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.
|
(Mark One)
|
|
|
x
|
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED November 30, 2010
|
|
o
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT FOR THE TRANSITION PERIOD FROM __________ TO __________
COMMISSION FILE NUMBER: 333-148005
|
|
Nevada
|
20-8009362
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
Smaller reporting company
x
|
|
Page
No.
|
||||
|
PART I. - FINANCIAL INFORMATION
|
||||
|
Item 1.
|
Financial Statements
|
|||
|
Consolidated Balance Sheets as of November 30, 2010 ( unaudited) and February 28, 2010
|
2
|
|||
|
Consolidated Statements of Operations and Comprehensive Income for the Nine Months Ended November 30, 2010 (unaudited) and 2009 (unaudited and restated) and the Three Months Ended November 30, 2010 (unaudited) and 2009 (unaudited and restated )
|
3
|
|||
|
Consolidated Statements of Cash Flows for the Nine Months Ended November 30, 2010 (unaudited) and 2009 (unaudited and restated )
|
4
|
|||
|
Notes to Unaudited Consolidated Financial Statements.
|
5
|
|||
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations.
|
21
|
||
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
26
|
||
|
Item 4.
|
Controls and Procedures.
|
26
|
||
|
PART II - OTHER INFORMATION
|
||||
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds.
|
28
|
||
|
Item 6.
|
Exhibits.
|
29
|
||
|
XODTEC LED, INC. AND SUBSIDIARIES
|
||||||||
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
|
|
|
|
||||||
|
November 30,
|
February 28
|
|||||||
|
2010
|
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
|
|||||||
|
Current assets
|
|
|
||||||
|
Cash and cash equivalents
|
$ | 227,525 | $ | 255,884 | ||||
|
Notes receivable, net
|
77,681 | 21,088 | ||||||
|
Accounts receivable, net
|
145,431 | 103,472 | ||||||
|
Other receivables
|
47,358 | 30,387 | ||||||
|
Inventories, net
|
- | 146,626 | ||||||
|
Prepayments
|
301,752 | 69,537 | ||||||
|
Other current assets
|
36,289 | 20,761 | ||||||
|
Total current assets
|
836,036 | 647,755 | ||||||
|
Property and equipment, net
|
115,366 | 631,773 | ||||||
|
|
||||||||
|
Other assets
|
||||||||
|
Deposits
|
70,306 | 65,965 | ||||||
|
Deferred assets
|
471,206 | 495,234 | ||||||
|
Other assets
|
566,642 | - | ||||||
|
Total assets
|
$ | 2,059,556 | $ | 1,840,727 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Short-term borrowings from banks
|
$ | 22,156 | $ | 20,339 | ||||
|
Notes payable
|
374,403 | 157,109 | ||||||
|
Accounts payable
|
140,329 | 70,000 | ||||||
|
Other payable
|
466,078 | 556,163 | ||||||
|
Accrued liabilities
|
341,393 | 145,951 | ||||||
|
Due to related parties
|
1,909,967 | 1,775,314 | ||||||
|
Other current liabilities
|
170,372 | 2,370 | ||||||
|
|
||||||||
|
Total current liabilities
|
3,424,698 | 2,727,246 | ||||||
|
Long-term liability
|
15,430 | 30,582 | ||||||
|
Total liabilities
|
3,440,128 | 2,757,828 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity
|
||||||||
|
Preferred stock, par value $0.001 per share, 10,000,000 shares
|
- | - | ||||||
|
authorized and 0 shares issued and outstanding
|
||||||||
|
Common stock( 225,000,000 authorized shares, par value $0.001 per share;
|
26,865 | 22,430 | ||||||
|
26,864,827 and 22,430,004 issued and outstanding at November 30, 2010
|
||||||||
|
and February 28, 2010, respectively)
|
||||||||
|
Subscription receivable
|
(130,000 | ) | (130,000 | ) | ||||
|
Additional paid in capital
