These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Nevada
|
20-8009362
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(IRS Employer Identification No.)
|
|
Large accelerated filer
|
o
|
Accelerated filer
|
o | |
|
Non-accelerated filer
|
o |
Smaller reporting company
|
x |
|
Item 1.
|
3 | |
|
Item 1A.
|
6 | |
|
Item 1B.
|
10 | |
|
Item 2.
|
10 | |
|
Item 3.
|
10 | |
|
Item 4.
|
10 | |
|
Item 5.
|
11 | |
|
Item 6.
|
11 | |
|
Item 7.
|
12 | |
|
Item 7A.
|
17 | |
|
Item 8.
|
17 | |
|
Item 9.
|
17 | |
|
Item 9A.
|
17 | |
|
Item 9B
|
19 | |
|
Item 10.
|
19 | |
|
Item 11.
|
20 | |
|
Item 12.
|
20 | |
|
Item 13.
|
21 | |
|
Item 14.
|
21 | |
|
Item 15.
|
21 |
|
Market
Applications
|
Description
|
|
|
Architectural garden, and public lighting
|
We currently market and sell our Apollo series of LED outdoor lighting products and solutions through our sales teams and individual lighting agencies. The independent lighting agencies approach government, constructors, and public lighting design houses by learning their demands and providing our lighting product specifications to them
|
|
|
Commercial and residential lighting
|
We market and sell our indoor lighting products through our franchised stores, service stations, and interior decorator to end users. We believe these distribution outlets allows us to better serve our customers, as well as offer services such as the bundling of product and installation.
|
|
Market
Applications
|
Description
|
|
|
Architectural garden, and public lighting
|
We currently market and sell our Apollo series of LED outdoor lighting products and solutions through our sales teams, franchise channels, public project management channels. Public project management channels approach government, constructors, and public lighting design houses by learning their demands and providing our lighting product specifications to them.
|
|
|
Commercial and residential lighting
|
We market and sell our indoor lighting products through our franchised stores, service stations, and interior decorator to end users. We believe these distribution outlets allows us to better serve our customers, as well as offer services such as the bundling of product and installation.
|
|
●
|
the difficulty of integrating acquired products, services or operations;
|
|
●
|
the potential disruption of the ongoing businesses and distraction of our management and the management of acquired companies;
|
|
●
|
the difficulty of incorporating acquired rights or products into our existing business;
|
|
●
|
difficulties in disposing of the excess or idle facilities of an acquired company or business and expenses in maintaining such facilities;
|
|
●
|
the potential impairment of relationships with employees and customers as a result of any integration of new management personnel;
|
|
●
|
the potential inability or failure to achieve additional sales and enhance our customer base through cross-marketing of the products to new and existing customers;
|
|
●
|
the effect of any government regulations which relate to the business acquired;
|
|
●
|
potential unknown liabilities associated with acquired businesses or product lines, or the need to spend significant amounts to retool, reposition or modify the marketing and sales of acquired products or the defense of any litigation, whether of not successful, resulting from actions of the acquired company prior to our acquisition.
|
|
●
|
Obtaining financial and investment information from the investor;
|
|
●
|
Obtaining a written suitability questionnaire and purchase agreement signed by the investor; and
|
|
●
|
Providing the investor a written identification of the shares being offered and the quantity of the shares.
|
|
●
|
acceptance of our products in the industry;
|
|
●
|
announcements of technological innovations or new products by us or our competitors;
|
|
●
|
government regulatory action affecting our products or our competitors’ products in both the United States and foreign countries;
|
|
●
|
developments or disputes concerning patent or proprietary rights;
|
|
●
|
economic conditions in the United States or abroad;
|
|
●
|
actual or anticipated fluctuations in our operating results;
|
|
●
|
broad market fluctuations; and
|
|
●
|
changes in financial estimates by securities analysts.
|
|
UNRESOLVED STAFF COMMENTS.
|
|
PROPERTIES.
|
|
LEGAL PROCEEDINGS.
