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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| [x] |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
|||
|
SECURITIES EXCHANGE ACT OF 1934
|
||||
|
For the Fiscal Year Ended December 31, 2011
|
||||
|
OR
|
||||
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
|||
|
SECURITIES EXCHANGE ACT OF 1934
|
||||
|
For the transition period from _____ to __________
|
|
NEVADA
|
20-4672080
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
Title of Each Class
|
Name of Exchange On which Registered
|
|
$0.001 Common Stock
|
Nasdaq Global Market
|
|
ITE
M 1
|
BUSINESS
|
|
l
|
selling of internet advertising space on our website portals;
|
|
l
|
selling of value-added technical services to our clients through the internet advertising management systems and platforms developed and managed by us;
|
|
l
|
selling of advertising time slots on our television shows and on our installed bank kiosks; and
|
|
l
|
providing brand management and sales channel building services to a certain group of clients.
|
|
·
|
Allowing potential entrepreneurs interested in inexpensive franchise and other business ventures to find in-depth details about these businesses in various industries and business categories, with real-time, online assistance using an instant messenger;
|
|
·
|
Providing one-stop integrated internet marketing and advertising services for SMEs by offering customized services such as design, website and mini-site setup, and advertisement placement on various communication channels through intelligent based promotion platforms; and
|
|
·
|
Bundling with advanced traffic generation techniques, search-engine optimization and marketing and other management tools to assist our clients with monitoring, analyzing and managing their advertising on our web portals.
|
|
·
|
Client-based innovation.
Our advertising and marketing services are intended to be a one-stop shop for advertising and marketing solutions to our clients. These services are based on the needs of our existing clients. All of our value added services, including lead generation and capture, online messaging and consulting, search engine marketing and optimization, mini-site hosting and, content management, simplify the business process for our clients by allowing them to effectively allocate their resources and budget for various advertising and marketing tools and channels.
|
|
·
|
Target market innovation and expansion of audience base
. We believe that by offering a multichannel communication platform, we enable SMEs to reach a wide range of consumers with complementary and mutually reinforcing advertising and marketing campaigns. We are better able to attract business owners who want to reach targeted consumer groups through a number of different advertising channels in different venues and regions, and at different times of the day.
|
|
·
|
Advanced campaign tracking & monitoring tools
. We have deployed advanced tracking, search engine optimization, resource scheduling and content management and ad campaign management tools to achieve effective and efficient advertising effects.
|
|
·
|
Valuable intellectual property
. We have twenty-six copyright certificates and property rights for twenty-six software products in connection with the advertising business, all of which were developed by our research and development team.
|
|
·
|
Experienced management team
. We have an experienced management team. In particular, Handong Cheng, our founder, chairman and chief executive officer has over ten years’ experience in management. He demonstrated his entrepreneurship and business leadership by starting our business and he has successfully grown our business to become a leader in online media marketing and advertising services. He also secured our status as the sole strategic alliance partner of China Construction Bank in Henan province with respect to bank kiosk advertising. George Chu, our chief operating officer, has diversified and international industry experience that will help us to scale to the next level. Zhige Zhang, our chief financial officer has over six years’ experience in software development and Internet ad technology.
|
|
Industry
|
Percentage of total revenue
|
|||
|
Food and beverage
|
17
|
%
|
||
|
Women Accessories
|
5
|
%
|
||
|
Footwear, apparel and garments
|
24
|
%
|
||
|
Home Goods and Construction Materials
|
18
|
%
|
||
|
Environmental Protection Equipment
|
12
|
%
|
||
|
Cosmetic and Health Care
|
9
|
%
|
||
|
Education Network
|
11
|
%
|
||
|
Others
|
4
|
%
|
||
|
Total
|
100
|
%
|
||
|
Name of Software
|
Registration Number
|
|
|
互联网用户监测及网民综合分析评价系统
V1.0
Software V1.0 of Internet users Monitor and General Analysis and Assess System
|
2008SRBJ4071
|
|
|
互联网信息内容综合管理平台技术软件
V1.0
Software V1.0 of General Management Platform on Internet Information Content
|
2008SRBJ4097
|
|
|
互联网广告效果监测数据分析系统软件
V1.0
Software V1.0 of Internet Advertising Effect Monitor and Data Analysis System
|
2008SRBJ4083
|
|
|
基于互
联网广告效果投放综合监测及管理平台软件
V1.0
Software V1.0 of General Monitoring and Management Platform on Internet Advertising Effect
|
2008SRBJ4073
|
|
|
基于效果的搜索引擎服
务
平台
软
件
V1.0
Software V1.0 of Effect-based Search Engine Service Platform
|
2008SRBJ4084
|
|
|
基于互
联网广告留言综合分析及管理平台软件
V1.0
Software V1.0 of General Analysis and Management Platform on Internet Based Advertising Message
|
2008SRBJ4085
|
|
|
基于互
联网广告留言综合分析及管理平台软件
V2.0
Software V2.0 of General Analysis and Management Platform on Internet Based Advertising Message
|
2010SR038775
|
|
|
基于广告管理和
OA
系
统的综合运营技术平台软件
V1.0
Software V1.0 of General Operation Technology Platform on Advertisement Management and OA System
|
2010SR039308
|
|
|
互
联网用户监测及网民综合分析评价系统
V3.0
Software V3.0 of Internet User Monitor and General Analysis System
|
2010SR039309
|
|
|
互
联网信息内容综合管理平台软件
V2.0
Software V2.0 of General Management Platform on Internet information contents
|
2010SR039310
|
|
|
基于互
联网广告效果投放综合监测及管理平台软件
V2.0
Software V2.0 of General Analysis and Management Platform on Internet Advertising Effect
|
2010SR039311
|
|
|
基于留言效果的搜索引擎服
务平台软件
V2.0
Software V2.0 of Effect-based Search Engine Service Platform
|
2010SR039020
|
|
基于
电视媒体广告效果投放效果综合监测及管理平台软件
V2.0
Software V2.0 of General Analysis and Management Platform on Television Advertisement Effect
|
2010SR039548
|
|
Name of Software
|
Registration Number
|
|
基于用
户中心的短信、邮件群发的管理平台软件
V1.0
Software V1.0 of General Management Platform on Group Mailing and Group SMS
|
2010SR039551
|
|
|
基于日志分析的
访问热区和浏览轨迹分析系统
V1.0
Software V1.0 of Analysis System on Log-Based Visit Hotspot and Browsing Trail
|
2010SR039554
|
|
|
基于用
户桌面客户端的广告效果管理平台软件
V1.0
Software V1.0 of Management Platform on Client/Service-Based Advertisement Effect
|
2010SR039556
|
|
|
SOOE
互
联
网效果
营销
工具平台
软
件
V1.0
Software V1.0 of SOOE Internet Effect Marketing Tools Platform
|
2010SR017044
|
|
|
SOOE
流量统计及网民行为分析软
V1.0
Software V1.0 of SOOE Internet Traffic Statistic and Internet User Behavior Analysis System
|
2010SR017040
|
|
|
SOOE
搜索引擎效果分析软件
V1.0
Software V1.0 of SOOE Search Engine Effect Analysis System
|
2010SR017097
|
|
|
搜易基于互联网效果营销综合服务平台软件
V1.0
Software V1.0 of Sou Yi General Service Platform on Internet Effect Marketing
|
2010SR017042
|
|
|
BMtoBM
业务综合服务平台软件
V1.0
Software V1.0 of General Service Platform on BMtoBM Business
|
2010SRBJ2389
|
|
|
连锁加盟店面管理软件
V1.0
Software V1.0 of Franchise Chain Store Management System
|
2010SRBJ2386
|
|
|
连锁加盟企业综合管理平台软件
V1.0
Software V1.0 of General Management Platform on Franchise Chain Enterprise
|
2010SRBJ2388
|
|
|
中小企业渠道管理软件
V1.0
Software V1.0 of Small to Medium Enterprise Sales Channel Management System
|
2010SRBJ2365
|
|
|
广告效果监测数据分析软件
V1.0
Software V1.0 of Advertising Effect Monitor Data Analysis System
|
2010SRBJ7041
|
|
|
网络营销效果综合分析及投放管理平台软件
V1.0
Software V1.0 of Management Platform on Internet Marketing Effect and Placement
|
2010SRBJ7043
|
|
·
|
utilize traffic safety facilities and traffic signs;
|
|
·
|
impede the use of public facilities, traffic safety facilities and traffic signs;
|
|
·
|
obstruct commercial and public activities or create an unpleasant sight in urban areas;
|
|
·
|
be placed in restrictive areas near government offices, cultural landmarks or historical or scenic sites; or
|
|
·
|
be placed in areas prohibited by the local governments from having outdoor advertisements.
|
|
·
|
the CSRC approval requirement applies to SPVs that acquire equity interests in PRC companies through share exchanges and cash, and seek overseas listings; and
|
|
·
|
based on their understanding of the current PRC laws, rules and regulations and the M&A Rules, unless there are new PRC laws and regulations or clear requirements from the CSRC in any form that require the prior approval of the CSRC for the listing and trading of any overseas SPV’s securities on an overseas stock exchange, the M&A Rules do not require that we obtain prior CSRC approval because: (i) the Share Exchange is a purely foreign related transaction governed by foreign laws, not subject to the jurisdiction of PRC laws and regulations; (ii) we are not a special purpose vehicle formed or controlled by PRC companies or PRC individuals; and (iii) we are owned or substantively controlled by foreigners.
|
|
ITEM 1A.
|
RISK FACTORS
|
|
·
|
a general decline in economic conditions;
|
|
·
|
a decline in economic conditions in the particular cities where we conduct business;
|
|
·
|
a decision to shift advertising expenditures to other available less expensive advertising media; and
|
|
·
|
a decline in advertising spending in general.
|
|
·
|
increased sales and sales support activities;
|
|
·
|
improved administrative and operational systems;
|
|
·
|
enhancements to our information technology system;
|
|
·
|
stringent cost controls and sufficient working capital;
|
|
·
|
strengthening of financial and management controls; and
|
|
·
|
hiring and training of new personnel.
|
|
·
|
investors’ perception of, and demand for, securities of alternative advertising media companies;
|
|
·
|
conditions of the U.S. and other capital markets in which we may seek to raise funds;
|
|
·
|
our future results of operations, financial condition and cash flow;
|
|
·
|
PRC governmental regulation of foreign investment in advertising service companies in China;
|
|
·
|
economic, political and other conditions in China; and
|
|
·
|
PRC governmental policies relating to foreign currency borrowings.
|
|
·
|
revoking the business and operating licenses of Rise King WFOE and/or the PRC Operating Entities;
|
|
·
|
discontinuing or restricting the operations of Rise King WFOE and/or the PRC Operating Entities;
|
|
·
|
imposing conditions or requirements with which we, Rise King WFOE and/or our PRC Operating Entities may not be able to comply;
|
|
·
|
requiring us or Rise King WFOE and/or PRC Operating Entities to restructure the relevant ownership structure or operations; or
|
|
·
|
restricting or prohibiting our use of the proceeds of this offering to finance our business and operations in China.
|
|
·
|
a limited availability of market quotations for our securities;
|
|
·
|
a determination that our Common Stock is a “penny stock” which will require brokers trading in our Common Stock to adhere to more stringent rules and possibly resulting in a reduced level of trading activity in the secondary trading market for our Common Stock;
|
|
·
|
a limited amount of news and analyst coverage for our company; and
|
|
·
|
a decreased ability to issue additional securities or obtain additional financing in the future.
|
|
ITEM
1B.
|
UNRESOLVED STAFF COMMENTS
|
|
ITE
M 2
|
|
Item
|
Address
|
Leased/Owned
|
||
|
1
|
No. 3 Min, Zhuang Road, Building 6, Yu Quan Hui Gu Tuspark, Haidian District, Beijing, PRC, 1st Floor
|
Leased
|
|
2
|
No. 3 Min, Zhuang Road, Building 6, Yu Quan Hui Gu Tuspark, Haidian District, Beijing, PRC, 2nd Floor
|
Leased
|
||
|
3
|
No. 3 Min, Zhuang Road, Building 6, Yu Quan Hui Gu Tuspark, Haidian District, Beijing, PRC, 2nd Floor
|
Leased
|
||
|
4
|
No. 15 Changzheng Road, Xiaogan City, Hubei Province, PRC, 2
nd
Floor
|
Leased
|
||
|
5
|
No. 15 Changzheng Road, Xiaogan City, Hubei Province, PRC, 3
rd
Floor
|
Leased
|
||
|
6
|
Quanzhou Hangdao Plaza, Baozhou Road, Fengze District, Quanzhou City, Fujian Province, PRC, 4
th
Floor
|
Leased
|
||
|
7
|
Building 2, San Jiang Plaza, Puxi Road, Road, Fengze District, Quanzhou City, Fujian Province, PRC, Room 101
|
Leased
|
||
|
8
|
7A-02, Building 2, No.2 Shangdi Xinxi Road, Haidian District, Beijing, PRC
|
Leased
|
|
ITEM
3
|
LEGAL PROCEEDINGS
|
|
ITE
M 4
|
MINE SAFETY DISCLOSURES
|
|
ITE
M 5
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
Year
|
Period
|
High
|
Low
|
|||||||
|
2010
|
First Quarter
|
$ | 7.00 | $ | 3.50 | |||||
|
Second Quarter
|
$ | 4.49 | $ | 3.10 | ||||||
|
Third Quarter
|
$ | 4.81 | $ | 3.35 | ||||||
|
Fourth Quarter
|
$ | 4.53 | $ | 3.50 | ||||||
|
2011
|
First Quarter
|
$ | 4.65 | $ | 3.25 | |||||
|
Second Quarter
|
$ | 3.80 | $ | 1.34 | ||||||
|
Third Quarter
|
$ | 2.60 | $ | 1.11 | ||||||
|
Fourth Quarter
|
$ | 1.32 | $ | 1.04 | ||||||
|
ITEM
6
|
SELECTED FINANCIAL DATA
|
|
ITEM
7
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Balance sheet items, except for equity accounts
|
6.3647 | 6.6118 | ||||||
|
For the Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Items in the statements of income and comprehensive income, and statements cash flows
|
6.4735 | 6.7788 | ||||||
|
1.