|
5,676,557 | 3,677,767 | ||||||
|
Accumulated deficit
|
(6,698,415 | ) | (4,445,122 | ) | ||||
|
Accumulated other comprehensive gain - translation adjustments
|
(255,579 | ) | (42,176 | ) | ||||
|
Total stockholders' equity
|
(1,380,572 | ) | (917,101 | ) | ||||
|
Total liabilities and stockholders' equity
|
$ | 2,059,556 | $ | 1,840,727 | ||||
|
XODTEC LED, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND
|
||||||||||||||||
|
OTHER COMPREHENSIVE INCOME
|
||||||||||||||||
|
Nine months ended November 30,
|
Three months ended November 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
(Restated)
|
(Restated)
|
|||||||||||||||
|
Revenue
|
$ | 823,865 | $ | 739,849 | $ | 335,427 | $ | 250,035 | ||||||||
|
Cost of revenue
|
921,025 | 623,289 | 290,756 | 186,419 | ||||||||||||
|
Gross profit
|
(97,160 | ) | 116,560 | 44,671 | 63,616 | |||||||||||
|
Selling, general and administrative expenses
|
2,208,741 | 2,070,635 | 821,414 | 801,234 | ||||||||||||
|
Net operating loss
|
(2,305,901 | ) | (1,954,075 | ) | (776,743 | ) | (737,618 | ) | ||||||||
|
Other income (expense)
|
||||||||||||||||
|
Interest income
|
221 | 187 | 48 | 74 | ||||||||||||
|
Interest expense
|
(5,505 | ) | (1,791 | ) | (4,136 | ) | (718 | ) | ||||||||
|
Gain(loss) on exchange
|
(834 | ) | 2,799 | (628 | ) | 3,261 | ||||||||||
|
Indemnity income
|
70,021 | - | 661 | - | ||||||||||||
|
Other income (expense)
|
(11,294 | ) | 2,525 | (14,698 | ) | 2,008 | ||||||||||
|
Total other income (loss)
|
52,609 | 3,720 | (18,753 | ) | 4,625 | |||||||||||
|
Net loss before income taxes
|
(2,253,292 | ) | (1,950,355 | ) | (795,496 | ) | (732,993 | ) | ||||||||
|
Income taxes
|
- | - | - | - | ||||||||||||
|
Net loss
|
$ | (2,253,292 | ) | $ | (1,950,355 | ) | $ | (795,496 | ) | $ | (732,993 | ) | ||||
|
|
||||||||||||||||
|
Translation adjustments
|
(213,404 | ) | (98,190 | ) | (202,515 | ) | 77,193 | |||||||||
|
Comprehensive income
|
$ | (2,466,696 | ) | $ | (2,048,545 | ) | $ | (998,011 | ) | $ | (655,800 | ) | ||||
|
Net loss per share
|
||||||||||||||||
|
- Basic
|
$ | (0.09 | ) | $ | (0.10 | ) | $ | (0.03 | ) | $ | (0.04 | ) | ||||
|
- diluted
|
$ | (0.09 | ) | $ | (0.10 | ) | $ | (0.03 | ) | $ | (0.04 | ) | ||||
|
Weighted average common shares outstanding
|
||||||||||||||||
|
- Basic and
|
24,194,073 | 18,609,458 | 25,948,893 | 20,903,081 | ||||||||||||
|
- diluted
|
24,194,073 | 18,609,458 | 25,948,893 | 20,903,081 | ||||||||||||
|
XODTEC LED, INC. AND SUBSIDIARIES
|
||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
|
Nine months ended November 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||
|
Cash Flows from operating activities:
|
||||||||
|
Net (loss)
|
$ | (2,253,292 | ) | $ | (1,950,355 | ) | ||
|
Adjustments to reconcile net income to net cash
|
||||||||
|
used in operating activities:
|
||||||||
|
Depreciation and amortization
|
85,053 | 23,714 | ||||||
|
Issuance of common shares or warrants for professional services
|
281,750 | 1,107,867 | ||||||
|
Allowance for doubtful accounts
|
31,144 | - | ||||||
|
Loss on disposal of property and equipment
|
- | 1,236 | ||||||
|
(Increase) Decrease in assets:
|
||||||||
|
Notes receivable
|
(53,612 | ) | (5,370 | ) | ||||
|
Accounts receivable
|
(66,575 | ) | (58,677 | ) | ||||
|
Other receivables
|
(14,894 | ) | 8,841 | |||||
|
Inventories
|
148,796 | 98,679 | ||||||
|
Prepayments
|
(2,261 | ) | 11,214 | |||||
|
Other current assets
|