|
|
(Removed and Reserved)
|
|
MARKET FOR REGISTRANT’S COMMON EQUITY,RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
|
|
Fiscal quarter
|
2012
|
2011
|
||||||||||||||
|
First quarter
|
$
|
0.20
|
$
|
0.06
|
$
|
0.60
|
$
|
0.30
|
||||||||
|
Second quarter
|
0.10
|
0.03
|
0.52
|
0.15
|
||||||||||||
|
Third Quarter
|
0.03
|
0.01
|
0.33
|
0.01
|
||||||||||||
|
Fourth Quarter
|
0.07
|
0.02
|
0.30
|
0.01
|
||||||||||||
|
Plan Category
|
Number of
securities
to
be issued
upon exercise
of outstanding options
and warrants
|
Weighted-average
exercise price of
outstanding options
and
warrants
|
Number of securities
remaining available
for future issuance
under equity
compensation
plans
|
|||||||||
|
Equity compensation plans approved by security holders
|
0
|
$
|
0
|
2,000,000
|
||||||||
|
Equity compensation plan not approved by security holders
|
0
|
$
|
0
|
-
|
||||||||
|
ITEM
6.
|
SELECTED FINANCIAL DATA.
|
|
ITEM
7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
|
Useful Lives (Years)
|
|
|
Transportation
|
5 years
|
|
Office equipment
|
3-6 years
|
|
Equipment for leases
|
12 years
|
|
Other equipment
|
3-6 years
|
|
Year ended
|
||||||||||||||||
|
February 29, 2012
|
February 28, 2011
|
|||||||||||||||
|
US Dollars
|
Percentage
|
US Dollars
|
Percentage
|
|||||||||||||
|
Sales
|
$ | 502,125 | 100.0 | % | $ | 1,032,541 | 100.0 | % | ||||||||
|
Cost of sales
|
330,616 | 65.8 | % | 1,254,280 | 121.5 | % | ||||||||||
|
Gross profit
|
171,509 | 34.2 | % | (221,739 | ) | (21.5 | )% | |||||||||
|
Operating expenses
|
2,050,835 | 408.4 | % | 2,805,160 | 271.7 | % | ||||||||||
|
Income from operations
|
(1,879,326 | ) | (374.3 | )% | (3,026,899 | ) | (293.2 | )% | ||||||||
|
Interest income
|
255 | 0.1 | % | 322 | 0.0 | % | ||||||||||
|
Interest expense
|
(10,664 | ) | (2.1 | )% | (9,131 | ) | (0.9 | )% | ||||||||
|
Gain(loss) on exchange
|
(308 | ) | 0.1 | % | 2,742 | 0.3 | % | |||||||||
|
Impairment loss on property and equipment
|
(173,817 | ) | (34.6 | )% | (415,445 | ) | (40.2 | % | ||||||||
|
Other income (expense)
|
2,328
|
0.5
|
% |
74,478
|
7.2
|
% | ||||||||||
|
Gain on change in fair value of accrued derivative liabilities
|
- | - | % | 1,783,274 | 172.7 | % | ||||||||||
|
Other income (expense)
|
(182,206 | ) | (36.3 | )% | 1,436,240 | 139.1 | % | |||||||||
|
Loss before income tax expense
|
(2,061,532 | ) | (410.6 | )% | (1,590,659 | ) | (154.1 | )% | ||||||||
|
Income taxes
|
10,264 | 2.0 | % | - | - | % | ||||||||||
|
Net loss
|
(2,071,796 | ) | (410.5 | )% | (1,590,659 | ) | (154.1 | )% | ||||||||
|
Foreign currency translation adjustment
|
105,801 | 21.1 | % | (339,890 | ) | (32.9 | )% | |||||||||
|
Total comprehensive loss
|
$ | (1,965,995 | ) | (391.5 | )% | $ | (1,930,549 | ) | (187.0 | )% | ||||||
|
February 28,
|
February 28, 2011 to February 28, 2012
|
||||||||||||||
|
Category
|
2012
|
2011
|
Change
|
Percent Change
|
|||||||||||
|
Current assets:
|
|
|
|||||||||||||
|
Cash and cash equivalents
|
$ | 4,949 | $ | 35,652 | $ | (30,703 | ) | (86.1)% | |||||||
|
Accounts receivable, net
|
40,075
|
185,716 |
(
145,641
|
) |
(
78.4
)%
|
||||||||||
|
Other receivables
|
-
|
84,753
|
(84,753
|
) |
(100.0)%
|
||||||||||
|
Inventories
|
6,280
|
-
|
6,280
|
NA
|
|||||||||||
|
Prepayments
|
1,218 |
105,339
|
(104,121 | ) | 98.8% | ||||||||||
|
Other current assets
|
53,262
|
42,217
|
11,045
|
26.2%
|
|||||||||||
|
Current liabilities:
|
|
|
|
|
|||||||||||
|
Short-term borrowings from banks
|
254,421
|
46,469
|
207,952
|
447.5
%
|
|||||||||||
|
Accounts payable
|
72,490
|
289,668
|
(
217,178
|
) |
(75.0)%
|
||||||||||
|
Other payables
|
475,249
|
471,621
|
3,268
|
0.8%
|
|||||||||||
|
Accrued liabilities
|
509,771
|
445,611
|
64,160
|
14.4%
|
|||||||||||
|
Due to related parties
|
843,022
|
2,541,973
|
(
1,698,951
|
) |
(68.8)%
|
||||||||||
|
Other current liabilities
|
38,665
|
259,006
|
(220,341
|
) |
(85.1)%
|
||||||||||
|
Working capital:
|
|
|
|
|
|||||||||||
|
Total current assets
|
105,784
|
453,677
|
(
347,893
|
) |
(76.7)%
|
||||||||||
|
Total current liabilities
|
2,193,618
|
4,054,348
|
(1,860,730
|
) |
(45.9)%
|
||||||||||
|
Working capital
|
(2,087,834
|
) |
(
3,600,671
|
) |
1,512,837
|
42.0% | |||||||||
|
ITEM
7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS.