|
Income tax
|
|
·
|
Rise King WFOE is a software company qualified by the related PRC governmental authorities and was approved by the local tax authorities of Beijing, the PRC, to be entitled to a two-year EIT exemption from its first profitable year and a 50% reduction of its applicable EIT rate, which is 25% to 12.5% of its taxable income for the succeeding three years. Rise King WFOE had a net loss for the year ended December 31, 2008 and its first profitable year was fiscal year 2009 which has been verified by the local tax bureau by accepting the application filed by us. Therefore, it was approved to be entitled to a two-year EIT exemption for fiscal year 2009 through fiscal year 2010 and a 50% reduction of its applicable EIT rate which is 25% to 12.5% for fiscal year 2011 through fiscal year 2013. After fiscal year 2013, the applicable income tax rate of Rise King WFOE will be 25% under the current EIT law of PRC. Therefore, for the year ended December 31, 2011 and 2010, the applicable income tax rate for Rise King WFOE was 12.5% and nil%, respectively.
|
|
·
|
Business Opportunity Online was qualified as a High and New Technology Enterprise in Beijing High-Tech Zone in 2005 and was approved by the local tax authorities of Beijing, the PRC, to be entitled to a three-year EIT exemption for fiscal year 2005 through fiscal year 2007 and a 50% reduction of its applicable EIT rate, which is 15% to 7.5% for the following three years from fiscal year 2008 through fiscal year 2010. However, in March 2007, a new enterprise income tax law (the “New EIT”) of PRC was enacted which was effective on January 1, 2008. Subsequently, on April 14, 2008, relevant governmental regulatory authorities released new qualification criteria, application procedures and assessment processes for “High and New Technology Enterprise” status under the New EIT which would entitle the re-qualified and approved entities to a favorable statutory tax rate of 15%. Business Opportunity Online re-applied its qualification for a High and New Technology Enterprise in 2008 to the related PRC regulatory authorities. With an effective date of September 4, 2009, Business Opportunity Online obtained the approval of its reassessment of the qualification as a “High and New Technology Enterprise” under the New EIT law and was approved again by the local tax authorities to be entitled to a favorable statutory tax rate of 15%. Under the previous EIT laws and regulations, High and New Technology
Enterprises enjoyed a favorable tax rate of 15% and were exempted from income tax for three years beginning with their first year of operations, and were entitled to a 50% tax reduction to 7.5% for the subsequent three years and 15% thereafter. The current EIT Law provides grandfathering treatment for enterprises that were (1) qualified as High and New Technology Enterprises under the previous EIT laws, and (2) established before March 16, 2007, if they continue to meet the criteria for High and New Technology Enterprises under the current EIT Law. The grandfathering provision allows Business Opportunity Online to continue enjoying their unexpired tax holidays provided by the previous EIT laws and regulations, as it was established in December 2004 and qualified as a High and New Technology Enterprises under the previous EIT laws in 2005. After the expiration of the current tax holiday as of December 31, 2010, the applicable income tax rate of Business Opportunity Online increased to 15%, the standard preferential income tax rate for a High and New Technology Enterprise. Therefore, for the year ended December 31, 2011 and 2010, the applicable income tax rate for Business Opportunity Online was 15% and 7.5%, respectively. Business Opportunity Online’s High and New Technology Enterprise certificate will expire on September 4, 2012 and subject to an administrative review by the relevant PRC governmental regulatory authorities for obtaining the renewed certificate. As confirmed with the local tax authorities of Beijing, the PRC, if Business Opportunity Online fails to pass the administrative review, the enacted tax rate will be increased to 25% starting from January 1, 2012. Business Opportunity Online assessed the situation and concluded that more likely than not it will be able to pass this administrative review and continue to enjoy the 15% preferential income tax rate as a High and New Technology Enterprise.
|
|
·
|
Business Opportunity Online Hubei, Hubei CNET and Zhao Shang Ke Hubei were all incorporated in Xiaotian Industrial Park of Xiaogan Economic Development Zone in Xiaogan City, Hubei province of the PRC in 2011. These operating entities have been approved by the related local government authorities to apply the deemed income tax method for its computation of income tax expense for the year ended December 31, 2011. Under the deemed income tax method, the deemed profit is calculated based on 10% of the total revenue and the applicable income tax rate is 25%. Therefore, the income tax expenses under the deemed income tax method is calculated as 2.5% of the total revenue recognized for the year ended December 31, 2011 for each of these operating entities. In December 2011, the local tax authorities of these operating entities informed the Company, that they will cancel the current applicable deemed income tax method for computation of income tax expenses starting from January 1, 2012 for these entities, but may refund certain amount of the income tax paid by these operating entities as an local subsidy to these entities. Therefore, the applicable income tax rate for these operating entities will be 25% starting from January 1, 2012.
|
|
·
|
The applicable income tax rate for the rest of our PRC operating entities was 25% for the years ended December 31, 2011 and 2010.
|
|
·
|
The New EIT also imposed a 10% withholding income tax for dividends distributed by a foreign invested enterprise to its immediate holding company outside China, which were exempted under the previous enterprise income tax law and rules. A lower withholding tax rate will be applied if there is a tax treaty arrangement between mainland China and the jurisdiction of the foreign holding company. Holding companies in Hong Kong, for example, will be subject to a 5% rate. Rise King WFOE is owned by an intermediate holding company in Hong Kong and will be entitled to the 5% preferential withholding tax rate upon distribution of the dividends to this intermediate holding company.
|
|
2.
|
Business tax and relevant surcharges
|
|
A.
|
RESULTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2011 AND 2010
|
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$
|
US$
|
|||||||
|
Sales
|
$ | 28,105 | $ | 40,423 | ||||
|
From unrelated parties
|
626 | 1,164 | ||||||
|
From related parties
|
28,731 | 41,587 | ||||||
|
Cost of sales
|
12,027 | 18,970 | ||||||
|
Gross margin
|
16,704 | 22,617 | ||||||
|
Operating expenses
|
||||||||
|
Selling expenses
|
3,506 | 3,403 | ||||||
|
General and administrative expenses
|
7,904 | 3,460 | ||||||
|
Research and development expenses
|
2,132 | 907 | ||||||
| 13,542 | 7,770 | |||||||
|
Income from operations
|
3,162 | 14,847 | ||||||
|
Other income (expenses)
|
||||||||
|
Changes in fair value of warrants
|
- | 1,861 | ||||||
|
Changes in fair value of contingent consideration receivables
|
(70 | ) | - | |||||
|
Interest income
|
13 | 13 | ||||||
|
Gain on deconsolidation of subsidiaries
|
925 | - | ||||||
|
Other income
|
5 | 6 | ||||||
| 873 | 1,880 | |||||||
|
Income before income tax expense, equity method investments and noncontrolling interests
|
4,035 | 16,727 | ||||||
|
Income tax expense
|
1,035 | 352 | ||||||
|
Income before equity method investments and noncontrolling interests
|
3,000 | 16,375 | ||||||
|
Share of losses in equity investment affiliates
|
(219 | ) | - | |||||
|
Net income
|
2,781 | 16,375 | ||||||
|
Net loss attributable to noncontrolling interests
|
214 | 214 | ||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
2,995 | 16,589 | ||||||
|
Dividend of Series A convertible preferred stock
|
(407 | ) | (794 | ) | ||||
|
Net income attributable to common stockholders of ChinaNet Online Holdings, Inc.
|
$ | 2,588 | $ | 15,795 | ||||
|
Earnings per share
|
||||||||
|
Earnings per common share
|
||||||||
|
Basic
|
$ | 0.14 | $ | 0.94 | ||||
|
Diluted
|
$ | 0.14 | $ | 0.79 | ||||
|
Weighted average number of common shares outstanding:
|
||||||||
|
Basic
|
18,545,609 | 16,778,176 | ||||||
|
Diluted
|
18,759,240 | 20,896,061 | ||||||
|
Year Ended December 31,
|
||||||||||||||||
|
2011
|
2010
|
|||||||||||||||
|
GAAP
|
NON GAAP
|
GAAP
|
NONGAAP
|
|||||||||||||
|
US$
|
US$
|
US$
|
US$
|
|||||||||||||
|
Gross Profit
|
$ | 16,704 | $ | 16,704 | $ | 22,617 | $ | 22,617 | ||||||||
|
Operating expenses
|
||||||||||||||||
|
Selling expenses
|
3,506 | 2,827 | 3,403 | 3,403 | ||||||||||||
|
General and administrative expenses
|
7,904 | 6,647 | 3,460 | 3,460 | ||||||||||||
|
Research and development expenses
|
2,132 | 1,461 | 907 | 907 | ||||||||||||
| 13,542 | 7,770 | 7,770 | ||||||||||||||
| 10,935 | ||||||||||||||||
|
Income from operations
|
$ | 3,162 | $ | 14,847 | 14,847 | |||||||||||
|
Adjusted income from operations
|
$ | 5,769 | ||||||||||||||
|
Other income (expenses):
|
||||||||||||||||
|
Changes in fair value of warrants
|
- | - | 1,861 | - | ||||||||||||
|
Changes in fair value of contingent consideration receivables
|
(70 | ) | - | - | - | |||||||||||
|
Interest income
|
13 | 13 | 13 | 13 | ||||||||||||
|
Gain on deconsolidation of subsidiaries
|
925 | - | - | - | ||||||||||||
|
Other income
|
5 | 5 | 6 | 6 | ||||||||||||
| 873 | 1,880 | |||||||||||||||
| 18 | 19 | |||||||||||||||
|
Income before income tax expense, equity method investments and noncontrolling interests
|
4,035 | 16,727 | ||||||||||||||
|
Adjusted income before income tax expense, equity method investments and noncontrolling interests
|
5,787 | 14,866 | ||||||||||||||
|
Income tax expense
|
1,035 | 827 | 352 | 352 | ||||||||||||
|
Income before equity method investments and noncontrolling interests
|
3,000 | 16,375 | ||||||||||||||
|
Adjusted income before equity method investments and noncontrolling interests
|
4,960 | 14,514 | ||||||||||||||
|
Share of losses in equity investment affiliates
|
(219 | ) | (219 | ) | - | - | ||||||||||
|
Net income
|
2,781 | 16,375 | ||||||||||||||
|
Adjusted net income
|
4,741 | 14,514 | ||||||||||||||
|
Net loss attributable to noncontrolling interest
|
214 | 214 | 214 | 214 | ||||||||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
2,995 | 16,589 | ||||||||||||||
|
Adjusted net income attributable to ChinaNet Online Holdings, Inc.
|
4,955 | 14,728 | ||||||||||||||
|
Dividend for series A convertible preferred stock
|
(407 | ) | (407 | ) | (794 | ) | (794 | ) | ||||||||
|
Net income attributable to common shareholders of ChinaNet Online
|
$ | 2,588 | $ | 15,795 | ||||||||||||
|
Adjusted net income attributable to common shareholders of ChinaNet Online
|
$ | 4,548 | $ | 13,934 | ||||||||||||
|
Earnings per common share-Basic
|
$ | 0.14 | $ | 0.94 | ||||||||||||
|
Adjusted earnings per common share-Basic
|
$ | 0.25 | $ | 0.83 | ||||||||||||
| $ | 0.14 | |||||||||||||||
|
Earnings per common share-Diluted
|
$ | 0.79 | ||||||||||||||
|
Adjusted earnings per common share-Diluted
|
$ | 0.24 | $ | 0.70 | ||||||||||||
|
Weighted average number of common shares outstanding:
|
||||||||||||||||
|
Basic
|
18,545,609 | 18,545,609 | 16,778,176 | 16,778,176 | ||||||||||||
|
Diluted
|
18,759,240 | (1) | 20,384,766 | (2) | 20,896,061 | 20,896,061 |
|
(2)
|
For the year ended December 31, 2011, the effect of the 1,625,526 incremental shares resulted from assumed conversion of the convertible preferred stock was included, because the effect was dilutive for not including the non-cash gain and expenses related to the non-recurring transactions incurred under NON-GAAP measures.
