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
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
Nevada
|
87-0602435
|
|
(State
or Other Jurisdiction of
|
(I.R.S.
Employer Identification No.)
|
|
Incorporation
or Organization)
|
|
Indicate
by check mark whether the registrant: (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.
|
Yes
x
No
o
|
|
|
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of "large accelerated filer," "accelerated
filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.
(Check one):
|
||
|
Large
accelerated filerAccelerated filer
o
|
Accelerated
Filer
o
|
|
|
Non-accelerated
filerSmaller reporting company
o
(Do
not check if a smaller reporting company)
|
Smaller
Reporting Company
x
|
|
|
Indicate
by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
|
Yes
o
No
x
|
|
|
PART
I: FINANCIAL INFORMATION
|
3
|
|
Item
1. Financial Statements (Unaudited)
|
3
|
|
CONSOLDIATED
BALANCE SHEETS
|
3
|
|
CONSOLIDATED
STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE LOSS
|
4
|
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
5
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
|
6
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition
and Results of Operations
|
40
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
54
|
|
Item
4T. Controls and Procedures
|
54
|
|
PART
II: OTHER INFORMATION
|
55
|
|
Item
1. Legal Proceedings
|
55
|
|
Item
1A. Risk Factors
|
55
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
55
|
|
Item
3. Defaults Upon Senior Securities
|
55
|
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
55
|
|
Item
5. Other Information
|
55
|
|
Item
6. Exhibits
|
55
|
|
SIGNATURES
|
56
|
|
ASSETS
|
||||||||
|
December
31,
|
June
30,
|
|||||||
|
(unaudited)
|
||||||||
|
CURRENT
ASSETS:
|
||||||||
|
Cash
& cash equivalents
|
$ | 242,554 | $ | 169,343 | ||||
|
Accounts
receivable, net of allowance for doubtful accounts of $ 295,589 and
$278,043
|
1,804,249 | 1,640,226 | ||||||
|
for December
31 and June 30, respectively
|
||||||||
|
Vendor
deposits
|
25,242 | 111,682 | ||||||
|
Related
party receivable
|
1,566,537 | 341,232 | ||||||
|
Prepaid
expenses
|
615,808 | 165,100 | ||||||
|
Deferred
costs
|
1,238,421 | 1,583,115 | ||||||
|
Other
receivables
|
23,348 | 5,789 | ||||||
|
Total
current assets
|
5,516,159 | 4,016,487 | ||||||
|
Property
and equipment, net
|
50,064 | 113,824 | ||||||
|
Intangible
assets, net
|
6,218,849 | 7,294,089 | ||||||
|
TOTAL
ASSETS
|
$ | 11,785,072 | $ | 11,424,400 | ||||
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
|
CURRENT
LIABILITIES:
|
||||||||
|
Accounts
payable
|
$ | 1,673,869 | $ | 1,934,080 | ||||
|
Accrued
liabilities
|
809,412 | 894,046 | ||||||
|
Accrued
interest
|
658,358 | 502,168 | ||||||
|
Unearned
revenue
|
887,994 | 1,130,662 | ||||||
|
Short
term notes payable
|
56,000 | 56,000 | ||||||
|
Related
party note payable
|
375,733 | 375,733 | ||||||
|
Related
party payables
|
2,621,554 | 1,673,756 | ||||||
|
Other
payables
|
364,526 | 439,958 | ||||||
|
Total
current liabilities
|
7,447,446 | 7,006,403 | ||||||
|
Commitments
and contingencies
|
- | - | ||||||
|
STOCKHOLDERS'
EQUITY
|
||||||||
|
Legend
Media, Inc. stockholders' equity
|
||||||||
|
Series
A convertible preferred stock - 20,000,000 shares
authorized,
|
||||||||
|
par
value $0.001, 2,083,333 shares issued and outstanding
|
||||||||
|
at
December 31, 2009 and June 30, 2009, respectively
|
2,083 | 2,083 | ||||||
|
Common
stock - 127,000,000 shares authorized,
|
||||||||
|
par
value $0.001,
112,813,35
5 and 111,013,355 shares issued and
outstanding
|
||||||||
|
at
December 31, 2009 and June 30, 2009, respectively
|
112,813 | 111,013 | ||||||
|
Additional
paid-in capital
|
70,517,134 | 69,165,562 | ||||||
|
Accumulated
deficit, deemed dividends related to entities under common
control
|
(56,840,249 | ) | (56,854,346 | ) | ||||
|
Accumulated
deficit, from operations
|
(9,473,978 | ) | (8,030,961 | ) | ||||
|
Total
Accumulated deficit
|
(66,314,227 | ) | (64,885,307 | ) | ||||
|
Other
comprehensive income
|
19,823 | 24,646 | ||||||
|
Total
Legend Media, Inc stockholders' equity
|
4,337,626 | 4,417,997 | ||||||
|
Non-controlling
interest
|
- | - | ||||||
|
Total
stockholders' equity
|
4,337,626 | 4,417,997 | ||||||
|
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 11,785,072 | $ | 11,424,400 | ||||
|
The
accompanying notes are an integral part of these consolidated financial
statements.