|
|
ITEM
8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
|
|
ITEM
9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
|
|
ITEM
9A.
|
|
●
|
An insufficient complement of personnel in our corporate accounting and financial reporting function with an appropriate level of technical accounting knowledge, experience, and training in the application of US GAAP commensurate with our complex financial accounting and reporting requirements and materiality thresholds.
|
|
●
|
Lack of familiarity with the accounting treatment of the issuance of equity in consideration of services rendered and with the accounting aspects of reverse acquisition accounting and the classification and treatment of derivative securities
|
|
●
|
Lack of internal audit function - the monitoring function of internal control is not well performed due to insufficient resources. In addition, the scope and effectiveness of internal audit function have yet to be developed.
|
|
●
|
Lack of written policies and procedures relating to periodic review of current policies and procedures and their implementation.
|
|
●
|
The absence of an audit committee comprised of independent directors.
|
|
Name
|
Age
|
Position
|
||
|
Yao-Ting Su
|
48
|
Chairman, Chief Executive Officer, Chief Financial Officer and Director
|
||
|
Hui-Yun Lo
|
48
|
Director
|
|
ITEM
11.
|
EXECUTIVE COMPENSATION.
|
|
Name and principal position
|
Year
|
Salary
|
Bonus
|
All Other Compensation
|
Total
|
|||||||||||||
|
Yao-Ting Su,
|
2012
|
$
|
60,000.00
|
$
|
--
|
$
|
--
|
$
|
--
|
|||||||||
|
chief executive officer, chief financial officer
|
2011
|
$
|
111,548.03
|
--
|
--
|
--
|
||||||||||||
|
ITEM
12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
|
|
●
|
each director and nominee for director;
|
|
●
|
each officer named in the summary compensation table;
|
|
●
|
each person owning of record or known by us, based on information provided to us by the persons named below, to own beneficially at least 5% of our common stock; and
|
|
●
|
all directors and executive officers as a group.
|
|
Name
|
Shares of
Common
Stock
Beneficially
Owned
|
Percentage
|
||||||
|
Yao-Ting Su
|
19,401,160
|
23.7
|
%
|
|||||
|
Hui-Yun Lo
|
24,988,621
|
30.6
|
%
|
|||||
|
All officers and directors as a group (two persons owning stock)
|
44,389,781
|
54.3
|
%
|
|||||
|
ITEM
13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
|
|
ITEM
14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES.
|
|
|
Simon & Edwards
|
|||||||
|
Fee Category
|
2012
|
2011
|
||||||
|
Audit fees
|
$
|
135,000
|
$
|
135,000
|
||||
|
Audit-related fees
|
--
|
--
|
||||||
|
Tax fees
|
--
|
--
|
||||||
|
Other fees
|
--
|
--
|
||||||
|
Total Fees
|
$
|
135,000
|
$
|
135,000
|
||||
|
ITEM
15.