|
|
Year ended December 31,
|
||||||||||||||||
|
2011
|
2010
|
|||||||||||||||
|
Revenue type
|
(Amounts expressed in thousands of US dollars, except percentages)
|
|||||||||||||||
|
Internet advertisement
|
$ | 15,359 | 53.4 | % | $ | 14,685 | 35.3 | % | ||||||||
|
Technical services
|
4,622 | 16.1 | % | 13,878 | 33.4 | % | ||||||||||
|
TV advertisement
|
6,434 | 22.4 | % | 12,493 | 30.0 | % | ||||||||||
|
Bank kiosks
|
487 | 1.7 | % | 531 | 1.3 | % | ||||||||||
|
Brand management and sales channel building
|
1,829 | 6.4 | % | - | - | % | ||||||||||
|
Total
|
$ | 28,731 | 100 | % | $ | 41,587 | 100 | % | ||||||||
|
Year ended December 31,
|
||||||||||||||||
|
2011
|
2010
|
|||||||||||||||
|
Revenue type
|
(Amounts expressed in thousands of US dollars, except percentages)
|
|||||||||||||||
|
Internet advertisement
|
$ | 15,359 | 100 | % | $ | 14,685 | 100 | % | ||||||||
|
—From unrelated parties
|
14,947 | 97 | % | 14,342 | 98 | % | ||||||||||
|
—From related parties
|
412 | 3 | % | 343 | 2 | % | ||||||||||
|
Technical services
|
4,622 | 100 | % | 13,878 | 100 | % | ||||||||||
|
—From unrelated parties
|
4,451 | 96 | % | 13,064 | 94 | % | ||||||||||
|
—From related parties
|
171 | 4 | % | 814 | 6 | % | ||||||||||
|
TV advertisement
|
6,434 | 100 | % | 12,493 | 100 | % | ||||||||||
|
—From unrelated parties
|
6,434 | 100 | % | 12,486 | 99.9 | % | ||||||||||
|
—From related parties
|
- | - | % | 7 | 0.1 | % | ||||||||||
|
Bank kiosks
|
487 | 100 | % | 531 | 100 | % | ||||||||||
|
—From unrelated parties
|
487 | 100 | % | 531 | 100 | % | ||||||||||
|
—From related parties
|
- | - | % | - | - | % | ||||||||||
|
Brand management and sales channel building
|
1,829 | 100 | % | - | - | % | ||||||||||
|
—From unrelated parties
|
1,786 | 98 | % | - | - | % | ||||||||||
|
—From related parties
|
43 | 2 | % | - | - | % | ||||||||||
|
Total
|
$ | 28,731 | 100 | % | $ | 41,587 | 100 | % | ||||||||
|
—From unrelated parties
|
28,105 | 98 | % | $ | 40,423 | 97 | % | |||||||||
|
—From related parties
|
626 | 2 | % | $ | 1,164 | 3 | % | |||||||||
|
For the year ended December 31, 2011:
|
||||||||||||||||
|
Name of subsidiary or VIE
|
Revenue
from unrelated parties |
Revenue
from related parties |
Revenue from
inter-company |
Total
|
||||||||||||
| $ | (’000 | ) | $ | (’000 | ) | $ | (’000 | ) | $ | (’000 | ) | |||||
|
Rise King WFOE
|
4,451 | 171 | - | 4,622 | ||||||||||||
|
Business Opportunity Online and subsidiaries
|
20,191 | 455 | - | 20,646 | ||||||||||||
|
Beijing CNET Online and subsidiaries
|
3,460 | - | 14 | 3,474 | ||||||||||||
|
Shanghai Jing Yang
|
3 | - | - | 3 | ||||||||||||
|
Inter-co., elimination
|
- | (14 | ) | (14 | ) | |||||||||||
|
Total revenue
|
28,105 | 626 | - | 28,731 | ||||||||||||
|
For the year ended December 31, 2011:
|
||||||||
|
Name of subsidiary or VIE
|
Cost of Sales
|
Gross Margin
|
||||||
| $ | (’000 | ) | $ | (’000 | ) | |||
|
Rise King WFOE
|
254 | 4,368 | ||||||
|
Business Opportunity Online and subsidiaries
|
9,980 | 10,666 | ||||||
|
Beijing CNET Online and subsidiaries
|
1,807 | 1,667 | ||||||
|
Shanghai Jing Yang
|
- | 3 | ||||||
|
Inter-co., elimination
|
(14 | ) | - | |||||
|
Total
|
12,027 | 16,704 | ||||||
|
For the year ended December 31, 2011:
|
||||
|
Name of subsidiary or VIE
|
Net Income
|
|||
| $ | (’000 | ) | ||
|
Rise King WFOE
|
594 | |||
|
Business Opportunity Online and subsidiaries
|
5,935 | |||
|
Beijing CNET Online and subsidiaries
|
(113 | ) | ||
|
Shanghai Jing Yang
|
27 | |||
|
ChinaNet Online Holdings, Inc.
|
(3,662 | ) | ||
|
Total net income before allocation to the noncontrolling interest
|
2,781 | |||
|
For the year ended December 31, 2010:
|
||||||||||||||||
|
Name of subsidiary or VIE
|
Revenue
from unrelated parties |
Revenue
from related parties |
Revenue from
inter-company |
Total
|
||||||||||||
| $ | (’000 | ) | $ | (’000 | ) | $ | (’000 | ) | $ | (’000 | ) | |||||
|
Rise King WFOE
|
13,064 | 814 | 596 | 14,474 | ||||||||||||
|
Business Opportunity Online
|
16,931 | 343 | - | 17,274 | ||||||||||||
|
Beijing CNET Online
|
10,428 | 7 | - | 10,435 | ||||||||||||
|
Inter-co., elimination
|
- | - | (596 | ) | (596 | ) | ||||||||||
|
Total revenue
|
40,423 | 1,164 | - | 41,587 | ||||||||||||
|
For the year ended December 31, 2010:
|
||||||||
|
Name of subsidiary or VIE
|
Cost of Sales
|
Gross Margin
|
||||||
| $ | (’000 | ) | $ | (’000 | ) | |||
|
Rise King WFOE
|
681 | 13,793 | ||||||
|
Business Opportunity Online
|
8,395 | 8,879 | ||||||
|
Beijing CNET Online
|
9,890 | 545 | ||||||
|
Inter-co., elimination
|
- | (596 | ) | |||||
|
Shenzhen Mingshan
|
4 | (4 | ) | |||||
|
Total
|
18,970 | 22,617 | ||||||
|
For the year ended December 31, 2010
|
||||
|
Name of subsidiary or VIE
|
Net Income
|
|||
| $ | (’000 | ) | ||
|
Rise King WFOE
|
12,149 | |||
|
Business Opportunity Online
|
3,923 | |||
|
Beijing CNET Online
|
24 | |||
|
Shenzhen Mingshan
|
(436 | ) | ||
|
ChinaNet Online Holdings, Inc.
|
(1,146 | ) | ||
|
Changes in fair value of warrant
|
1,861 | |||
|
Total net income before allocation to the noncontrolling interest
|
16,375 | |||
|
·
|
Internet advertising revenues for the year ended December 31, 2011 were approximately US$15.4 million as compared to US$14.7 million for the same period in 2010, representing an increase of 5%. The increase in internet advertising revenue was primarily due to a slight increase in the overall average spending of our internet advertising customers in 2011 as compared to 2010. Although our clients reduced their total advertising spending, most of them retained their basic advertising service and reduced their subscription on value-added technical services in response to the economic downturn in the PRC that began in the second half of 2011. In the meantime, we gradually gained some new clients as a result of the efforts we made in some new cities through our newly formed operating entities. However, their contribution to our revenue was limited in 2011. We also have gradually gained new clients on liansuo.com and presently there are approximately 4,000 clients listed on the site on a free trial period. While clients were using liansuo.com for free, it further expanded our exposure to larger clients, providing a new array of income source.
|
|
·
|
Revenues generated from technical services offered by Rise King WFOE were US$4.6 million for the year ended December 31, 2011, as compared to US$13.9 million for the same period in 2010. Due to the Chinese government’s monetary policy of increasing interest rates and tightening the money supply, and other economic difficulties that unexpectedly began in the second quarter of 2011, many of our clients, including our branded clients, who are mostly SMEs, reduced their advertising spending significantly in response to the overall economic situation in China. The decrease in our internet advertising related technical services revenue for the year ended December 31, 2011 as compared with the same period in 2010 was primarily due to a decrease in the average revenue per client by approximately 50%. In addition, some of our clients terminated the subscription of these services in the second half of 2011.
|
|
·
|
We had a 49% decrease in TV advertising revenue to US$6.4 million for the year ended December 31, 2011 from US$12.5 million for the same period in 2010. We generated this US$6.4 million of TV advertising revenue by selling approximately 6,040 minutes of advertising time that we purchased from different provincial TV stations as compared with approximately 14,420 minutes of advertising time that we sold in the same period of 2010. The decrease in revenue we generated from the TV advertisement segment for the year ended December 31, 2011 as compared to the same period in 2010 were a direct result of the decrease of approximately 8,380 total minutes of TV advertising time sold in the year of 2011 as compared to 14,420 minutes sold in 2010. Increases in demand for TV advertising were relatively limited due to much higher cost as compared to other advertising channels, such as Internet advertising and print advertising, which resulted in lower demand from our customers for this service. Beginning in the middle of the fiscal year 2010, due to the increase in the cost per minute charged by the TV stations, which cost was passed on to our end customers, our clients’ demand for the TV advertising service decreased significantly. We had to decrease our selling price in order to sell all of the TV minutes purchased from the TV stations, which led to a low gross profit margin of approximately 4% for this segment for the year ended December 31, 2010. In response to this decreased demand, for the year ended December 31, 2011, we reduced the business scope of the TV division, which was integrated into our overall advertising and marketing platform and provided to the existing Internet client base as one of the additional communication channels. We only kept a limited quantity of TV time slots with a relatively lower cost per minute, which led to more affordable prices for our customers and to a better match for our customers’ needs and cost budgets. Accordingly, along with the
|
|
|
gradual increase in our selling price during 2011 as compared to 2010, the gross profit margin of this segment improved significantly for the year ended December 31, 2011 to approximately 19% as compared with 4% for the prior year. We will continue to monitor the demand from our customers for this segment, and purchase additional TV advertisement time, if necessary.
|
|
·
|
For the year ended December 31, 2011, we earned approximately US$0.49 million of revenue from the bank kiosk business segment as compared to approximately US$0.53 million for the same period in 2010. The bank kiosk advertising business is still in the very early stages of development and many details still need to be further analyzed and finalized before we allocate more capital to this business unit. It was not a significant contributor to revenue for either the year ended December 31, 2011 or 2010. Management currently believes that this business is unlikely to expand and some of the technology used in this business unit will be fully integrated into the overall advertising and marketing platform.
|
|
·
|
As a result of the acquisition of Quanzhou Zhi Yuan, Quanzhou Tian Xi Shun He and the launch of Zhao Shang Ke Hubei, we operated our business in one more reportable business segment, Brand management and sales channel building segment. For the year ended December 31, 2011, we provided this service to approximately 60 customers and achieved approximately US$1.8 million of revenue from this segment. Upon deconsolidation of Zhao Shang Ke Hubei in December 2011, only Quanzhou Zhi Yuan and Quanzhou Tian Xi Shun He’s revenue will be included in this segment in the future periods.
|
|
Year ended December 31,
|
||||||||||||||||||||||||
|
2011
|
2010
|
|||||||||||||||||||||||
|
(Amounts expressed in thousands of US dollars, except percentages)
|
||||||||||||||||||||||||
|
Revenue
|
Cost
|
GP ratio
|
Revenue
|
Cost
|
GP ratio
|
|||||||||||||||||||
|
Internet advertisement
|
$ | 15,359 | 6,033 | 61 | % | $ | 14,685 | $ | 6,266 | 57 | % | |||||||||||||
|
Technical service
|
4,622 | 254 | 95 | % | 13,878 | 613 | 95 | % | ||||||||||||||||
|
TV advertisement
|
6,434 | 5,233 | 19 | % | 12,493 | 11,974 | 4 | % | ||||||||||||||||
|
Bank kiosk
|
487 | 42 | 91 | % | 531 | 45 | 92 | % | ||||||||||||||||
|
Brand management and sales channel building
|
1,829 | 465 | 75 | % | - | - | - | % | ||||||||||||||||
|
Others
|
- | - | - | - | 72 | N/A | ||||||||||||||||||
|
Total
|
$ | 28,731 | $ | 12,027 | 58 | % | $ | 41,587 | $ | 18,970 | 54 | % | ||||||||||||
|
·
|
Cost associated with obtaining internet resources was the largest component of our cost of revenue for internet advertisement, accounting for approximately 80% of our total internet advertisement cost of sales. We purchased these internet resources from other well-known portal websites in China, such as: Baidu, Google and Tecent (QQ). Our purchasing of these internet resources in large volumes for ultimate use by our customers allowed us to negotiate discounts with our suppliers. The majority of the resources purchased were used by the internet advertising unit to attract more internet traffic to our advertising portals, assist our internet advertisement clients to obtain more diversified exposure and to generate more visits to their advertisements and mini-sites placed on our portal websites. For the years ended 2011 and 2010, our total cost of sales for internet advertising was US$6.0 million and US$6.3 million, respectively. The decrease in our cost of sales for internet advertising revenue was mainly due to a decreased volume of internet resources that we purchased to match the decreasing demands, and such decreases were partially offset by the increase in the purchase price of such resources as compared in 2010.
|
|
·
|
Beginning in December 2009, our WFOE began providing a number of value added technical services to our internet advertisement customers. The direct cost of sales for the WFOE’s technical services revenue recognized by our WFOE was primarily the PRC business tax expenses, which was approximately 5% of the total technical service revenue recognized by Rise King WFOE. The decrease in the business tax expenses incurred by our WFOE in 2011 was in line with the decrease in the technical services revenue earned by our WFOE in 2011 as compared to that in 2010.
|
|
·
|
TV advertisement time cost is the largest component of cost of revenue for TV advertisement revenue. We purchase TV advertisement time from different provincial TV stations and resell it to our TV advertisement clients. Our TV advertisement time cost was approximately US$5.2 million and US$12.0 million for the years ended December 31, 2011 and 2010, respectively. The significant decrease in our total TV advertisement time cost in year 2011 was mainly due to the decrease of the approximately 8,380 total minutes we purchased and resold in year 2011 as compared to year 2010. However, our gross profit margin for this segment increased to 19% for the year ended December 31, 2011 as compared to 4% for the same period of 2010. This improvement was primarily due to the efficiency of purchasing TV time on a more cost effective basis while simultaneously matching our customers’ needs. In addition, we only kept the TV advertising time from the stations that can be purchased on a more affordable cost basis as compared with the selling price that our customers can afford.
|
|
·
|
Cost recognized for Brand management and sales channel building business segment mainly consisted of director labor cost for providing these services to our customers and the related business tax and surcharges.