(13,975 | ) | (11,219 | ) | ||||
|
Deposits
|
(949 | ) | (20,334 | ) | ||||
|
Decrease (Increase) in liabilities:
|
||||||||
|
Notes payable
|
202,105 | 83,681 | ||||||
|
Accounts payable
|
64,472 | (158,981 | ) | |||||
|
Other payable
|
(2,418 | ) | 3,424 | |||||
|
Accrued liabilities
|
181,554 | 16,498 | ||||||
|
Other current liabilities
|
41,192 | (16,939 | ) | |||||
|
Net cash used in operating activities
|
(1,371,910 | ) | (866,721 | ) | ||||
|
Cash Flows from Investing activities:
|
||||||||
|
Increase in long-term prepayments
|
(14,643 | ) | (20,988 | ) | ||||
|
Purchase of property & equipment
|
(196,513 | ) | (887 | ) | ||||
|
Net cash used in investing activities
|
(211,156 | ) | (21,875 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from (Repayment of) borrowings from banks
|
(15,379 | ) | 31,738 | |||||
|
Proceeds from (Repayment of) related parties
|
42,757 | 36,378 | ||||||
|
Proceeds from issuance of shares
|
1,515,725 | 884,110 | ||||||
|
Net cash provided by financing activities
|
1,543,103 | 952,226 | ||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
11,604 | 6,422 | ||||||
|
Net increase (decrease) in cash and cash equivalents
|
(28,359 | ) | 70,052 | |||||
|
Cash and cash equivalents, beginning of the year
|
255,884 | 62,048 | ||||||
|
Cash and cash equivalents, end of the year
|
$ | 227,525 | $ | 132,100 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Interest paid
|
$ | 5,505 | $ | 1,791 | ||||
|
Income taxes paid
|
$ | - | $ | - | ||||
|
Non-cash investing and financing activities:
|
||||||||
|
Issuance of equity as prepayment of professional fees
|
$ | 435,000 | $ | 1,039,000 | ||||
|
-
|
Xodtec Technology Co., Ltd., was set up on February 5, 2005 is mainly engaged in LED lighting ODM/OEM and distribution in Taiwan business.
|
|
-
|
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 mainly engaged in professional translation business.
|
|
Nine Months Ended November 30, 2009
|
||||||||||||
|
As Originally
|
Effect of
|
|||||||||||
|
Reported
|
As Restated
|
Change
|
||||||||||
|
Revenue
|
$ | 11,545,510 | $ | 739,849 | $ | (10,805,661 | ) | |||||
|
Cost of revenue
|
8,387,986 | 623,289 | (7,764,697 | ) | ||||||||
|
Gross profit
|
3,157,524 | 116,560 | (3,040,964 | ) | ||||||||
|
Selling, general and administrative expenses
|
2,593,975 | 2,070,635 | (523,340 | ) | ||||||||
|
Net operating income (loss)
|
563,549 | (1,954,075 | ) | (2,517,624 | ) | |||||||
|
Other income
|
2,994 | 3,720 | 726 | |||||||||
|
Net income (loss) before income taxes
|
566,543 | (1,950,355 | ) | (2,516,898 | ) | |||||||
|
Income taxes expense (benefit)
|
(185,972 | ) | - | 185,972 | ||||||||
|
Net income (loss)
|
$ | 752,515 | $ | (1,950,355 | ) | $ | (2,702,870 | ) | ||||
|
Translation adjustments
|
451,297 | (98,190 | ) | (549,487 | ) | |||||||
|
Comprehensive income (loss)
|
$ | 1,203,812 | $ | (2,048,545 | ) | $ | (3,252,357 | ) | ||||
|
Net income (loss) per share
|
||||||||||||
|
- Basic
|
$ | 0.04 | $ | (0.10 | ) | |||||||
|
- diluted
|
$ | 0.04 | $ | (0.10 | ) | |||||||
|
Weighted average common shares outstanding
|
||||||||||||
|
- Basic and
|
18,609,458 | 18,609,458 | ||||||||||
|
- diluted
|
18,763,438 | 18,609,458 | ||||||||||
|
Three Months Ended November, 2009
|
||||||||||||
|
As Originally
|
Effect of
|
|||||||||||
|
Reported
|
As Restated
|
Change
|
||||||||||
|
Revenue
|
$ | 7,370,924 | $ | 250,035 | $ | (7,120,889 | ) | |||||
|
Cost of revenue
|