|
EXHIBITS, FINANIAL STATEMENT SCHEDULES
|
|
Exhibit
Number
|
Description
|
|
|
2.1
|
Share Exchange Agreement among Sparking Events, Inc., Adam Gordoy Borges Dos Santo, APlus International Ltd., and the shareholders of APlus International Ltd., dated April 10, 2009 (1)
|
|
|
3.1
|
Bylaws of the Company (1)
|
|
|
3.2
|
Amended and Restated Articles of Incorporation of the Company, as filed with the State of Nevada (2)
|
|
|
10.1
|
2010 Long-Term Incentive Plan (3)
|
|
|
21
|
List of subsidiaries(4)
|
|
|
23.1
|
Consent of Simon & Edwards, LLP**
|
|
|
24.1
|
Power of attorney [On signature page]
|
|
|
31.1
|
Certification of Chief Executive and Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 **
|
|
|
32.1
|
Certification of the Chief Executive and Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 **
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Schema
|
|
|
101.CAL
|
XBRL Taxonomy Calculation Linkbase
|
|
|
101.DEF
|
XBRL Taxonomy Definition Linkbase
|
|
|
101.LAB
|
XBRL Taxonomy Label Linkbase
|
|
|
101.PRE
|
XBRL Taxonomy Presentation Linkbase
|
|
(1)
|
Incorporated by reference to the Form 8-K filed by the Company on April 24, 2009.
|
|
(2)
|
Incorporated by reference to the Form 8-K filed by the Company on March 31, 2010.
|
|
(3)
|
Incorporated by reference to the Company’s registration statement on Form S-8, File No. 333-169007, which was filed on August 23, 2010.
|
|
(4)
|
Incorporated by reference to the Company’s Form 10-K for the year ended February 28, 2010, which was filed on July 19, 2010.
|
|
XODTEC LED, INC.
|
|||
|
Date: July 9, 2012
|
By:
|
/s/ Yao-Ting Su
|
|
|
Yao-Ting Su
|
|||
|
Chief Executive Officer
|
|||
|
Signature
|
Title
|
Date
|
||
|
/s/ Yao-Ting Su
|
Chief Executive and Financial Officer and Director
|
July 9, 2012
|
||
|
Yao-Ting Su
|
(Principal Executive, Financial and Accounting Officer)
|
|||
|
/s/ Hui-Yun Lo
|
Director
|
July 9, 2012
|
||
|
Hui-Yun Lo
|
|
Page
|
|
|
F-2
|
|
|
F-3
|
|
|
F-4
|
|
|
F-5
|
|
|
F-6
|
|
|
F-7
|
|
17700 Castleton Street, Suite 488
City of Industry, CA 91748, U.S.A.
Tel: +1 626 854 6500
Fax: +1 626 854 6505
|
|
XODTEC LED, INC. AND SUBSIDIARIES
|
||||||||
|
CONSOLIDATED
BALANCE
SHEETS
|
||||||||
|
February 29, 2012
|
February 28, 2011
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash
|
$
|
4,949
|
$
|
35,652
|
||||
|
Accounts receivable, net of allowances for bad debt of $0 and $
33,028
, respectively
|
40,075
|
185,716
|
||||||
|
Other receivables
|
-
|
84,753
|
||||||
|
Inventories, net
|
6,280
|
-
|
||||||
|
Prepayments
|
1,218
|
105,339
|
||||||
|
Other current assets
|
53,262
|
42,217
|
||||||
|
Total current assets
|
105,784
|
453,677
|
||||||
|
Property and equipment, net
|
91,788
|
109,642
|
||||||
|
Other Assets
|
||||||||
|
Deposits
|
52,129
|
61,060
|
||||||
|
Deferred assets
|
180,500
|
697,250
|
||||||
|
Other assets
|
41,046
|
214,950
|
||||||
|
Total assets
|
$
|
471,247
|
$
|
1,536,579
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Short-term borrowings from banks
|
$
|
254,421
|
$
|
46,469
|
||||
|
Accounts payable
|
72,490
|
289,668
|
||||||
|
Other payable
|
475,249
|
471,621
|
||||||
|
Accrued liabilities
|
509,771
|
445,611
|
||||||
|
Loans from related parties
|
843,022
|
2,541,973
|
||||||
|
Other current liabilities
|
38,665
|
259,006
|
||||||
|
Total current liabilities
|
2,193,618
|
4,054,348
|
||||||
|
Long-term liability
|
-
|
9,930
|
||||||
|
Total liabilities
|
2,193,618
|
4,064,278
|
||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity
|
||||||||
|
Preferred stock, par value $0.001 per share, 10,000,000 shares
|
-
|
-
|
||||||
|
authorized and 0 shares issued and outstanding, at February 28, 2011
|
||||||||
|
and 2010, respectively
|
||||||||
|
Common stock (225,000,000 authorized shares, par value $0.001 per share;
|
81,771
|
28,865
|
||||||
|
81,771,107 and 28,864,827 issued and outstanding, respectively)
|
||||||||
|
Subscription receivable
|
-
|
(130,000
|
)
|
|||||
|
Additional paid in capital
|
6,227,924
|
3,639,507
|
||||||
|
Accumulated deficit
|
(7,755,802
|
)
|
(5,684,006
|
)
|
||||
|
Accumulated other comprehensive gain - translation adjustments
|
(276,264
|
)
|
(382,065
|
)
|
||||
|
Total stockholders' equity
|
(1,722,371
|
)
|
(2,527,699
|
)
|
||||
|
Total liabilities and stockholders' equity
|
$
|
471,247
|
$
|
1,536,579
|
||||
|
The accompanying notes are an integral part of the consolidated financial statements.