|
|
Years ended December 31,
|
||||||||||||||||
|
2011
|
2010
|
|||||||||||||||
|
(Amounts expressed in thousands of US dollars, except percentages)
|
||||||||||||||||
|
Amount
|
% of total
revenue |
Amount
|
% of total
revenue |
|||||||||||||
|
Total Revenue
|
$ | 28,731 | 100 | % | $ | 41,587 | 100 | % | ||||||||
|
Gross Profit
|
16,704 | 58 | % | 22,617 | 54 | % | ||||||||||
|
Selling expenses
|
3,506 | 12 | % | 3,403 | 8 | % | ||||||||||
|
General and administrative expenses
|
7,904 | 28 | % | 3,460 | 8 | % | ||||||||||
|
Research and development expenses
|
2,132 | 7 | % | 907 | 2 | % | ||||||||||
|
Total operating expenses
|
13,542 | 47 | % | $ | 7,770 | 19 | % | |||||||||
|
·
|
Selling expenses: Selling expenses increased to US$3.5 million for the year ended December 31, 2011 from US$3.4 million for the same period of 2010. Our selling expenses primarily consist of advertising expenses for brand development that we pay to TV stations and other media outlets for the promotion and marketing of our advertising web portals, other advertising and promotional expenses, website server hosting and broadband leasing expenses, staff salaries, staff benefits, performance bonuses, travelling expenses and communication expenses of our sales department. For the year ended December 31, 2011, the change in our selling expenses was mainly due to the following reasons: (1) the increase in the share-based compensation expenses in relation to the restricted stock and common stock purchase options issued to members of our sales department of approximately US$0.68 million; (2) the increase in staff salary, bonus, benefit expenses and other general selling expenses, such as entertainment expenses, travelling expenses and communication expenses of approximately US$0.08 million, due to expansion of our sales department through newly formed and acquired VIEs in 2011; and (3) our brand development advertising expenses for our advertising web portals decreased by approximately US$0.65 million. We do not believe that brand-building expenses will continue to be a significant portion of our selling expenses on a going-forward basis, because, through the investment we made in brand building over the last three years, we have achieved our expected results. Our key advertising web portal, 28.com has brand recognition as one of the most popular Chinese internet portals providing advertising and marketing services and other value-added services to SMEs, particularly for small and medium-sized franchisors, in the PRC. Beginning in fiscal year 2010, management decided to gradually reduce such costs due to the significant increase in the costs of TV advertising.
|
|
·
|
General and administrative expenses: General and administrative expenses increased to US$7.9 million for the year ended December 31, 2011 as compared to US$3.5 million for the same period in 2010. Our general and administrative expenses primarily consist of salaries and benefits for management, accounting and administrative personnel, office rentals, depreciation of office equipment, professional service fees, maintenance, utilities and other office expenses. The change in our general and administrative expenses for the year ended December 31, 2011 was mainly due to the following reasons: (1) the increase in the share-based compensation expenses in relation to the restricted stock and common stock purchase options issued to our management, directors and employees on November 30, 2011, of approximately US$1.26 million; (2) the increase in the bad debts provision of approximately US$2.58 million, which related to the account receivable balances of our internet advertising and the related technical services business segments, which had an aging over 6 to 9 months and the overdue contract execution deposits related to our TV advertising segment; (3) the increase in the amortization expenses related to the intangible assets identified in the acquisitions of Quanzhou Zhi Yuan and Quanzhou Tian Xi Shun He of approximately US$0.37 million; (4) the decrease of general and administrative expenses of Shenzhen Mingshan, which was deconsolidated from us in early 2011 of approximately US$0.27 million; and (5) the increase in salary expenses and other general administrative expenses of the newly formed and acquired VIEs in 2011 of approximately US$0.44 million.
|
|
·
|
Research and development expenses: Research and development expenses increased to US$2.1 million for the year ended December 31, 2011 from US$0.9 million for the same period of 2010. Our research and development expenses primarily consist of salaries and benefits for the research and development staff, equipment depreciation
|
|
|
expenses, and office utilities and supplies allocated to our research and development department. The increase in our research and development expenses for the year ended December 31, 2011 was mainly due to the following reasons: (1) the increase in the share-based compensation expenses in relation to the restricted stock and common stock purchase options issued to members of our research and development department of approximately US$0.67 million; (2) the increase in the amortization expenses of cloud-computing based software technologies we acquired in 2011 of approximately US$0.07 million; and (3) the increase of salary, staff benefit expenses and other R&D expenses of approximately US$0.46 million due to expansion of our research and development department in 2011. We expect that our research and development expenses will increase in future periods as we continue to expand, optimize and enhance the technology of our portal websites, upgrade our advertising and internet management software and develop our cloud-computing based management tools. In the next three to five years, we expect our research and development expenses to be within the range of four percent to six percent of our total revenues.
|
|
B.
|
LIQUIDITY AND CAPITAL RESOURCES
|
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Amounts in thousands of US dollars
|
||||||||
|
Net cash (used in)/provided by operating activities
|
$ | (603 | ) | $ | 11,582 | |||
|
Net cash used in investing activities
|
(6,084 | ) | (9,373 | ) | ||||
|
Net cash provided by/(used in) financing activities
|
1,482 | (767 | ) | |||||
|
Effect of foreign currency exchange rate changes on cash
|
310 | 231 | ||||||
|
Net (decrease)/increase in cash and cash equivalents
|
$ | (4,895 | ) | $ | 1,673 | |||
|
(1)
|
net income excluding approximately US$0.9 million non-cash gain recognized upon deconsolidation of subsidiaries, US$2.58 million of non-cash charge of bad debts provisions, US$2.9 million of non-cash share-based compensation expenses, which primarily resulted from the 2,000,000 shares of restricted stock and 885,440 shares of common stock purchase options issued to our management and employees on November 30, 2011 and US$1.3 million of other non-cash expenses of depreciation, amortizations and our share of losses in equity investment affiliates of approximately US$8.7 million;
|
|
(2)
|
the receipt of cash from operations from changes in operating assets and liabilities such as:
|
|
-
|
Other receivables decreased by approximately US$5.3 million, which was mainly due to the collection of the third party loans and the partial collection of the loan made for the production of the TV series “Xiao Zhan Feng Yun”;
|
|
-
|
accounts payable, other payables and accrued payroll and other accruals increased by approximately U$S0.7 million; and
|
|
-
|
taxes payable increased by approximately US$0.8 million.
|
|
(3)
|
offset by the use from operations from changes in operating assets and liabilities such as:
|
|
-
|
accounts receivable and due from related parties for the advertising services provided increased by approximately US$2.2 million;
|
|
-
|
prepayments and deposits to suppliers increased by approximately US$11.2 million, mainly due to the prepayments and deposits paid for the TV advertisement time purchase agreements signed for year 2012;
|
|
-
|
advance from customers and due to related parties for advertising services to be provided decreased by approximately US$1.7 million;
|
|
-
|
due to director and due to Control Group decreased by approximately US$0.7 million, as in year 2011, we settled the balances due to them for the cost and operating expenses paid by them on behalf of the company in previous years; and
|
|
-
|
we also paid approximately US$0.2 million for other current assets.
|
|
(1)
|
net income excluding the US$1.86 million of non-cash gain recorded for the changes in fair value of warrants and the US$0.8 million of non-cash expenses of depreciation, amortization and share-based compensation expenses of approximately US$15.3 million;
|
|
(2)
|
the receipt of cash from operations from changes in operating assets and liabilities such as:
|
|
-
|
advance from customers increased by approximately US$1.1 million;
|
|
-
|
due to related parties and due to director increased by approximately US$0.7 million;
|
|
-
|
accrued payroll and other accruals increased by approximately US$0.3 million;
|
|
-
|
taxes payable increased by approximately US$0.1 million; and
|
|
-
|
prepayment to suppliers decreased by approximately US$0.9 million;
|
|
(3)
|
offset by the use from operations from changes in operating assets and liabilities such as:
|
|
-
|
accounts receivable and due to related parties for the advertising services provided increased by approximately US$0.7 million;
|
|
-
|
other receivables increased by approximately US$5.0 million, which mainly due to the increase of the temporary loans lent to third parties and the approximate US$3.8 million loan for marketing campaign activities to the production of a TV series of “Xiao Zhang Feng Yun”. This TV series is produced for the commemoration of “The Republican Revolution of 1911”, we would be shown during the credit at the closing of each episode with our logo presented and also shown as a separate card during the closing before the credit screen; and
|
|
-
|
we also settled the amount due to control group for approximately US$1.1 million for the cost and expenses paid by them on behalf of our company in previous years.
|
|
·
|
Foreign Exchange Administration Rules (1996), as amended in August 2008, or the Exchange Rules;
|
|
·
|
Administration Rules of the Settlement, Sale and Payment of Foreign Exchange (1996), or the Administration Rules.
|
|
C.
|
Off-Balance Sheet Arrangements
|
|
D.
|
Tabular Disclosure of Contractual Obligations
|
|
Server
hosting
and
board-band lease |
Purchase
of TV
advertisement time |
Total
|
|||
|
US$(‘000)
|
US$(‘000)
|
US$(‘000)
|
|||
|
Year ended December 31,
|
|||||
|
-2012
|
110
|
32,941
|
33,051
|
||
|
-Thereafter
|
-
|
-
|
-
|
||
|
Total
|
110
|
32,941
|
33,051
|
|
ITEM
7B.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
I
TEM
8
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
|
ITEM
9
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTS ON ACCOUNTING AND FINANCIAL DISCLOSURES
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES
|
|
ITEM 9B.
|
OTHER INFORMATION
|
|
ITEM 10
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
|
ITEM 11
|
EXECUTIVE COMPENSATION
|
|
ITEM 12
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
ITEM 13
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
|
ITEM 14
|
PRINCIPAL ACCOUNTANT FEE AND SERVICES
|
|
ITEM 15
|
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
|
a)
|
The following are filed with this report:
|
|
|
(1)
|
The financial statements listed on the Financial Statement’s Table of Contents
|
|
|
(2)
|
Not applicable
|
|
|
(3)
|
The exhibits referred to below, which include the following managerial contracts or compensatory plans or arrangements:
|
|
2.1
|
Share Exchange Agreement, dated as of June 26, 2009, by and among Emazing Interactive, Inc., G. Edward Hancock, China Net Online Media Group Limited, and the shareholders of China Net Online Media Group Limited.(1)
|
|
2.2
|
Escrow Agreement, dated as of June 8, 2009, by and between Emazing Interactive, Inc., China Net Online Media Group Limited, Edward Hancock and Leser, Hunter, Taubman & Taubman. (1)
|
|
2.3
|
Agreement and Plan of Merger (2)
|
|
3.1
|
Articles of Incorporation of Emazing Interactive, Inc., as amended (1)
|
|
3.2
|
Articles of Merger. (2)
|
|
3.3
|
By-laws. (4)
|
|
4.1
|
Registration Rights Agreement, dated as of June 26, 2009, by and among Emazing Interactive, Inc. and certain stockholders listed therein. (1)
|
|
4.2
|
Form of Series A-1 Warrant. (3)
|
|
4.3
|
Form of Series A-2 Warrant. (3)
|
|
4.4
|
Registration Rights Agreement, dated as of August 21, 2009. (3)
|
|
4.5*
|
2011 Omnibus Securities and Incentive Plan (9)
|
|
10.1
|
Exclusive Business Cooperation Agreement, dated October 8, 2008, by and between Rise King Century Technology Development (Beijing) Co., Ltd. and Beijing CNET Online Advertising Co., Ltd. (1)
|
|
10.2
|
Exclusive Option Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online Advertising Co., Ltd. and Handong Cheng with respect to Mr. Cheng’s equity interest in Beijing CNET Online Advertising Co., Ltd. (1)
|
|
10.3
|
Exclusive Option Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online Advertising Co., Ltd. and Xuanfu Liu with respect to Mr. Liu’s equity interest in Beijing CNET Online Advertising Co., Ltd. (1)
|
|
10.4
|
Exclusive Option Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online Advertising Co., Ltd. and Li Sun with respect to Ms. Sun’s equity interest in Beijing CNET Online Advertising Co., Ltd.(1)
|
|
10.5
|
Equity Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online Advertising Co., Ltd. and Handong Cheng with respect to Mr. Cheng’s equity interest in Beijing CNET Online Advertising Co., Ltd. (1)
|
|
10.6
|
Equity Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online Advertising Co., Ltd. and Xuanfu Liu with respect to Mr. Liu’s equity interest in Beijing CNET Online Advertising Co., Ltd. (1)
|
|
Equity Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online Advertising Co., Ltd. and Li Sun with respect to Ms. Sun’s equity interest in Beijing CNET Online Advertising Co., Ltd. (1)
|
|
10.8
|
Power of Attorney of Handong Cheng, dated as of October 8, 2008, appointing Rise King Century Technology Development (Beijing) Co., Ltd. as his agent and attorney in connection with his equity interest in Beijing CNET Online Advertising Co., Ltd. (1)