6,449,619 | 186,419 | (6,263,200 | ) | ||||||||
|
Gross profit
|
921,305 | 63,616 | (857,689 | ) | ||||||||
|
Selling, general and administrative expenses
|
1,188,251 | 801,234 | (387,017 | ) | ||||||||
|
Net operating loss
|
(266,946 | ) | (737,618 | ) | (470,672 | ) | ||||||
|
Other income
|
13,124 | 4,625 | (8,499 | ) | ||||||||
|
Net loss before income taxes
|
(253,822 | ) | (732,993 | ) | (479,171 | ) | ||||||
|
Income taxes expense (benefit)
|
(330,124 | ) | - | - | ||||||||
|
Net income (loss)
|
$ | 76,302 | $ | (732,993 | ) | $ | (479,171 | ) | ||||
|
Translation adjustments
|
442,180 | 77,193 | (364,987 | ) | ||||||||
|
Comprehensive income(loss)
|
$ | 518,482 | $ | (655,800 | ) | $ | (844,158 | ) | ||||
|
Net income (loss) per share
|
||||||||||||
|
- Basic
|
$ | 0.00 | $ | (0.04 | ) | |||||||
|
- diluted
|
$ | 0.00 | $ | (0.04 | ) | |||||||
|
Weighted average common shares outstanding
|
||||||||||||
|
- Basic and
|
20,903,081 | 20,903,081 | ||||||||||
|
- diluted
|
21,101,055 | 20,903,081 | ||||||||||
|
As Originally
|
Effect of
|
|||||||||||
|
Reported
|
As Restated
|
Change
|
||||||||||
|
Cash Flows from operating activities:
|
||||||||||||
|
Net income (loss)
|
$ | 752,515 | $ | (1,950,355 | ) | $ | 2,702,870 | |||||
|
Adjustments to reconcile net income to net cash used in operating activities:
|
||||||||||||
|
Depreciation and amortization
|
28,703 | 23,714 | 4,989 | |||||||||
|
Issuance of common shares or warrants for professional services
|
1,107,867 | 1,107,867 | - | |||||||||
|
Loss on disposal of property and equipment
|
- | 1,236 | (1,236 | ) | ||||||||
|
(Increase) Decrease in assets:
|
||||||||||||
|
Notes receivable
|
- | (5,370 | ) | 5,370 | ||||||||
|
Accounts receivable
|
(2,500,950 | ) | (58,677 | ) | (2,442,273 | ) | ||||||
|
Other receivables
|
(62,775 | ) | 8,841 | (71,616 | ) | |||||||
|
Inventories
|
(26,359 | ) | 98,679 | (125,038 | ) | |||||||
|
Prepayments
|
(365,744 | ) | 11,214 | (376,958 | ) | |||||||
|
Other current assets
|
(21,127 | ) | (11,219 | ) | (9,908 | ) | ||||||
|
Deposits
|
- | (20,334 | ) | 20,334 | ||||||||
|
Decrease (Increase) in liabilities:
|
||||||||||||
|
Notes payable
|
- | 83,681 | (83,681 | ) | ||||||||
|
Accounts payable
|
730,994 | (158,981 | ) | 889,975 | ||||||||
|
Other payable
|
1,243 | 3,424 | (2,181 | ) | ||||||||
|
Accrued liabilities
|
274,021 | 16,498 | 257,523 | |||||||||
|
Other current liabilities
|
(10,705 | ) | (16,939 | ) | 6,234 | |||||||
|
Increase in income tax payable
|
(185,969 | ) | - | (185,969 | ) | |||||||
|
Net cash used in operating activities
|
(278,286 | ) | (866,721 | ) | 588,435 | |||||||
|
Cash Flows from Investing activities:
|
||||||||||||
|
Increase in long-term prepayments
|
- | (20,988 | ) | 20,988 | ||||||||
|
Purchase of property and equipment
|
- | (887 | ) | 887 | ||||||||
|
Proceeds from sale of assets
|
351 | - | 351 | |||||||||
|
Net cash provided by (used in) investing activities
|
351 | (21,875 | ) | 22,226 | ||||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Proceeds from borrowings from banks
|
30,112 | 31,738 | (1,626 | ) | ||||||||
|
Proceeds from (Repayment of) related parties
|
(614,205 | ) | 36,378 | (650,583 | ) | |||||||
|
Proceeds from issuance of shares
|
884,110 | 884,110 | - | |||||||||
|
Net cash provided by financing activities
|
300,017 | 952,226 | (652,209 | ) | ||||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(2,319 | ) | 6,422 | (8,741 | ) | |||||||