|
||||||||
|
XODTEC LED, INC. AND SUBSIDIARIES
|
||||||||
|
OTHER COMPREHENSIVE INCOME
|
||||||||
|
Year ended
|
||||||||
|
February 29, 2012
|
February 28, 2011
|
|||||||
|
Revenue
|
$
|
502,125
|
$
|
1,032,541
|
||||
|
Cost of revenue
|
330,616
|
1,254,280
|
||||||
|
Gross profit
|
171,509
|
(221,739
|
)
|
|||||
|
Selling, general and administrative expenses
|
2,050,835
|
2,805,160
|
||||||
|
Net operating (loss)
|
(1,879,326
|
)
|
(3,026,899
|
)
|
||||
|
Other income (expense)
|
||||||||
|
Interest income
|
255
|
322
|
||||||
|
Interest expense
|
(10,664
|
)
|
(9,131
|
)
|
||||
|
Gain (loss) on currency exchange
|
(308
|
)
|
2,742
|
|||||
|
Impairment loss on property and equipment
|
(173,817
|
)
|
(415,445
|
)
|
||||
|
Gain on change in fair value of accrued derivative liabilities
|
-
|
1,783,274
|
||||||
|
Other income (expense)
|
2,328
|
74,478
|
||||||
|
Total other income
|
(182,206
|
)
|
1,436,240
|
|||||
|
Net (loss) before income taxes
|
(2,061,532
|
)
|
(1,590,659
|
)
|
||||
|
Income taxes
|
10,264
|
-
|
||||||
|
Net (loss)
|
$
|
(2,071,796
|
)
|
$
|
(1,590,659
|
)
|
||
|
Translation adjustments
|
105,801
|
(339,890
|
)
|
|||||
|
Comprehensive income
|
$
|
(1,965,995
|
)
|
$
|
(1,930,549
|
)
|
||
|
Net (loss) per share
|
||||||||
|
- Basic
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
||
|
- diluted
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
||
|
Weighted average common shares outstanding
|
||||||||
|
- Basic and
|
58,728,727
|
25,230,698
|
||||||
|
- diluted
|
58,728,727
|
25,230,698
|
||||||
|
The accompanying notes are an integral part of the financial statements.
|
||||||||
|
* Weighted average number of shares used to compute basic and diluted loss per share is the same as the effect of dilutive securities are anti dilutive.
