,636
|
)
|
(305
|
)
|
110,567
|
||||||
Income/
(Expense) from operations
|
1,920,633
|
(9,442,019
|
)
|
930,215
|
(1,613,215
|
)
|
|||||||
before
income taxes
|
|||||||||||||
Provision
for income taxes
|
-
|
-
|
-
|
-
|
|||||||||
Income/
(Expense) from continuing operations
|
1,920,633
|
(9,442,019
|
)
|
930,215
|
(1,613,215
|
)
|
|||||||
Income/
(Expense) from discontinued operations,
|
|||||||||||||
-
Gain on disposal of subsidiary
|
53,431
|
200,772
|
53,431
|
20,205
|
|||||||||
-
Loss on disposal of subsidiary
|
-
|
(145,622
|
)
|
-
|
(145,622
|
)
|
|||||||
-
Net income from the discontinued operations of
subsidiaries
|
-
|
489,192
|
-
|
-
|
|||||||||
-
Net (expenses) from the discontinued operations of
subsidiaries
|
(23,272
|
)
|
(29,799
|
)
|
(8,100
|
)
|
(29,799
|
)
|
|||||
Total
Income/ (Expense) from discontinued operations
|
30,159
|
514,543
|
45,331
|
(155,216
|
)
|
||||||||
Net
Income/ (Loss)
|
$
|
1,950,792
|
$
|
(8,927,476
|
)
|
$
|
975,546
|
$
|
(1,768,431
|
)
|
|||
Earnings
per Common Share -
|
|||||||||||||
Discontinued
Operations
|
$
|
0.00
|
$
|
0.01
|
$
|
0.00
|
$
|
(0.01
|
)
|
||||
Earnings
per Common Share-
|
|||||||||||||
Continuing
Operations
|
$
|
0.03
|
$
|
(0.22
|
)
|
$
|
0.01
|
$
|
(0.03
|
)
|
|||
Total
earnings per Common Share -
|
|||||||||||||
Basic
& diluted
|
$
|
0.03
|
$
|
(0.21
|
)
|
$
|
0.01
|
$
|
(0.04
|
)
|
|||
Weighted
Average Common Share
|
|||||||||||||
outstanding
- Basic & diluted
|
71,125,500
|
41,893,285
|
73,688,000
|
49,502,286
|
Nine
Months Ended
|
|||||||
June
30,
|
|||||||
2
0
0 5
|
2
0
0 4
|
||||||
By
Products:
|
(Unaudited)
|
(Unaudited)
|
|||||
Total
Solution Software
|
2,471,190
|
-
|
|||||
CRM
System
|
421,200
|
-
|
|||||
SEO4Mobile
|
2,528,000
|
-
|
|||||
IBS
4.1 Enterprise Suite
|
686,880
|
||||||
IC
Star WAP Club
|
193,862
|
||||||
Others
|
0
|
838,008
|
|||||
Total
Revenue
|
6,301,132
|
838,008
|
Nine
Months Ended
|
|||||||
June
30,
|
|||||||
2
0
0 5
|
2
0
0 4
|
||||||
By
Products:
|
(Unaudited)
|
(Unaudited)
|
|||||
Total
Solution Software
|
1,207,230
|
-
|
|||||
CRM
System
|
189,000
|
-
|
|||||
SEO4Mobile
|
871,600
|
-
|
|||||
IC
Star WAP Club
|
550,000
|
-
|
|||||
Depreciation
Charges
|
1,068,365
|
-
|
|||||
Others
|
101,843
|
126,417
|
|||||
Total
Cost of Sales
|
3,988,038
|
126,417
|
Three
Months Ended
|
|||||||
June
30,
|
|||||||
2
0
0 5
|
2
0
0 4
|
||||||
By
Products:
|
(Unaudited)
|
(Unaudited)
|
|||||
Total
Solution Software
|
879,330
|
-
|
|||||
CRM
System
|
140,400
|
-
|
|||||
SEO4Mobile
|
948,000
|
-
|
|||||
IBS
V4.1 Enterprise Suite
|
686,880
|
||||||
Others
|
193,862
|
205,447
|
|||||
Total
Revenue
|
2,848,472
|
205,447
|
Three
Months Ended
|
|||||||
June
30,
|
|||||||
2
0
0 5
|
2
0
0 4
|
||||||
By
Products:
|
(Unaudited)
|
(Unaudited)
|
|||||
Total
Solution Software
|
407,970
|
-
|
|||||
CRM
System
|
63,000
|
-
|
|||||
SEO4Mobile
|
326,850
|
-
|
|||||
Depreciation
charges
|
378,507
|
-
|
|||||
Others
|
550,001
|
-
|
|||||
Total
cost of sales
|
1,726,328
|
-
|
ITEM 3. |
CONTROLS
AND PROCEDURES
|
ITEM 1. |
LEGAL
PROCEEDINGS
|
ITEM 2. |
UNREGISTERED
SALES OF EQUITY SECURITIES
AND USE OF PROCEEDS
|
ITEM 3. |
DEFAULTS
UNDER SENIOR
SECURITIES
|
ITEM 4. |
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM 5. |
OTHER
INFORMATION
|
· |
Form
8-K dated July 22, 2004;
|
· |
Form
8-K dated August 16, 2004;
|
· |
Form
8-K dated September 17, 2004;
|
· |
Form
8-K dated October 7, 2004; and
|
· |
Form
8-K dated April 15, 2005.
|
TELECOM COMMUNICATIONS, INC. | ||
|
|
|
Date: August 12, 2005 | By: | /s/ Tim T. Chen |
Tim T. Chen |
||
Director and CEO |
(Principal Executive Officer) | ||
|
|
|
Date: August 12, 2005 | By: | /s/ Gary Lam |
Gary Lam |
||
Principal Financial and Accounting Officer |