|
Net increase in cash and cash equivalents
|
19,763 | 70,052 | (50,289 | ) | ||||||||
|
Cash and cash equivalents, beginning of the year
|
107,340 | 62,048 | 45,292 | |||||||||
|
Cash and cash equivalents, end of the period
|
$ | 127,103 | $ | 132,100 | $ | (4,997 | ) | |||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Interest paid
|
$ | 1,829 | $ | 1,791 | ||||
|
Income taxes paid
|
$ | - | $ | - | ||||
|
Non-cash investing and financing activities:
|
||||||||
|
Issuance of equity as prepayment of professional fees
|
$ | 570,000 | $ | 1,039,000 | ||||
|
Useful Lives (Years)
|
|
|
Transportation
|
5 years
|
|
Office equipment
|
5 years
|
|
Machinery
|
3-6 years
|
|
Equipments for leases
|
12 years
|
|
Other equipment
|
3-6 years
|
|
Average Rate for the nine months
|
||||||||
|
November 30,
|
2010
|
2009
|
||||||
|
Taiwan dollar (NTD)
|
NTD 30.53270
|
NTD 33.00431
|
||||||
|
United States dollar ($)
|
$ | 1.00000 | $ | 1.00000 | ||||
|
Exchange Rate at
|
||||||||
|
November 30,
|
2010 | 2009 | ||||||
|
Taiwan dollar (NTD)
|
NTD 31.61906
|
NTD 32.34200
|
||||||
|
United States dollar ($)
|
$ | 1.0000 | $ | 1.0000 | ||||
|
|
Shares subject to Warrants
|
Weighted Average Exercise Price
|
||||||
|
Balance at February 28, 2010
|
2,550,000
|
$
|
1.35
|
|||||
|
Granted
|
-
|
|||||||
|
Exercised
|
-
|
|||||||
|
Balance at November 30, 2010
|
2,550,000
|
$ |
1.35
|
|||||
|
Exercise Price
|
Outstanding at November 30, 2010
|
Weighted Average Remaining Contractual Life (Years)
|
Number Exercisable at November 30, 2010
|
|||||||||||
|
$
|
1.00
|
750,000
|
0.45
|
750,000
|
||||||||||
|
$
|
1.50
|
1,800,000
|
1.19
|
1,800,000
|
||||||||||
|
|
November 30,
2010
|
February 28,
2010
|
||||||
|
Raw Material
|
$
|
161,947
|
$
|
76,044
|
||||
|
Work-in-process
|
22,308
|
11,269
|
||||||
|
Finished goods
|
213,793
|
59,313
|
||||||
|
Gross inventory
|
$
|
398,048
|
$
|
146,626
|
||||
|
Less amount to reduce inventories to lower of cost or market
|
(398,048)
|
-
|
||||||
|
Net inventory
|
$
|
-
|
$
|
146,626
|
||||
|
|
November 30,
2010
|
February 28,
2010
|
||||||
|
Office equipment
|
$
|
106,281
|
$
|
66,365
|
||||
|
Machinery
|
51,073
|
-
|
||||||
|
Equipments for leases
|
-
|
755,681
|
||||||
|
Other equipment
|
-
|
4,016
|
||||||
|
Total property and equipment
|
157,354
|
826,062
|
||||||
|
Accumulated depreciation
|
(41,988
|
)
|
(38,555
|
)
|
||||
|
Accumulated impairment
|
-
|
(155,734
|
)
|
|||||
|
Total property and equipment, net
|
$
|
115,366
|
$
|
631,773
|
||||
|
November 30,
2010
|
February 28,
2010
|
|||||||
|
Long-term prepaid professional fee
|
$
|
702,250
|
$
|
451,500
|
||||
|
Other long-term prepaid expenses
|
42,581
|
43,734
|
||||||
|
Total deferred assets
|
$
|
744,831
|
$
|
495,234
|
||||
|
November 30,
2010
|
February 28,
2010
|
|||||||
|
From First Bank, interest at 4.94%, maturity date 7/1/2012
|
$
|
37,586
|
$
|
50,921
|
||||
|
Total
|
37,586
|
50,921
|
||||||
|
Current portion
|
$
|
22,156
|
$
|
20,339
|
||||
|
Long-term portion
|
$
|
15,430
|
$
|
30,582
|
||||
|
-
|
Due to related parties
|
|
·
|
its CEO in the aggregate amounts of $564,667 and $337,155, respectively,
|
|
·
|
one of its directors in the aggregate amounts of $1,147,282 and $1,332,187, respectively,
|
|
·
|
the president of its subsidiary, UP, in the aggregate amounts of $164,53 and $105,972, respectively, and
|
|
·
|
one shareholders in the aggregate amounts of $33,485 and $0, respectively.