|
||||||||
|
XODTEC LED, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||
|
Subscription
receivable |
Additional
Paid in Capital |
Accumulated
other comprehensive gain - translation adjustments
|
||||||||||||||||||||||||||
|
Common Stock
|
||||||||||||||||||||||||||||
|
Number of shares
|
Amount
|
Accumulated
Deficit
|
Total
|
|||||||||||||||||||||||||
|
Restated balance, February 28, 2010
|
22,430,004
|
$
|
22,430
|
$
|
(130,000
|
)
|
$
|
1,515,742
|
$
|
(4,093,347
|
)
|
$
|
(42,175
|
)
|
$
|
(2,727,350
|
)
|
|||||||||||
|
Issuance of common shares for professional service
|
3,300,000
|
3,300
|
-
|
584,200
|
-
|
-
|
587,500
|
|||||||||||||||||||||
|
Sale of common shares
|
2,134,823
|
2,135
|
-
|
1,513,590
|
-
|
-
|
1,515,725
|
|||||||||||||||||||||
|
Issuance of common shares for cancellation of warrants
|
1,000,000
|
1,000
|
-
|
25,975
|
-
|
-
|
26,975
|
|||||||||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
(1,590,659
|
)
|
-
|
(1,590,659
|
)
|
|||||||||||||||||||
|
Translation adjustments
|
-
|
-
|
-
|
-
|
-
|
(339,890
|
)
|
(339,890
|
)
|
|||||||||||||||||||
|
Balance, February 28, 2011
|
28,864,827
|
28,865
|
(130,000
|
)
|
3,639,507
|
(5,684,006
|
)
|
(382,065
|
)
|
(2,527,699
|
)
|
|||||||||||||||||
|
Issuance of common shares for professional service
|
300,000
|
300
|
-
|
29,700
|
-
|
-
|
30,000
|
|||||||||||||||||||||
|
Issuance of common shares for cancellation of debts
|
52,606,280
|
52,606
|
-
|
2,688,717
|
-
|
-
|
2,741,323
|
|||||||||||||||||||||
|
Write off subscription receivable
|
-
|
-
|
130,000
|
(130,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
(2,071,796
|
)
|
-
|
(2,071,796
|
)
|
|||||||||||||||||||
|
Translation adjustments
|
-
|
-
|
-
|
-
|
-
|
105,801
|
105,801
|
|||||||||||||||||||||
|
Balance, February 29, 2012
|
81,771,107
|
$
|
81,771
|
$
|
-
|
$
|
6,227,924
|
$
|
(7,755,802
|
)
|
$
|
(276,264
|
)
|
$
|
(1,722,371
|
)
|
||||||||||||
|
The accompanying notes are an integral part of the consolidated financial statements.
|
||||||||||||||||||||||||||||
|
XODTEC LED, INC. AND SUBSIDIARIES
|
||||||||
|
Years ended
|
||||||||
|
February 29, 2012
|
February 28, 2011
|
|||||||
|
Cash Flows from operating activities:
|
||||||||
|
Net (loss)
|
$
|
(2,071,796
|
)
|
$
|
(1,590,659
|
)
|
||
|
Adjustments to reconcile net income to net cash
|
||||||||
|
provided by (used in) operating activities:
|
||||||||
|
Depreciation and amortization
|
67,130
|
75,803
|
||||||
|
Allowance for doubtful accounts
|
-
|
31,659
|
||||||
|
Issuance of common shares or warrants for professional services
|
626,750
|
306,751
|
||||||
|
Impairment loss on long live assets
|
173,817
|
416,906
|
||||||
|
Loss (Gain) on disposal of property and equipment
|
(1,158
|
)
|
-
|
|||||
|
(Gain) on change in fair value of accrued derivative liabilities
|
-
|
(1,783,274
|
)
|
|||||
|
(Increase) Decrease in assets:
|
||||||||
|
Accounts receivable
|
148,445
|
(81,181
|
)
|
|||||
|
Other receivables
|
86,168
|
(49,892
|
)
|
|||||
|
Inventories
|
(6,326
|
)
|
151,257
|
|||||
|
Prepayments
|
24,536
|
1,023
|
||||||
|
Other current assets
|
(10,732
|
)
|
(19,051
|
)
|
||||
|
Deposits
|
9,565
|
9,520
|
||||||
|
Decrease (Increase) in liabilities:
|
||||||||
|
Accounts payable
|
(221,478
|
)
|
43,377
|
|||||
|
Other payable
|
(733
|
)
|
(7,899
|
)
|
||||
|
Accrued liabilities
|
60,483
|
276,575
|
||||||
|
Tax payable
|
3,778
|
-
|
||||||
|
Other current liabilities
|
(36,498
|
)
|
87,607
|
|||||
|
Net cash used in operating activities
|
(1,148,049
|
)
|
(2,131,478
|
)
|
||||
|
Cash Flows from investing activities:
|
||||||||
|
Proceeds from disposal of property and equipment
|
1,482
|
-
|
||||||
|
Increase in other assets
|
(15,986
|
)
|
(24,009
|
)
|
||||
|
Purchase of property and equipment
|
(29,089
|
)
|
(196,756
|
)
|
||||
|
Net cash used in investing activities
|
(43,593
|
)
|
(220,765
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from borrowings
|
9,347
|
180,299
|
||||||
|
Proceeds from related parties
|
1,151,036
|
426,428
|
||||||
|
Proceeds from issuance of shares
|
-
|
1,515,724
|
||||||
|
Net cash provided by financing activities
|
1,160,383
|
2,122,451
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
556
|
9,560
|
||||||
|
Net increase in cash and cash equivalents
|
(30,703
|
)
|
(220,232
|
)
|
||||
|
Cash, beginning of the year
|
35,652
|
255,884
|
||||||
|
Cash, end of the year
|
$
|
4,949
|
$
|
35,652
|
||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Interest paid
|
$
|
10,664
|
$
|
9,131
|
||||
|
Income taxes paid
|
$
|
6,485
|
$
|
-
|
||||
|
Supplemental disclosures of cash flow for non-cash transaction:
|
||||||||
|
Financing activities - Issuance of equity for cancellation of debt
|
$
|
2,741,323
|
$
|
-
|
||||
|
Financing activities - Issuance of equity as prepayment of professional fees
|
$
|
30,000
|
$
|
587,500
|
||||
|
The accompanying notes are an integral part of the financial statements.