|
|
10.9
|
Power of Attorney of Xuanfu Liu, dated as of October 8, 2008, appointing Rise King Century Technology Development (Beijing) Co., Ltd. as his agent and attorney in connection with his equity interest in Beijing CNET Online Advertising Co., Ltd. (1)
|
|
10.10
|
Power of Attorney of Li Sun, dated as of October 8, 2008, appointing Rise King Century Technology Development (Beijing) Co., Ltd. as her agent and attorney in connection with her equity interest in Beijing CNET Online Advertising Co., Ltd. (1)
|
|
10.11
|
Exclusive Business Cooperation Agreement, dated October 8, 2008, by and between Rise King Century Technology Development (Beijing) Co., Ltd. and Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
10.12
|
Exclusive Option Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Business Opportunity Online (Beijing) Network Technology Co., Ltd. and Handong Cheng with respect to Mr. Cheng’s equity interest in Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
10.13
|
Exclusive Option Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Business Opportunity Online (Beijing) Network Technology Co., Ltd. and Xuanfu Liu with respect to Mr. Liu’s equity interest in Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
10.14
|
Exclusive Option Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Business Opportunity Online (Beijing) Network Technology Co., Ltd. and Li Sun with respect to Ms. Sun’s equity interest in Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
10.15
|
Equity Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Business Opportunity Online (Beijing) Network Technology Co., Ltd. and Handong Cheng with respect to Mr. Cheng’s equity interest in Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
10.16
|
Equity Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Business Opportunity Online (Beijing) Network Technology Co., Ltd. and Xuanfu Liu with respect to Mr. Liu’s equity interest in Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
10.17
|
Equity Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Business Opportunity Online (Beijing) Network Technology Co., Ltd. and Li Sun with respect to Ms. Sun’s equity interest in Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
10.18
|
Power of Attorney of Handong Cheng, dated as of October 8, 2008, appointing Rise King Century Technology Development (Beijing) Co., Ltd. as his agent and attorney in connection with his equity interest in Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
10.19
|
Power of Attorney of Xuanfu Liu, dated as of October 8, 2008, appointing Rise King Century Technology Development (Beijing) Co., Ltd. as his agent and attorney in connection with his equity interest in Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
Power of Attorney of Li Sun, dated as of October 8, 2008, appointing Rise King Century Technology Development (Beijing) Co., Ltd. as her agent and attorney in connection with her equity interest in Business Opportunity Online (Beijing) Network Technology Co., Ltd. (1)
|
|
|
10.21
|
Entrustment Agreement, dated June 5, 2009, by and between Rise King Investments Limited and Handong Cheng, Xuanfu Liu and Li Sun. (1)
|
|
10.22
|
Share Transfer Agreement, dated April 28, 2009, by and between Yang Li and Handong Cheng (1)
|
|
10.23
|
Share Transfer Agreement, dated April 28, 2009, by and between Yang Li and Xuanfu Liu (1)
|
|
10.24
|
Share Transfer Agreement, dated April 28, 2009, by and between Yang Li and Li Sun (1)
|
|
10.25
|
Internet Banking Experiencing All-in-One Engine Strategic Cooperation Agreement, dated August 7, 2008, by and between Henan Branch of China Construction Bank and Shanghai Borongdingsi Computer Technology Co., Ltd. (1)
|
|
10.26
|
Cooperation Agreement, dated July 8, 2008, by and between Beijing CNET Online Advertising Co., Ltd. and Shanghai Borongdingsi Computer Technology Co., Ltd. (1)
|
|
10.27
|
Supplemental Agreement to the Cooperation Agreement, dated December 10, 2008, by and between Beijing CNET Online Advertising Co., Ltd. and Shanghai Borongdingsi Computer Technology Co., Ltd. (1)
|
|
10.28
|
Office Lease Agreement, dated January 1, 2009, by and between Beijing YuQuanHuiGu Realty Management Ltd. Co. and Business Opportunity Online (Beijing) Network Technology Ltd. Co. (1)
|
|
10.29
|
Office Lease Agreement, dated January 1, 2009, by and between Beijing YuQuanHuiGu Realty Management Ltd. Co. and Beijing CNET Online Advertising Co., Ltd. (1)
|
|
10.30
|
Office Lease Agreement, dated January 1, 2009, by and between Beijing YuQuanHuiGu Realty Management Ltd. Co. and Rise King Century Technology Development (Beijing) Co., Ltd. (1)
|
|
10.31
|
Securities Purchase Agreement, dated as of August 21, 2009. (3)
|
|
10.32
|
Securities Escrow Agreement, dated as of August 21, 2009. (3)
|
|
10.33*
|
Independent Director Agreement effective as of November 30, 2009 by and between the Company and Douglas MacLellan. (5)
|
|
10.34*
|
Independent Director Agreement effective as of November 30, 2009 by and between the Company and Mototaka Watanabe. (5)
|
|
10.35*
|
Independent Director Agreement effective as of November 30, 2009 by and between the Company and Zhiqing Chen. (5)
|
|
10.36
|
Warrant Amendment Agreement
|
|
10.37
|
Exclusive Business Cooperation Agreement, dated as of December 6, 2010, by and between Rise King Century Technology Development (Beijing) Co., Ltd. and Rise King (Shanghai) Advertisement & Media Co., Ltd. (8)
|
|
10.38
|
Exclusive Option Agreement, dated as of December 6, 2010, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Wei Yanmin and Rise King (Shanghai) Advertisement & Media Co., Ltd. (8)
|
|
10.39
|
Exclusive Option Agreement, dated as of December 6, 2010, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Wu Huamin and Rise King (Shanghai) Advertisement & Media Co., Ltd. (8)
|
|
10.40
|
Equity Interest Pledge Agreement dated as of December 6, 2010, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Wei Yanmin and Rise King (Shanghai) Advertisement & Media Co., Ltd. (8)
|
|
10.41
|
Equity Interest Pledge Agreement dated as of December 6, 2010, by and among Rise King Century Technology Development (Beijing) Co., Ltd., Wu Huamin and Rise King (Shanghai) Advertisement & Media Co., Ltd. (8)
|
|
10.42
|
Power of Attorney of Wei Yanmin, dated as of December 6, 2010, appointing Rise King Century Technology Development (Beijing) Co., Ltd. as his exclusive agent and attorney in connection with his equity interest in Rise King (Shanghai) Advertisement & Media Co., Ltd. (8)
|
|
10.43
|
Power of Attorney of Wu Huamin, dated as of December 6, 2010, appointing Rise King Century Technology Development (Beijing) Co., Ltd. as his exclusive agent and attorney in connection with his equity interest in Rise King (Shanghai) Advertisement & Media Co., Ltd. (8)
|
| 10.44 |
Equity Transfer Agreement, dated as of December 15, 2011, Among Business Opportunity Online (Hubei) Network Technology Co., Ltd., Liu Yihang, Wei Yanmin and Soo Yi Lian Mei Network Technology (Beijing) Co. Ltd. (10)
|
|
14
|
Code of Ethics (6)
|
|
Subsidiaries of the Registrant (7)
|
|
|
23.1
|
Consent of Marcum Bernstein & Pinchuk LLP
|
| 23.2 |
Consent of Bernstein & Pinchuk LLP
|
|
31.1
|
Certification pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. +
|
|
31.2
|
Certification pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. +
|
|
32.1
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. +
|
|
+
|
Filed herewith
|
|
*
|
Denotes managerial contracts or compensatory plans or arrangements:
|
|
(1)
|
Incorporated by reference herein to the Report on Form 8-K filed on July 2, 2009.
|
|
(2)
|
Incorporated by reference herein to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on July 24, 2009.
|
|
(3)
|
Incorporated by reference herein to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 27, 2009.
|
|
(4)
|
Incorporated by reference herein to the Company’s Registration Statement on Form SB-1 filed with the Securities and Exchange Commission on October 20, 2006.
|
|
(5)
|
Incorporated by reference herein to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 2, 2009.
|
|
(6)
|
Incorporated by reference herein to the Company’s Current Report on Form 8-K filed on December 21, 2009
|
|
(7)
|
Incorporated by reference herein to the Company’s Registration Statement on Form S-1 filed on September 22, 2009.
|
|
(8)
|
Incorporated by reference herein to the Company’s Annual Report on Form 10-K filed on March 31, 2011.
|
|
(9)
|
Incorporated by reference herein to the Company’s Registration Statement on Form S-1 filed on May 11, 2011.
|
|
(10)
|
Incorporated by reference herein to the Company’s Current Report on Form 8-K filed on December 16, 2011.
|
|
(b)
|
The exhibits listed on the Exhibit Index are filed as part of this report.
|
|
(c)
|
Not applicable.
|
|
ChinaNet Online Holdings, Inc.
|
||
|
Dated: April 16, 2012
|
By:
|
/s/ Handong Cheng
|
|
Name:
|
Handong Cheng
|
|
|
Title:
|
Chairman and Chief Executive Officer
|
|
|
Dated: April 16, 2012
|
By:
|
/s/ Handong Cheng
|
|
Name:
|
Handong Cheng
|
|
|
Title:
|
Chairman and Chief Executive Officer
(Principal Executive Officer)
|
|
Dated: April 16, 2012
|
By:
|
/s/ Zhige Zhang
|
|
Name:
|
Zhige Zhang
|
|
|
Title:
|
Chief Financial Officer
(Principal Financial Officer) and Director
|
|
Dated: April 16, 2012
|
By:
|
/s/ Zhiqing Chen
|
|
Name:
|
Zhiqing Chen
|
|
|
Title:
|
Director
|
|
Dated: April 16, 2012
|
By:
|
/s/ Mototaka Watanabe
|
|
Name:
|
Mototaka Watanabe
|
|
|
Title:
|
Director
|
|
Dated: April 16, 2012
|
By:
|
/s/ Douglas MacLellan
|
|
Name:
|
Douglas MacLellan
|
|
|
Title:
|
Director
|
|
Pages
|
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(US $)
|
(US $)
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 10,695 | $ | 15,590 | ||||
|
Accounts receivable, net
|
4,444 | 4,319 | ||||||
|
Other receivables, net
|
3,631 | 7,811 | ||||||
|
Prepayment and deposit to suppliers
|
15,360 | 3,325 | ||||||
|
Due from related parties
|
324 | 185 | ||||||
|
Deposit for acquisitions
|
- | 1,512 | ||||||
|
Contingent consideration receivables
|
159 | - | ||||||
|
Other current assets
|
129 | 31 | ||||||
|
Total current assets
|
34,742 | 32,773 | ||||||
|
Investment in and advance to equity investment affiliates
|
1,396 | 7,162 | ||||||
|
Property and equipment, net
|
1,902 | 2,010 | ||||||
|
Intangible assets, net
|
8,151 | 51 | ||||||
|
Goodwill
|
10,999 | - | ||||||
|
Deferred tax assets-non current
|
92 | - | ||||||
|
Total Assets
|
$ | 57,282 | $ | 41,996 | ||||
|
Liabilities and Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable *
|
$ | 268 | $ | 174 | ||||
|
Advances from customers *
|
724 | 2,120 | ||||||
|
Accrued payroll and other accruals *
|
616 | 470 | ||||||
|
Due to equity investment affiliate *
|
220 | - | ||||||
|
Due to related parties *
|
161 | 291 | ||||||
|
Due to Control Group *
|
- | 81 | ||||||
|
Due to director
|
- | 559 | ||||||
|
Payable for acquisition *
|
550 | - | ||||||
|
Taxes payable *
|
5,040 | 2,193 | ||||||
|
Other payables *
|
114 | 10 | ||||||
|
Dividend payable
|
5 | 255 | ||||||
|
Total current liabilities
|
7,698 | 6,153 | ||||||
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(US $)
|
(US $)
|
|||||||
|
Long-term liabilities:
|
||||||||
|
Deferred tax liability-non current *
|
1,893 | - | ||||||
|
Long-term borrowing from director
|
137 | 132 | ||||||
|
Total Liabilities
|
9,728 | 6,285 | ||||||
|
Commitments and contingencies
|
||||||||
|
Equity:
|
||||||||
|
Series A convertible preferred stock (US$0.001 par value; authorized 8,000,000 shares; issued and outstanding Nil and 2,877,600 shares at December 31, 2011 and 2010, respectively; aggregate liquidation preference amount: $5 and $7,449, including accrued but unpaid dividends of $5 and $255, at December 31, 2011 and 2010, respectively.
|
- | 3 | ||||||
|
Common stock (US$0.001 par value; authorized 50,000,000 shares; issued and outstanding 22,146,540 shares and 17,102,320 shares at December 31, 2011 and 2010, respectively)
|
22 | 17 | ||||||
|
Additional paid-in capital
|
20,747 | 18,614 | ||||||
|
Statutory reserves
|
2,117 | 1,587 | ||||||
|
Retained earnings
|
16,688 | 14,630 | ||||||
|
Accumulated other comprehensive income
|
2,132 | 930 | ||||||
|
Total ChinaNet Online Holdings, Inc.’s stockholders’ equity
|
41,706 | 35,781 | ||||||
|
Noncontrolling interests
|
5,848 | (70 | ) | |||||
|
Total equity
|
47,554 | 35,711 | ||||||
|
Total Liabilities and Equity
|
$ | 57,282 | $ | 41,996 | ||||
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(US $)
|
(US $)
|
|||||||
|
Sales
|
||||||||
|
From unrelated parties
|
$ | 28,105 | $ | 40,423 | ||||
|
From related parties
|
626 | 1,164 | ||||||
| 28,731 | 41,587 | |||||||
|
Cost of sales
|
12,027 | 18,970 | ||||||
|
Gross margin
|
16,704 | 22,617 | ||||||
|
Operating expenses
|
||||||||
|
Selling expenses
|
3,506 | 3,403 | ||||||
|
General and administrative expenses
|
7,904 | 3,460 | ||||||
|
Research and development expenses
|
2,132 | 907 | ||||||
| 13,542 | 7,770 | |||||||
|
Income from operations
|
3,162 | 14,847 | ||||||
|
Other income (expenses)
|
||||||||
|
Changes in fair value of warrants
|
- | 1,861 | ||||||
|
Changes in fair value of contingent consideration receivables
|
(70 | ) | - | |||||
|
Interest income
|
13 | 13 | ||||||
|
Gain on deconsolidation of subsidiaries
|
925 | - | ||||||
|
Other income
|
5 | 6 | ||||||
| 873 | 1,880 | |||||||
|
Income before income tax expense, equity method investments and noncontrolling interests
|
4,035 | 16,727 | ||||||
|
Income tax expense
|
1,035 | 352 | ||||||
|
Income before equity method investments and noncontrolling interests
|
3,000 | 16,375 | ||||||
|
Share of losses in equity investment affiliates
|
(219 | ) | - | |||||
|
Net income
|
2,781 | 16,375 | ||||||
|
Net loss attributable to noncontrolling interests
|
214 | 214 | ||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
2,995 | 16,589 | ||||||
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(US $)
|
(US $)
|
|||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
$ | 2,995 | $ | 16,589 | ||||
|
Dividend of Series A convertible preferred stock
|
(407 | ) | (794 | ) | ||||
|
Net income attributable to common stockholders of ChinaNet Online Holdings, Inc.