|
|
-
|
Major customers
|
|
Revenue
Nine Months Ended November 30,
|
Percentage of Total Revenue
|
Accounts Receivable
At November 30,
|
||||||||||
|
2010
|
||||||||||||
|
-Customer A
|
$
|
79,594
|
10
|
%
|
$
|
24,155
|
||||||
|
2009
|
||||||||||||
|
-Customer B
|
$
|
123,334
|
17
|
%
|
$
|
-
|
||||||
|
-
|
Major suppliers
|
|
Purchase
Nine months Ended November 30,
|
Accounts /Notes Payable
AtNovember 30,
|
|||||||
|
2010
|
||||||||
|
-Vendor A
|
$
|
190,390
|
$
|
-
|
||||
|
-Vendor B
|
56,843
|
36,531
|
||||||
|
2009
|
||||||||
|
Twelve months ending
|
Amounts
|
|||
|
November 30, 2011
|
$
|
123,369
|
||
|
November 30, 2012
|
$
|
28,990
|
||
|
|
Foreign Currency Translation Adjustment
|
|||
|
Balance at February 28, 2010
|
$
|
(42,175)
|
||
|
Change for three month periods ended
|
(213,404)
|
|||
|
Balance at November 30, 2010
|
$
|
(255,579)
|
||
|
Useful Lives (Years)
|
|
|
Transportation
|
5 years
|
|
Office equipment
|
5 years
|
|
Machinery
|
3-6 years
|
|
Equipments for leases
|
12 years
|
|
Other equipment
|
3-6 years
|
|
Three Months Ended November 30,
|
||||||||||||||||
|
2010
|
2009
|
|||||||||||||||
|
Dollars
|
%
|
Dollars
|
%
|
|||||||||||||
|
Revenues
|
335,427
|
100.0
|
%
|
250,035
|
100.0
|
%
|
||||||||||
|
Cost of sales
|
290,756
|
86.68
|
%
|
186,419
|
74.56
|
%
|
||||||||||
|
Gross profit
|
44, 671
|
13.32
|
%
|
63,616
|
25.44
|
%
|
||||||||||
|
Selling, general and administrative expenses
|
821,414
|
244.89
|
%
|
801,234
|
320.45
|
%
|
||||||||||
|
Operating income (loss)
|
(776,743
|
)
|
(231.57
|
)%
|
(737,618
|
)
|
(295.01
|
)%
|
||||||||
|
Interest expense
|
(4,136
|
)
|
(1.23
|
)%
|
(718
|
)
|
(0.29
|
)%
|
||||||||
|
Gain(Loss) on exchange
|
(628
|
)
|
(0.19
|
)%
|
3,261
|
1.30
|
%
|
|||||||||
|
Other income (expense)
|
(14,698)
|
(4.38)
|
%
|
2,008
|
0.80
|
%
|
||||||||||
|
Income tax
|
0
|
0.0
|
%
|
0
|
0.0
|
%
|
||||||||||
|
Net (loss)
|
(795,496
|
)
|
(237.16
|
)%
|
(732,993
|
)
|
(293.16
|
)%
|
||||||||
|
Nine Months Ended November 30,
|
||||||||||||
|
2010
|
2009
|
|||||||||||
|
Dollars
|
%
|
Dollars
|
%
|
|||||||||
|
Revenues
|
823,865
|
100.0
|
%
|
739,849
|
100.0
|
%
|
||||||
|
Cost of sales
|
921,025
|
111.79
|
%
|
623,289
|
84.25
|
%
|
||||||
|
Gross profit
|
(97,160)
|
(11.79
|
)%
|
116,560
|
15.75
|
%
|
||||||
|
Selling, general and administrative expenses
|
2,208,741
|
268.10
|
%
|
2,070,635
|
279.87