|
||||||||
|
-
|
Xodtec Technology Co., Ltd., was set up on February 5, 2005 is mainly engaged in LED lighting ODM/OEM and distribution in Taiwan business, and represented most of the Company’s business57.
|
|
-
|
UP Technology Co., Ltd., was set up on January 9, 1997 and is mainly engaged in LED lighting product distribution in Taiwan business.
|
|
-
|
Targetek Technology Co., Ltd., was set up on March 26, 1997 and is inactive.
|
|
Useful Lives (Years)
|
|
|
Transportation
|
5 years
|
|
Office equipment
|
3-6 years
|
|
Machinery
|
3-6 years
|
|
Other equipment
|
3-6 years
|
|
Average Rate for the years
|
||||||||
|
February 29,
2012
|
February 28,
2011
|
|||||||
|
Taiwan dollar (NTD)
|
NTD |
29.63542
|
NTD |
31.10465
|
||||
|
United States dollar ($)
|
$ | 1.00000 | $ | 1.00000 | ||||
|
Exchange Rate at
|
||||||||
|
February 29,
2012
|
February 28,
2011
|
|||||||
|
Taiwan dollar (NTD)
|
NTD |
29.61360
|
NTD |
29.81500
|
||||
|
United States dollar ($)
|
$ | 1.0000 | $ | 1.0000 | ||||
|
|
February 29,
2012
|
February 28,
2011
|
||||||
|
Raw Material
|
$
|
337,463
|
$
|
199,757
|
||||
|
Work-in-process
|
47,139
|
77,015
|
||||||
|
Finished goods
|
141,176
|
326,100
|
||||||
|
Gross inventory
|
$
|
525,778
|
$
|
602,872
|
||||
|
Less amount to reduce inventories to lower of cost or market
|
(519,498
|
)
|
(602,872
|
)
|
||||
|
Net inventory
|
$
|
6,280
|
$
|
-
|
||||
|
|
February 29,
2012
|
February 28,
2011
|
||||||
|
Transportation
|
$
|
1,700
|
$
|
1,684
|
||||
|
Office equipment
|
96,167
|
52,303
|
||||||
|
Machinery
|
67,145
|
104,019
|
||||||
|
Total property and equipment
|
165,012
|
158,006
|
||||||
|
Accumulated depreciation
|
(73,224
|
)
|
(48,364
|
)
|
||||
|
Total property and equipment, net
|
$
|
91,788
|
$
|
109,642
|
||||
|
February 29,
2012
|
February 28,
2011
|
|||||||
|
Deferred professional fee
|
$
|
180,500
|
$
|
697,250
|
||||
|
February 28, 2013
|
$
|
180,500
|
||
|
February 28, 2014
|
$
|
-
|
|
February 29,
2012
|
February 28,
2011
|
|||||||
|
Idle asset held for sales - equipment
|
$
|
-
|
$
|
170,964
|
||||
|
Prepayment of property and equipment
|
19,054
|
-
|
||||||
|
Long-term prepaid
|
21,991
|
43,986
|
||||||
|
Total other assets
|
$
|
41,045
|
$
|
214,950
|
||||
|
February 29,
2012
|
February 28,
2011
|
|||||||
|
From First Bank, interest at 4.94%, maturity date July 1, 2012
|
$
|
10,024
|
$
|
32,921
|
||||
|
Unrelated party loan, free interest and due on demand
|
-
|
23,478
|
||||||
|
From Taiwan Business Bank, interest at 3.75%, maturity date August 15, 2012
|
244,397
|
-
|
||||||
|
Total
|
254,421
|
56,399
|
||||||
|
Current portion
|
$
|
254,421
|
$
|
46,469
|
||||
|
Long-term portion
|
$
|
-
|
$
|
9,930
|
||||
|
February 29,
2012
|
February 28,
2011
|
|||||||
|
Accrued salaries
|
$
|
332,737
|
$
|
184,531
|
||||
|
Accrued professional fee
|
86,342
|
85,333
|
||||||
|
Accrued travel fee
|
23,987
|
8,506
|
||||||
|
Accrued others
|
66,705
|
167,241
|
||||||
|
Total
|
$
|
509,771
|
$
|
445,611
|
||||
|
-
|
Due to related parties
|
|
-
|
its chief executive officer in the aggregate amounts of $304,392 and $804,821, respectively,
|
|
-
|
one of its director in the aggregate amounts of $538,630 and $1,498,665, respectively, and
|
|
-
|
three shareholder in the aggregate amounts of $0 and $238,487, respectively.