|
$ | 2,588 | $ | 15,795 | ||||
|
Earnings per share
|
||||||||
|
Earnings per common share
|
||||||||
|
Basic
|
$ | 0.14 | $ | 0.94 | ||||
|
Diluted
|
$ | 0.14 | $ | 0.79 | ||||
|
Weighted average number of common shares outstanding:
|
||||||||
|
Basic
|
18,545,609 | 16,778,176 | ||||||
|
Diluted
|
18,759,240 | 20,896,061 | ||||||
|
Comprehensive Income
|
||||||||
|
Net income
|
2,781 | 16,375 | ||||||
|
Foreign currency translation gain
|
1,254 | 813 | ||||||
| $ | 4,035 | $ | 17,188 | |||||
|
Comprehensive Income
|
||||||||
|
Comprehensive loss attributable to noncontrolling interest
|
(162 | ) | (214 | ) | ||||
|
Comprehensive income attributable to ChinaNet’s Online Holdings, Inc.
|
4,197 | 17,402 | ||||||
| $ | 4,035 | $ | 17,188 | |||||
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(US $)
|
(US $)
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net income
|
$ | 2,781 | $ | 16,375 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||
|
Depreciation and amortization
|
1,012 | 465 | ||||||
|
Share-based compensation expenses
|
2,900 | 337 | ||||||
|
Changes in fair value of warrants
|
- | (1,861 | ) | |||||
|
Changes in fair value of contingent consideration receivables
|
70 | - | ||||||
|
Allowances for doubtful debts
|
2,583 | - | ||||||
|
Share of losses in equity investment affiliates
|
219 | - | ||||||
|
Gain on deconsolidation of subsidiaries
|
(925 | ) | - | |||||
|
Gain on disposal of property and equipment
|
(3 | ) | - | |||||
|
Deferred taxes
|
27 | - | ||||||
|
Changes in operating assets and liabilities
|
||||||||
|
Accounts receivable
|
(2,100 | ) | (1,013 | ) | ||||
|
Other receivables
|
5,276 | (4,961 | ) | |||||
|
Prepayment and deposit to suppliers
|
(11,247 | ) | 905 | |||||
|
Due from related parties
|
(130 | ) | 315 | |||||
|
Other current assets
|
(197 | ) | 1 | |||||
|
Accounts payable
|
27 | (123 | ) | |||||
|
Advances from customers
|
(1,575 | ) | 1,146 | |||||
|
Accrued payroll and other accruals
|
166 | 271 | ||||||
|
Due to Control Group
|
(82 | ) | (1,073 | ) | ||||
|
Due to director
|
(559 | ) | 559 | |||||
|
Due to related parties
|
(139 | ) | 112 | |||||
|
Other payables
|
490 | (17 | ) | |||||
|
Taxes payable
|
803 | 144 | ||||||
|
Net cash (used in) provided by operating activities
|
(603 | ) | 11,582 | |||||
|
Cash flows from investing activities
|
||||||||
|
Purchases of vehicles and office equipment
|
(741 | ) | (1,001 | ) | ||||
|
Purchase of intangible assets
|
(1,445 | ) | (60 | ) | ||||
|
Cash from acquisition of VIEs
|
330 | 148 | ||||||
|
Cash effect on deconsolidation of VIEs
|
(1,670 | ) | - | |||||
|
Long-term investment in and advance to equity investment affiliates
|
(1,712 | ) | (6,985 | ) | ||||
|
Payment for acquisition of VIEs
|
(9,731 | ) | (1,475 | ) | ||||
|
Disposal of investment in and loan repayment from equity investment affiliate
|
8,885 | - | ||||||
|
Net cash used in investing activities
|
(6,084 | ) | (9,373 | ) | ||||
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(US $)
|
(US $)
|
|||||||
|
Cash flows from financing activities
|
||||||||
|
Cash investment contributed by noncontrolling interests
|
378 | 145 | ||||||
|
Dividend paid to convertible preferred stockholders
|
(657 | ) | (912 | ) | ||||
|
Short-term loan borrowed from equity investment affiliate
|
216 | - | ||||||
|
Capital contributions received in advance from new shareholders of Zhao Shang Ke Hubei before deconsolidation
|
1,545 | - | ||||||
|
Net cash provided by (used in) financing activities
|
1,482 | (767 | ) | |||||
|
Effect of exchange rate fluctuation on cash and cash equivalents
|
310 | 231 | ||||||
|
Net (decrease) / increase in cash and cash equivalents
|
(4,895 | ) | 1,673 | |||||
|
Cash and cash equivalents at beginning of year
|
15,590 | 13,917 | ||||||
|
Cash and cash equivalents at end of year
|
$ | 10,695 | $ | 15,590 | ||||
|
Supplemental disclosure of cash flow information
|
||||||||
|
Income taxes paid
|
$ | 319 | $ | 1,434 | ||||
|
Income taxes refunded
|
$ | - | $ | 928 | ||||
|
Non-cash transactions:
|
||||||||
|
Warrant liability reclassify to additional paid in capital
|
$ | - | $ | 7,703 | ||||
|
Restricted stock and options granted for future service
|
$ | 6 | $ | 299 | ||||
|
Total stockholders’ equity
|
||||||||||||||||||||||||||||||||||||||||
|
Series A convertible
preferred stock
|
Common Stock
|
Additional
paid-in
capital
|
Statutory
reserves
|
Retained
earnings
|
Accumulated
other
comprehensive
income
|
Non-
Controlling
Interests
|
Total
Equity
|
|||||||||||||||||||||||||||||||||
|
Number of
shares
|
Amount
|
Number of
shares
|
Amount
|
|||||||||||||||||||||||||||||||||||||
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
|||||||||||||||||||||||||||||||||
|
Balance, January 1, 2010
|
4,121,600 | 4 | 15,828,320 | 16 | 10,574 | 372 | 50 | 117 | - | 11,133 | ||||||||||||||||||||||||||||||
|
Reclassification of warrant liabilities
|
- | - | - | - | 7,703 | - | - | - | - | 7,703 | ||||||||||||||||||||||||||||||
|
Share based compensation
related to services
|
- | - | - | - | 156 | - | - | - | - | 156 | ||||||||||||||||||||||||||||||
|
Restricted shares issued for services
|
- | - | 30,000 | - | 111 | - | - | - | - | 111 | ||||||||||||||||||||||||||||||
|
Restricted shares granted for services
|
- | - | - | - | 70 | - | - | - | - | 70 | ||||||||||||||||||||||||||||||
|
Preferred stock converted into common stock
|
(1,244,000 | ) | (1 | ) | 1,244,000 | 1 | - | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Preferred stock dividend
|
- | - | - | - | - | - | (794 | ) | - | - | (794 | ) | ||||||||||||||||||||||||||||
|
Noncontrolling equity interests in a newly formed VIE
|
- | - | - | - | - | - | - | - | 144 | 144 | ||||||||||||||||||||||||||||||
|
Net income for the year
|
- | - | - | - | - | - | 16,589 | - | (214 | ) | 16,375 | |||||||||||||||||||||||||||||
|
Appropriation of statutory reserves
|
- | - | - | - | - | 1,215 | (1,215 | ) | - | - | - | |||||||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
- | - | - | - | - | - | - | 813 | - | 813 | ||||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
2,877,600 | 3 | 17,102,320 | 17 | 18,614 | 1,587 | 14,630 | 930 | (70 | ) | 35,711 | |||||||||||||||||||||||||||||
|
Preferred stock converted into common stock
|
(2,877,600 | ) | (3 | ) | 2,877,600 | 3 | - | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Share based compensation related to services
|
- | - | - | - | 141 | - | - | - | - | 141 | ||||||||||||||||||||||||||||||
|
Restricted shares issued for services
|
- | - | 60,000 | - | 152 | - | - | - | - | 152 | ||||||||||||||||||||||||||||||
|
Total stockholders’ equity
|
||||||||||||||||||||||||||||||||||||||||
|
Series A convertible
preferred stock
|
Common Stock
|
Additional
paid-in
capital
|
Statutory
reserves
|
Retained
earnings
|
Accumulated
other
comprehensive
income
|
Non-
Controlling
Interests
|
Total
Equity
|
|||||||||||||||||||||||||||||||||
|
Number of
shares
|
Amount
|
Number of
shares
|
Amount
|
|||||||||||||||||||||||||||||||||||||
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
||||||||||||||||||||||||||||||||||
|
Restricted stock and options issued to management, employees and directors on November 30, 2011
|
- | - | 2,000,000 | 2 | 2,605 | - | - | - | - | 2,607 | ||||||||||||||||||||||||||||||
|
Share issued under the Warrant Tender Offer on December 30, 2011
|
- | - | 106,620 | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Noncontrolling equity interests in acquired VIEs
|
- | - | - | - | - | - | - | - | 6,054 | 6,054 | ||||||||||||||||||||||||||||||
|
Noncontrolling equity interests in newly formed VIEs
|
- | - | - | - | (703 | ) | - | - | - | 1,079 | 376 | |||||||||||||||||||||||||||||
|
Deconsolidation of VIEs
|
- | - | - | - | - | - | - | - | (20 | ) | (20 | ) | ||||||||||||||||||||||||||||
|
Purchased of noncontrolling interests in a VIE
|
- | - | - | - | (62 | ) | - | - | - | (1,033 | ) | (1,095 | ) | |||||||||||||||||||||||||||
|
Net income for the year
|
- | - | - | - | - | - | 2,995 | - | (214 | ) | 2,781 | |||||||||||||||||||||||||||||
|
Appropriation of statutory reserves
|
- | - | - | - | - | 530 | (530 | ) | - | - | - | |||||||||||||||||||||||||||||
|
Preferred stock dividend
|
- | - | - | - | - | - | (407 | ) | - | - | (407 | ) | ||||||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
- | - | - | - | - | - | - | 1,202 | 52 | 1,254 | ||||||||||||||||||||||||||||||
|
Balance, December 31, 2011
|
- | - | 22,146,540 | 22 | 20,747 | 2,117 | 16,688 | 2,132 | 5,848 | 47,554 | ||||||||||||||||||||||||||||||
|
1.
|
Organization and nature of operations
|
|
2.
|
Variable Interest Entities
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 8,322 | $ | 6,535 | ||||
|
Accounts receivable, net
|
3,705 | 1,487 | ||||||
|
Other receivables, net
|
3,619 | 7,803 | ||||||
|
Prepayment and deposit to suppliers
|
15,360 | 3,322 | ||||||
|
Due from related parties
|
192 | 156 | ||||||
|
Deposit for acquisitions
|
- | 1,512 | ||||||
|
Contingent consideration receivables
|
159 | - | ||||||
|
Other current assets
|
23 | 2 | ||||||
|
Total current assets
|
31,380 | 20,817 | ||||||
|
Investment in and advance to equity investment affiliates
|
1,354 | 7,162 | ||||||
|
Property and equipment, net
|
1,507 | 1,445 | ||||||
|
Intangible assets, net
|
8,111 | - | ||||||
|
Goodwill
|
10,999 | - | ||||||
|
Deferred tax assets-non current
|
92 | - | ||||||
|
Total Assets
|
$ | 53,443 | $ | 29,424 | ||||
|
Liabilities
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 268 | $ | 174 | ||||
|
Advances from customers
|
724 | 783 | ||||||
|
Accrued payroll and other accruals
|
251 | 162 | ||||||
|
Due to equity investment affiliate
|
220 | - | ||||||
|
Due to related parties
|
161 | 155 | ||||||
|
Due to Control Group
|
11 | 91 | ||||||
|
Payable for acquisition
|
550 | - | ||||||
|
Taxes payable
|
4,409 | 1,753 | ||||||
|
Other payables
|
107 | 10 | ||||||
|
Total current liabilities
|
6,701 | 3,128 | ||||||
|
Deferred tax Liabilities-non current
|
1,893 | - | ||||||
|
Total Liabilities
|
$ | 8,594 | $ | 3,128 | ||||
|
3.
|
Summary of significant accounting policies
|
|
a)
|
Basis of presentation
|
|
b)
|
Principles of consolidation
|
|
c)
|
Use of estimates
|
|
d)
|
Reclassification
|
|
e)
|
Foreign currency translation and transactions
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Balance sheet items, except for equity accounts
|
6.3647 | 6.6118 | ||||||
|
Year ended December 31,
|
||||||||
| 2011 | 2010 | |||||||
|
Items in the statements of income and comprehensive
income, and statements cash flows
|
6.4735 | 6.7788 | ||||||
|
f)
|
Cash and cash equivalents
|
|
g)
|
Accounts receivable, net
|
|
h)
|
Investment in equity method affiliates
|
|
i)
|
Property and equipment, net
|
|
Vehicles
|
5 years
|
|
Office equipment
|
3-5 years
|
|
Electronic devices
|
5 years
|
|
j)
|
Intangible assets, net
|
|
k)
|
Impairment of long-lived assets
|
|
l)
|
Goodwill
|
|
m)
|
Deconsolidation
|
|
n)
|
Changes in a parent’s ownership interest while the parent retains its controlling financial interest in its subsidiary
|
|
o)
|
Fair Value
|
|
p)
|
Revenue recognition
|
|
q)
|
Cost of sales
|
|
r)
|
Advertising costs
|
|
s)
|
Research and development expenses
|
|
t)
|
Income taxes
|
|
u)
|
Uncertain tax positions
|
|
v)
|
Share-based Compensation
|
|
w)
|
Noncontrolling interest
|
|
x)
|
Comprehensive income
|
|
y)
|
Earnings per share
|
|
z)
|
Commitments and contingencies
|
|
aa)
|
Recent accounting pronouncements
|
|
4.