|
%
|
||||||
|
Operating (loss)
|
(2,305,901
|
)
|
(279.89
|
)%
|
(1,954,075)
|
)
|
(264.12
|
)%
|
||||
|
Interest expense
|
(5,505
|
)
|
(0.67
|
)%
|
(1,791)
|
(0.24
|
)%
|
|||||
|
(Loss) on exchange
|
(834
|
)
|
(0.10
|
)%
|
2,799
|
(0.38
|
)%
|
|||||
|
Other income (expense)
|
(11,262)
|
(1.37)
|
%
|
2,525
|
0.34
|
%
|
||||||
|
Income tax
|
0
|
0.0
|
%
|
0
|
0.0
|
%
|
||||||
| Net (loss) |
(2,253,292
|
) |
(273.50
|
)% |
(1,950,355
|
) |
(263.62
|
)% | ||||
|
Category
|
November 30,
2010
|
February 28,
2010
|
Change
(in $)
|
% Change
|
||||||||||||
|
Current assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
227,525
|
$
|
255,884
|
$
|
(28,359
|
)
|
(11.08
|
)%
|
|||||||
|
Notes receivable, net
|
77,681
|
21,088
|
56,593
|
268.37
|
%
|
|||||||||||
|
Accounts receivable, net
|
145,431
|
103,472
|
41,959
|
40.55
|
%
|
|||||||||||
|
Other receivables
|
47,358
|
30,387
|
16,971
|
55.85
|
%
|
|||||||||||
|
Inventories
|
-
|
146,626
|
(146,626
|
)
|
(100.00
|
)%
|
||||||||||
|
Prepayments
|
301,752
|
69,537
|
232,215
|
333.94
|
%
|
|||||||||||
|
Other current assets
|
36,289
|
20,761
|
15,528
|
74.79
|
%
|
|||||||||||
|
Current liabilities:
|
||||||||||||||||
|
Short-term debt
|
22,156
|
20,339
|
1.817
|
8.93
|
%
|
|||||||||||
|
Notes payable
|
374,403
|
157,109
|
215,294
|
138.31
|
%
|
|||||||||||
|
Accounts payable
|
140,329
|
70,000
|
70,329
|
100.47
|
%
|
|||||||||||
|
Other payable
|
466,078
|
556,163
|
(90,085
|
)
|
(16.20
|
)%
|
||||||||||
|
Accrued liabilities
|
341,393
|
145,951
|
195,442
|
133.9
|
1%
|
|||||||||||
|
Due to related party
|
1,909,967
|
1,775,314
|
134,653
|
7.58
|
%
|
|||||||||||
|
Other current liabilities
|
170,372
|
2,370
|
168,002
|
7088.69
|
%
|
|||||||||||
|
Total current assets
|
836,036
|
647,755
|
188,281
|
29.07
|
%
|
|||||||||||
|
Total current liabilities
|
3,424,698
|
2,727,246
|
697,452
|
25.57
|
%
|
|||||||||||
|
Working capital (deficiency)
|
(2,588,662
|
)
|
(2,079,491
|
)
|
(509,171
|
)
|
(24.49
|
)%
|
||||||||
|
·
|
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.
|
|
·
|
Lack of documentation relating to sales or other dispositions of inventory.
|
|
·
|
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.
|
|
XODTEC LED, INC.
|
|||
|
Date: January 19, 2011
|
/s/ Yao-Ting Su
|
||
|
Yao-Ting Su
|
|||
|
Chief Executive Officer
|
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 |
|---|