|
|
●
|
for 18 months after the closing, the Company will not issue any class or debt or equity which could be convertible into common stock.
|
|
●
|
if the Company issues common stock to any investor at a price of less the $0.70 per share, the Company would issue to the Investor such number of additional shares which equals to the amount of the Investor’s purchase ($700,000) divided by the difference between $0.70 per share and the purchase price paid in the subsequent offering.
|
|
February 28,
2011
|
||||
|
Expected volatility
|
292%
|
|||
|
Expected term (years)
|
0.37-0.39
|
|||
|
Discount rate
|
0.16%-0.17%
|
|||
|
Dividend yield
|
0%
|
|||
|
|
Shares subject to
Warrants
|
Weighted Average
Exercise Price
|
||||||
|
Balance at February 28, 2011
|
1,550,000
|
1.26
|
||||||
|
Granted
|
-
|
|||||||
|
Exercised
|
-
|
|||||||
|
Cancelled
|
-
|
|||||||
|
Expired
|
(1,550,000)
|
$
|
1.26
|
|||||
|
Balance at February 28, 2011
|
-
|
$
|
-
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled
|
-
|
-
|
||||||
|
Expired
|
-
|
-
|
||||||
|
Balance at February 29, 2012
|
-
|
$
|
-
|
|||||
|
Exercise Price
|
Outstanding at
February 28, 2011
|
Weighted Average Remaining
Contractual Life (Years)
|
Number Exercisable at
February 28, 2011
|
|||||||||||
|
$
|
1.00
|
750,000
|
0.16
|
750,000
|
||||||||||
|
$
|
1.50
|
800,000
|
1.15
|
800,000
|
||||||||||
|
-
|
Major customers
|
|
Revenue Year Ended
February 29,
|
Percentage of
Total Revenue
|
Accounts Receivable
At February 29,
|
||||||||||
|
2012
|
||||||||||||
|
-Customer A
|
$
|
145,413
|
29
|
%
|
$
|
4,922
|
||||||
|
Revenue Year Ended
February 28,
|
Percentage of
Total Revenue
|
Accounts Receivable
At February 28,
|
||||||||||
|
2011
|
||||||||||||
|
-Customer B
|
$
|
106,033
|
10
|
%
|
$
|
27,520
|
||||||
|
-
|
Major suppliers
|
|
Purchase
Year Ended
February 29,
|
Accounts /Notes Payable
At February 29,
|
|||||||
|
2012
|
||||||||
|
-Vendor A
|
$
|
67,900
|
$
|
-
|
||||
|
-Vendor B
|
$
|
30,222
|
$
|
-
|
||||
|
Purchase
Year Ended
February 28,
|
Accounts /Notes Payable
At February 28,
|
|||||||
|
2011
|
||||||||
|
-Vendor A
|
$
|
264,174
|
$
|
75,752
|
||||
|
Twelve months ending
|
Amounts
|
|||
|
February 28, 2013
|
$
|
151,280
|
||
|
February 28, 2014
|
$
|
132,165
|
||
|
February 28, 2015
|
$
|
57,288
|
||
|
February 28, 2016
|
$
|
-
|
||
|
|
Foreign
Currency
Translation Adjustment
|
|||
|
Balance at February 28, 2010
|
$
|
(42,175
|
)
|
|
|
Change for the year ended
|
(339,890
|
)
|
||
|
Balance at February 28, 2011
|
$
|
(382,065
|
)
|
|
|
Change for the year ended
|
105,801
|
|||
|
Balance at February 29, 2012
|
$
|
(276,264
|
)
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|