|
Acquisitions
|
|
Fair Value
|
Amortization Period
|
|||||||
|
US$(’000)
|
(Years)
|
|||||||
|
Cash and cash equivalents
|
$ | 11 | ||||||
|
Accounts receivables
|
17 | |||||||
|
Property and equipment, net
|
57 | |||||||
|
Other current liabilities
|
(13 | ) | ||||||
|
Deferred tax liabilities
|
(196 | ) | ||||||
|
Acquired intangible assets:
|
||||||||
|
Trade Name
|
113 |
Indefinite
|
||||||
|
Contract Backlog
|
18 | 0.7 | ||||||
|
Customer Relationship
|
547 | 8 | ||||||
|
Non-Compete Agreement
|
106 | 5 | ||||||
|
Goodwill:
|
||||||||
|
Assembled Workforce
|
20 | |||||||
|
Other unidentifiable intangibles
|
708 | |||||||
| 728 | ||||||||
|
Total Value
|
$ | 1,388 | ||||||
|
Purchase price
|
$ | 1,440 | ||||||
|
Contingent consideration receivable
|
(52 | ) | ||||||
|
Total amount to be allocated
|
$ | 1,388 | ||||||
|
Fair Value
|
Amortization Period
|
|||||||
|
US$(’000)
|
(Years)
|
|||||||
|
Cash and cash equivalents
|
$ | 12 | ||||||
|
Accounts receivables and other receivables
|
55 | |||||||
|
Property and equipment, net
|
41 | |||||||
|
Other current liabilities
|
(34 | ) | ||||||
|
Deferred tax liabilities
|
(289 | ) | ||||||
|
Acquired intangible assets:
|
||||||||
|
Trade Name
|
182 |
Indefinite
|
||||||
|
Contract Backlog
|
170 | 0.6 | ||||||
|
Customer Relationship
|
722 | 9 | ||||||
|
Non-Compete Agreement
|
83 | 5 | ||||||
|
Goodwill:
|
||||||||
|
Assembled Workforce
|
23 | |||||||
|
Other unidentifiable intangibles
|
1,143 | |||||||
| 1,166 | ||||||||
|
Total Value
|
2,108 | |||||||
|
Purchase price
|
1,138 | |||||||
|
Fair value of non-controlling interest
|
1,034 | |||||||
|
Contingent consideration receivable
|
(64 | ) | ||||||
|
Total amount to be allocated
|
2,108 | |||||||
|
Fair Value
|
Amortization Period
|
|||||||
|
US$(’000)
|
(Years)
|
|||||||
|
Cash and cash equivalents
|
$ | 310 | ||||||
|
Receivables and prepayments
|
1,957 | |||||||
|
Other current assets
|
23 | |||||||
|
Property and equipment, net
|
33 | |||||||
|
Other current liabilities
|
(2,140 | ) | ||||||
|
Deferred tax liabilities
|
(1,266 | ) | ||||||
|
Acquired intangible assets:
|
||||||||
|
Domain Name
|
1,512 |
Indefinite
|
||||||
|
Customer Relationship
|
2,085 | 5 | ||||||
|
Non-Compete Agreement
|
1,148 | 6 | ||||||
|
Software technologies
|
321 | 5 | ||||||
|
Goodwill:
|
||||||||
|
Assembled Workforce
|
42 | |||||||
|
Other unidentifiable intangibles
|
8,963 | |||||||
| 9,005 | ||||||||
|
Total Value
|
12,988 | |||||||
|
Purchase price
|
8,078 | |||||||
|
Fair value of non-controlling interest
|
5,021 | |||||||
|
Contingent consideration receivable
|
(111 | ) | ||||||
|
Total amount to be allocated
|
12,988 | |||||||
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Revenue
|
$ | 35,659 | $ | 47,717 | ||||
|
Net income before allocation to the noncontrolling interests
|
$ | 4,508 | $ | 17,556 | ||||
|
Earnings per share-Basic
|
$ | 0.19 | $ | 0.99 | ||||
|
Earnings per share-Diluted
|
$ | 0.19 | $ | 0.84 | ||||
|
5.
|
Cash and cash equivalent
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Cash
|
181 | 39 | ||||||
|
Bank deposit
|
10,514 | 15,551 | ||||||
| 10,695 | 15,590 | |||||||
|
6.
|
Accounts receivable, net
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Accounts receivable
|
6,546 | 4,319 | ||||||
|
Allowance for doubtful debts
|
(2,102 | ) | - | |||||
|
Accounts receivable, net
|
4,444 | 4,319 | ||||||
|
7.
|
Other receivables, net
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Short-term loan for marketing campaign
|
2,985 | 3,781 | ||||||
|
Short-term loans to third parties
|
- | 3,781 | ||||||
|
Staff advances for normal business purpose
|
279 | 249 | ||||||
|
Overdue contract execution deposits
|
891 | - | ||||||
|
Allowance for doubtful debts
|
(524 | ) | - | |||||
|
Other receivables, net
|
3,631 | 7,811 | ||||||
|
8.
|
Prepayments and deposit to suppliers
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Contract execution guarantees to TV advertisement and internet resources providers
|
10,050 | 2,778 | ||||||
|
Prepayments to TV advertisement and internet resources providers
|
5,285 | 413 | ||||||
|
Prepayment to online game operating service provider
|
- | 91 | ||||||
|
Other deposits and prepayments
|
25 | 43 | ||||||
| 15,360 | 3,325 | |||||||
|
9.
|
Due from related parties
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Beijing Fengshangyinli Technology Co., Ltd.
|
113 | - | ||||||
|
Beijing Saimeiwei Food Equipment Technology Co., Ltd.
|
74 | - | ||||||
|
Beijing Telijie Century Environmental Technology Co., Ltd.
|
137 | 39 | ||||||
|
Sou Yi Lian Mei Advertising Co., Ltd.
|
- | 146 | ||||||
| 324 | 185 | |||||||
|
10.
|
Deposit for acquisitions
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Quanzhou Zhi Yuan
|
- | 983 | ||||||
|
Quanzhou Tian Xi Shun He
|
- | 529 | ||||||
| - | 1,512 | |||||||
|
11.
|
Contingent consideration receivables
|
|
Amount
|
||||
|
US$(’000)
|
||||
|
Balance as of January 1, 2011
|
- | |||
|
Recognized from acquisition of VIEs: (Note 4)
|
||||
|
--Quanzhou Zhi Yuan
|
52 | |||
|
--Quanzhou Tian Xi Shun He
|
64 | |||
|
--Sou Yi Lian Mei
|
111 | |||
|
Changes in fair value of contingent consideration receivables
|
(72 | ) | ||
|
Exchange translation adjustment
|
4 | |||
|
Balance as of December 31, 2011
|
159 | |||
|
12.
|
Investment in and advance to equity investment affiliates
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Investment in equity investment affiliates
|
1,354 | 1,112 | ||||||
|
Advance to equity investment affiliates
|
42 | 6,050 | ||||||
| 1,396 | 7,162 | |||||||
|
Beijing Yang Guang
|
Shenzhen Mingshan
|
Zhao Shang Ke Hubei
|
Total
|
|||||||||||||
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
|||||||||||||
|
Balance as of December 31, 2010
|
7,162 | - | - | 7,162 | ||||||||||||
|
Deconsolidation of Shenzhen Mingshan
|
- | 395 | - | 395 | ||||||||||||
|
Gain on deconsolidation of Shenzhen Mingshan
|
- | 237 | - | 237 | ||||||||||||
|
Advance to Shenzhen Mingshan
|
- | 42 | - | 42 | ||||||||||||
|
Loan to Beijing Yang Guang
|
1,571 | - | - | 1,571 | ||||||||||||
|
Loan repayment from Beijing Yang Guang
|
(7,856 | ) | - | - | (7,856 | ) | ||||||||||
|
Additional investment to Shenzhen Mingshan
|
- | 170 | - | 170 | ||||||||||||
|
Share of earnings (losses) in equity investment affiliates
|
26 | (249 | ) | - | (223 | ) | ||||||||||
|
Disposal of investment in Beijing Yang Guang
|
(1,181 | ) | - | - | (1,181 | ) | ||||||||||
|
Deconsolidation of Zhao Shang Ke Hubei
|
- | - | 97 | 97 | ||||||||||||
|
Gain on deconsolidation of Zhao Shang Ke Hubei
|
- | - | 704 | 704 | ||||||||||||
|
Exchange translation adjustment
|
278 | - | - | 278 | ||||||||||||
|
Balances as of December 31, 2011
|
- | 595 | 801 | 1,396 | ||||||||||||
|
13.
|
Property and equipment, net
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Vehicles
|
683 | 584 | ||||||
|
Office equipment
|
1,399 | 1,183 | ||||||
|
Electronic devices
|
1,196 | 969 | ||||||
|
Property and equipment, cost
|
3,278 | 2,736 | ||||||
|
Less: accumulated depreciation
|
(1,376 | ) | (726 | ) | ||||
|
Property and equipment, net
|
1,902 | 2,010 | ||||||
|
14.
|
Intangible assets, net
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Intangible assets not subject to amortization:
|
||||||||
|
Trade name
|
306 | - | ||||||
|
Domain name
|
1,518 | - | ||||||
|
Intangible assets subject to amortization:
|
- | |||||||
|
Contract backlog
|
195 | - | ||||||
|
Customer relationship
|
3,408 | - | ||||||
|
Non-compete agreements
|
1,348 | - | ||||||
|
Software technologies
|
322 | - | ||||||
|
Cloud-computing based software platforms
|
1,458 | - | ||||||
|
Other computer software
|
75 | 61 | ||||||
|
Intangible assets, cost
|
8,630 | 61 | ||||||
|
Less: accumulated amortization
|
(479 | ) | (10 | ) | ||||
|
Intangible assets, net
|
8,151 | 51 | ||||||
|
15.
|
Goodwill
|
|
Amount
|
||||
|
US$(’000)
|
||||
|
Balance as of January 1, 2011
|
- | |||
|
Acquisitions: (Note 4)
|
||||
|
--Quanzhou Zhi Yuan
|
728 | |||
|
--Quanzhou Tian Xi Shun He
|
1,166 | |||
|
--Sou Yi Lian Mei
|
9,005 | |||
|
Exchange translation adjustment
|
100 | |||
|
Balance as of December 31, 2011
|
10,999 | |||
|
16.
|
Accrued payroll and other accruals
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Accrued payroll and staff welfare
|
344 | 258 | ||||||
|
Accrued operating expenses
|
272 | 212 | ||||||
| 616 | 470 | |||||||
|
17.
|
Due to equity investment affiliate
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Zhao Shang Ke Hubei
|
220 | - | ||||||
|
18.
|
Due to related parties
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Shiji Huigu Technology Investment Co., Ltd
|
- | 91 | ||||||
|
Beijing Saimeiwei Food Equipments Technology Co., Ltd
|
4 | 3 | ||||||
|
Beijing Telijie Century Environmental Technology Co., Ltd.
|
- | 45 | ||||||
|
Due to legal (nominal) shareholders of Shanghai Jing Yang
|
157 | 152 | ||||||
| 161 | 291 | |||||||
|
19.
|
Due to Control Group
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Due to Control Group
|
- | 81 | ||||||
|
20.
|
Due to director
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Due to director
|
- | 559 | ||||||
|
21.
|
Payable for acquisition
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Sou Yi Lian Mei
|
550 | - | ||||||
|
22.
|
Taxation
|
|
1)
|
Income tax
|
|
l
|
Rise King WFOE is a software company qualified by the related PRC governmental authorities and was approved by the local tax authorities of Beijing, the PRC, to be entitled to a two-year EIT exemption from its first profitable year and a 50% reduction of its applicable EIT rate, which is 25% to 12.5% of its taxable income for the succeeding three years. Rise King WFOE had a net loss for the year ended December 31, 2008 and its first profitable year was fiscal year 2009 which has been verified by the local tax bureau by accepting the application filed by the Company. Therefore, it was approved to be entitled to a two-year EIT exemption for fiscal year 2009 through fiscal year 2010 and a 50% reduction of its applicable EIT rate which is 25% to 12.5% for fiscal year 2011 through fiscal year 2013. Therefore, for the year ended December 31, 2011 and 2010, the applicable income tax rate for Rise King WFOE was 12.5% and nil%, respectively. After fiscal year 2013, the applicable income tax rate for Rise King WFOE will be 25% under the current EIT law of PRC.
|
|
l
|
Business Opportunity Online was qualified as a High and New Technology Enterprise in Beijing High-Tech Zone in 2005 and was approved by the local tax authorities of Beijing, the PRC, to be entitled to a three-year EIT exemption for fiscal year 2005 through fiscal year 2007 and a 50% reduction of its applicable EIT rate, which is 15% to 7.5% for the following three years for fiscal year 2008 through fiscal year 2010. However, in March 2007, a new enterprise income tax law (the “New EIT”) in the PRC was enacted which was effective on January 1, 2008. Subsequently, on April 14, 2008, relevant governmental regulatory authorities released new qualification criteria, application procedures and assessment processes for “High and New Technology Enterprise” status under the New EIT which would entitle the re-qualified and approved entities to a favorable statutory tax rate of 15%. Business Opportunity Online re-applied its qualification for a High and New Technology Enterprise in 2008 to the related PRC regulatory authorities. With an effective date of September 4, 2009, Business Opportunity Online obtained the approval of its reassessment of the qualification as a “High and New Technology Enterprise” under the New EIT law and was approved again by the local tax authorities to be entitled to a favorable statutory tax rate of 15%. Under the previous EIT laws and regulations, High and New Technology Enterprises enjoyed a favorable tax rate of 15% and were exempted from income tax for three years beginning with their first year of operations, and were entitled to a 50% tax reduction to 7.5% for the subsequent three years and 15% thereafter. The current EIT Law provides grandfathering treatment for enterprises that were (1) qualified as High and New Technology Enterprises under the previous EIT laws, and (2) established before March 16, 2007, if they continue to meet the criteria for High and New Technology Enterprises under the current EIT Law. The grandfathering provision allows Business Opportunity Online to continue enjoying their unexpired tax holidays provided by the previous EIT laws and regulations, as it was established in December 2004 and qualified as a High and New Technology Enterprises under the previous EIT laws in 2005. After the expiration of the current tax holiday as of December 31, 2010, the applicable income tax rate of Business Opportunity Online increased to 15%, the standard preferential income tax rate for a High and New Technology Enterprise. Therefore, for the year ended December 31, 2011 and 2010, the applicable income tax rate for Business Opportunity Online was 15% and 7.5%, respectively. Business Opportunity Online’s High and New Technology Enterprise certificate will expire on September 4, 2012 and subject to an administrative review by the relevant PRC governmental regulatory authorities for obtaining the renewed certificate. As confirmed with the local tax authorities, if Business Opportunity Online fails to pass the administrative review, the enacted tax rate will be increased to 25% starting from January 1, 2012. Business Opportunity Online assessed the situation and concluded that more likely than not it will be able to pass this administrative review and continue to enjoy the 15% preferential income tax rate as a High and New Technology Enterprise.
|
|
l
|
Business Opportunity Online Hubei, Hubei CNET and Zhao Shang Ke Hubei were all incorporated in Xiaotian Industrial Park of Xiaogan Economic Development Zone in Xiaogan City, Hubei province of the PRC in 2011. These operating entities have been approved by the related local government authorities to apply the deemed income tax method for its computation of income tax expense for the year ended December 31, 2011. Under the deemed income tax method, the deemed profit is calculated based on 10% of the total revenue and the applicable income tax rate is 25%. Therefore, the income tax expenses under the deemed income tax method is calculated as 2.5% of the total revenue recognized for the year ended December 31, 2011 for each of these operating entities. In December 2011, the local tax authorities of these operating entities informed the Company, that they will cancel the current applicable deemed income tax method for computation of income tax expenses starting from January 1, 2012 for these entities, but may refund certain amount of the income tax paid by these operating entities as an local subsidy to these entities. Therefore, the applicable income tax rate for these operating entities will be 25% starting from January 1, 2012.
|
|
l
|
The applicable income tax rate for other PRC operating entities of the Company is 25% for the years ended December 31, 2011 and 2010.
|
|
l
|
The New EIT also imposed a 10% withholding income tax for dividends distributed by a foreign invested enterprise to its immediate holding company outside China, which were exempted under the previous enterprise income tax law and rules. A lower withholding tax rate will be applied if there is a tax treaty arrangement between mainland China and the jurisdiction of the foreign holding company. Holding companies in Hong Kong, for example, will be subject to a 5% rate. Rise King WFOE is invested by immediate holding company in Hong Kong and will be entitled to the 5% preferential withholding tax rate upon distribution of the dividends to its immediate holding company.
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Business tax payable
|
2,210 | 1,147 | ||||||
|
Culture industry development surcharge payable
|
2 | 5 | ||||||
|
Value added tax payable
|
- | 216 | ||||||
|
Enterprise income tax payable
|
2,770 | 759 | ||||||
|
Individual income tax payable
|
58 | 66 | ||||||
| 5,040 | 2,193 | |||||||
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Pre-tax income
|
4,035 | 16,727 | ||||||
|
US federal rate
|
35 | % | 35 | % | ||||
|
Income tax expense computed at U.S. federal rate
|
1,412 | 5,854 | ||||||
|
Reconciling items:
|
||||||||
|
Rate differential for domestic earnings
|
(770 | ) | (1,601 | ) | ||||
|
Preferential tax treatments and tax holiday effects
|
(1,552 | ) | (3,785 | ) | ||||
|
Valuation allowance on deferred tax assets
|
1,921 | 401 | ||||||
|
Loss not recognized as deferred tax assets
|
- | 109 | ||||||
|
Non-deductible expenses and non-taxable income
|
24 | (626 | ) | |||||
|
Effective income tax expense
|
1,035 | 352 | ||||||
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Current-PRC
|
1,008 | 352 | ||||||
|
Deferred-PRC
|
27 | - | ||||||
| 1,035 | 352 | |||||||
|
Amount
|
||||
|
US$(’000)
|
||||
| Balance as of January 1, 2011 | - | |||
|
Tax effect of recognition of identifiable intangible assets acquired
|
1,751 | |||
|
Tax effect of gain on deconsolidation of subsidiaries
|
212 | |||
|
Reversal during the period
|
(93 | ) | ||
|
Exchange translation adjustment
|
23 | |||
| Balance as of December 31, 2011 | 1,893 | |||
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Tax effect of net operating losses carried forward
|
1,975 | 602 | ||||||
|
Bad debts provision
|
651 | - | ||||||
|
Valuation allowance
|
(2,534 | ) | (602 | ) | ||||
| 92 | - | |||||||
|
23.
|
Dividend payable
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Dividend payable to Series A convertible stock holders
|
5 | 255 | ||||||
|
24.
|
Long-term borrowing from director
|
|
As of December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
Long-term borrowing from director
|
137 | 132 | ||||||
|
25.
|
Series A convertible preferred shares and Warrants
|
|
Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||||||||||||||
|
Number of
underlying
shares
|
Weighted
Average
Exercise
Price
|
Average
Remaining
Contractual
Life (years)
|
Number of
underlying
shares
|
Weighted
Average
Exercise
Price
|
Average
Remaining
Contractual
Life (years)
|
|||||||||||||||||||
|
Balance, January 1, 2011
|
4,781,056 | $ | 3.31 | 2.77 | 4,781,056 | $ | 3.31 | 2.77 | ||||||||||||||||
|
Granted / Vested
|
- | - | ||||||||||||||||||||||
|
Forfeited
|
- | - | ||||||||||||||||||||||
|
Exercised
|
- | - | ||||||||||||||||||||||
|
Exchanged in the Offer
|
(1,775,600 | ) | (1,775,600 | ) | ||||||||||||||||||||
|
Balance, December 31, 2011
|
3,005,456 | $ | 3.41 | 2.21 | 3,005,456 | $ | 3.41 | 2.21 | ||||||||||||||||
|
26.
|
Changes in fair value of Warrant
|
|
As of
March 29,
2010
|
As of
December 31,
2009
|
Changes in
Fair Value
(Gain)/Loss
|
||||||||||
|
US$’000
|
US$’000
|
US$’000
|
||||||||||
|
Fair value of the Warrants:
|
||||||||||||
|
Series A-1 warrant
|
3,606 | 4,513 | (907 | ) | ||||||||
|
Series A-2 warrant
|
3,256 | 4,019 | (763 | ) | ||||||||
|
Placement agent warrants
|
841 | 1,032 | (191 | ) | ||||||||
| 7,703 | 9,564 | (1,861 | ) | |||||||||
|
27.
|
Restricted Net Assets
|
|
l
|
Foreign Exchange Administration Rules (1996), as amended in August 2008, or the Exchange Rules;
|
|
l
|
Administration Rules of the Settlement, Sale and Payment of Foreign Exchange (1996), or the Administration Rules.
|
|
28.
|
Related party transactions
|
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
-Beijing Saimeiwei Food Equipment Technology Co., Ltd,
|
85 | 278 | ||||||
|
-Beijing Fengshangyinli Technology Co., Ltd.
|
307 | 478 | ||||||
|
-Beijing Xiyue Technology Co., Ltd
|
- | 51 | ||||||
|
-Beijing Telijie Century Environmental Technology Co., Ltd.
|
234 | 357 | ||||||
| 626 | 1,164 | |||||||
|
29.
|
Employee defined contribution plan
|
|
30.
|
Concentration of risk
|
|
31.
|
Commitments
|
|
Server hosting and
board-band lease
|
Purchase of TV
advertisement time
|
Total
|
||||||||||
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
||||||||||
|
Year ended December 31,
|
||||||||||||
| -2012 | 110 | 32,941 | 33,051 | |||||||||
|
-Thereafter
|
- | - | - | |||||||||
|
Total
|
110 | 32,941 | 33,051 | |||||||||
|
32.
|
Segment reporting
|
|
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Brand
management
and sales
channel
building
|
Others
|
Inter-
segment and
reconciling
item
|
Total
|
||||||||||||||||||||||
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
|
Revenue
|
19,981 | 6,448 | 487 | 1,829 | - | (14 | ) | 28,731 | ||||||||||||||||||||
|
Cost of sales
|
6,287 | 5,247 | 42 | 465 | (14 | ) | 12,027 | |||||||||||||||||||||
|
Total operating expenses
|
6,834 | 1,002 | 226 | 889 | 4,591 | * | - | 13,542 | ||||||||||||||||||||
|
Including: Depreciation and amortization expense
|
263 | 76 | 191 | 387 | 95 | - | 1,012 | |||||||||||||||||||||
|
Operating income(loss)
|
6,860 | 199 | 219 | 475 | (4,591 | ) | - | 3,162 | ||||||||||||||||||||
|
Changes in fair value of contingent consideration receivables
|
- | - | - | (70 | ) | - | - | (70 | ) | |||||||||||||||||||
|
Gain on deconsolidation of subsidiaries
|
- | - | - | 693 | 232 | - | 925 | |||||||||||||||||||||
|
Share of earnings (losses) in equity investment affiliates
|
- | 26 | - | - | (245 | ) | - | (219 | ) | |||||||||||||||||||
|
Expenditure for long-term assets
|
1,564 | 4 | 186 | 417 | 15 | - | 2,186 | |||||||||||||||||||||
|
Net income (loss)
|
6,247 | 179 | 219 | 769 | (4,633 | ) | - | 2,781 | ||||||||||||||||||||
|
Total assets
|
61,741 | 15,954 | 800 | 6,369 | 16,305 | (43,887 | ) | 57,282 | ||||||||||||||||||||
|
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Brand
management
and sales
channel
building
|
Others
|
Inter-
segment and
reconciling
item
|
Total
|
||||||||||||||||||||||
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
|
Revenue
|
28,563 | 12,493 | 531 | - | 596 | (596 | ) | 41,587 | ||||||||||||||||||||
|
Cost of sales
|
6,879 | 11,974 | 45 | - | 72 | - | 18,970 | |||||||||||||||||||||
|
Total operating expenses
|
4,980 | 459 | 232 | - | 2,695 | * | (596 | ) | 7,770 | |||||||||||||||||||
|
Including: Depreciation and amortization expense
|
169 | 121 | 111 | - | 64 | - | 465 | |||||||||||||||||||||
|
Operating income(loss)
|
16,704 | 60 | 254 | - | (2,171 | ) | - | 14,847 | ||||||||||||||||||||
|
Changes in fair value of warrants
|
- | - | - | - | 1,861 | - | 1,861 | |||||||||||||||||||||
|
Expenditure for long-term assets
|
287 | 5 | 503 | - | 266 | - | 1,061 | |||||||||||||||||||||
|
Net income (loss)
|
16,363 | 58 | 254 | - | (300 | ) | - | 16,375 | ||||||||||||||||||||
|
Total assets
|
32,103 | 5,864 | 774 | - | 19,231 | (15,976 | ) | 41,996 | ||||||||||||||||||||
|
33.
|
Earnings per share
|
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
(Amount in thousands except for
the number of shares and per share data)
|
||||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
$ | 2,995 | $ | 16,589 | ||||
|
Dividend for Series A convertible preferred stock
|
(407 | ) | (794 | ) | ||||
|
Net income attributable to common shareholders of ChinaNet Online Holdings, Inc. (numerator for basic earnings per share)
|
2,588 | 15,795 | ||||||
|
Dividend for Series A convertible preferred stock
|
- | (1) | 794 | |||||
|
Net income attributable to common shareholders of ChinaNet Online Holdings, Inc. (numerator for diluted earnings per share)
|
2,588 | 16,589 | ||||||
|
Weighted average number of common shares outstanding - Basic
|
18,545,609 | 16,778,176 | ||||||
|
Effect of diluted securities:
|
||||||||
|
Series A Convertible preferred stock
|
- | (1) | 3,178,402 | |||||
|
Warrants
|
213,631 | 939,483 | ||||||
|
Weighted average number of common shares outstanding -Diluted
|
18,759,240 | 20,896,061 | ||||||
|
Earnings per share-Basic
|
$ | 0.14 | $ | 0.94 | ||||
|
Earnings per share-Diluted
|
$ | 0.14 | $ | 0.79 | ||||
|
34.
|
Share-based compensation expenses
|
|
Underlying stock price
|
$5.00
|
|
Expected term (years)
|
3.00
|
|
Risk-free interest rate
|
1.10%
|
|
Dividend yield
|
-
|
|
Expected Volatility
|
150%
|
|
Exercise price of the option
|
$5.00
|
|
Value per option
|
$4.05
|
|
Adjusted underlying stock price
|
$1.037
|
|
Expected term (years)
|
5.00
|
|
Risk-free interest rate
|
0.95%
|
|
Dividend yield
|
-
|
|
Expected Volatility
|
46.73%
|
|
Exercise price of the option
|
$1.20
|
|
Value per option
|
$0.37
|
|
Option Outstanding
|
Option Exercisable
|
|||||||||||||||||||||||
|
Number of
underlying
shares
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
Weighted
Average
Exercise
Price
|
Number of
underlying
shares
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
Weighted
Average
Exercise
Price
|
|||||||||||||||||||
|
Balance, January 1, 2011
|
54,000 | 3.92 | $ | 5.00 | 27,000 | 3.92 | $ | 5.00 | ||||||||||||||||
|
Granted/Vested
|
885,440 | 10.00 | $ | 1.20 | 912,440 | 9.80 | $ | 1.31 | ||||||||||||||||
|
Forfeited
|
- | - | ||||||||||||||||||||||
|
Exercised
|
- | - | ||||||||||||||||||||||
|
Balance, December 31, 2011
|
939,440 | 9.51 | $ | 1.42 | 939,440 | 9.51 | $ | 1.42 | ||||||||||||||||
|
Year ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Weighted average grant date fair value of stock options granted
|
$ | 0.37 | $ | 4.05 | ||||
|
Aggregate grant date fair value of stock options vested
|
437 | 109 | ||||||
|
Aggregate intrinsic value for options granted
|
- | - | ||||||
|
Aggregate intrinsic value for options exercisable
|
- | - | ||||||
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 |
|---|