|
||||||||
|
Three
Months Ended December 31,
|
Six
Months Ended December 31,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
Revenue
|
$ | 2,767,634 | $ | 2,659,090 | $ | 4,928,065 | $ | 4,983,582 | ||||||||
|
Cost
of revenue
|
779,495 | 1,523,652 | 1,774,422 | 2,686,334 | ||||||||||||
|
Gross
profit
|
1,988,139 | 1,135,438 | 3,153,643 | 2,297,248 | ||||||||||||
|
Operating
expenses:
|
||||||||||||||||
|
Selling
expenses
|
1,284,138 | 656,224 | 2,041,997 | 1,146,866 | ||||||||||||
|
General
and administrative expenses
|
644,569 | 731,439 | 1,645,569 | 1,677,530 | ||||||||||||
|
Depreciation
and amortization expense
|
307,064 | 402,675 | 614,026 | 814,549 | ||||||||||||
|
Total
operating expenses
|
2,235,771 | 1,790,338 | 4,301,592 | 3,638,945 | ||||||||||||
|
Loss
from Operations
|
(247,632 | ) | (654,900 | ) | (1,147,949 | ) | (1,341,697 | ) | ||||||||
|
Non-operating
income (expense):
|
||||||||||||||||
|
Interest
income
|
111 | 504 | 360 | 771 | ||||||||||||
|
Interest
expense
|
(11,448 | ) | (31,287 | ) | (109,508 | ) | (201,155 | ) | ||||||||
|
Related
party interest expense
|
(66,913 | ) | (88,712 | ) | (133,293 | ) | (183,734 | ) | ||||||||
|
Loss
on disposal of fixed assets
|
(28,662 | ) | (3,358 | ) | (28,662 | ) | (3,358 | ) | ||||||||
|
Foreign
exchange gain (loss)
|
(3,669 | ) | 7,861 | (25,915 | ) | 7,709 | ||||||||||
|
Gain
on termination of variable interest entity agreements
|
- | - | 578,867 | - | ||||||||||||
|
Impairment
loss on intangible assets
|
(470,536 | ) | - | (470,536 | ) | - | ||||||||||
|
Other
|
- | (10,686 | ) | - | (27,654 | ) | ||||||||||
|
Total
non-operating income (expense)
|
(581,117 | ) | (125,678 | ) | (188,687 | ) | (407,421 | ) | ||||||||
|
Loss
before income tax
|
(828,749 | ) | (780,578 | ) | (1,336,636 | ) | (1,749,118 | ) | ||||||||
|
Income
tax
|
89,505 | 116,326 | 106,381 | 293,771 | ||||||||||||
|
Net
loss
|
(918,254 | ) | (896,904 | ) | (1,443,017 | ) | (2,042,889 | ) | ||||||||
|
Less:
Loss attributable to noncontrolling interest
|
- | 126,755 | - | 114,023 | ||||||||||||
|
Net
loss attributable to Legend Media, Inc. common
shareholders
|
(918,254 | ) | (770,149 | ) | (1,443,017 | ) | (1,928,866 | ) | ||||||||
|
Other
comprehensive income
|
||||||||||||||||
|
Foreign
currency translation gain (loss)
|
(26,314 | ) | 11,276 | (4,823 | ) | (70,111 | ) | |||||||||
|
Comprehensive
loss
|
(944,568 | ) | (758,873 | ) | (1,447,840 | ) | (1,998,977 | ) | ||||||||
|
Comprehensive
loss attributable to noncontrolling interest
|
- | - | - | - | ||||||||||||
|
Comprehensive
loss attributable to Legend Media, Inc. common
shareholders
|
$ | (944,568 | ) | $ | (758,873 | ) | $ | (1,447,840 | ) | $ | (1,998,977 | ) | ||||
|
Weighted
average shares outstanding :
|
||||||||||||||||
|
Basic
|
112,813,355 | 10,339,775 | 112,109,007 | 10,327,837 | ||||||||||||
|
Diluted
|
112,813,355 | 10,339,775 | 112,109,007 | 10,327,837 | ||||||||||||
|
Loss
per share:
|
||||||||||||||||
|
Basic
|
$ | (0.0081 | ) | $ | (0.0745 | ) | $ | (0.0129 | ) | $ | (0.1868 | ) | ||||
|
Diluted
|
$ | (0.0081 | ) | $ | (0.0745 | ) | $ | (0.0129 | ) | $ | (0.1868 | ) | ||||
|
The
accompanying notes are an integral part of these consolidated financial
statements.
|
||||||||||||||||
|
2009
|
2008
|
|||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net
loss
|
$ | (1,443,017 | ) | $ | (1,928,866 | ) | ||
|
Adjustments
to reconcile net loss to net cash
|
||||||||
|
used
in operating activities:
|
||||||||
|
Depreciation
and amortization
|
614,009 | 814,549 | ||||||
|
Impairment
of intangible assets
|
470,536 | 150,271 | ||||||
|
Warrant
expense
|
86,611 | - | ||||||
|
Fair
value of stock options under ASC 718
|
526,261 | 211,469 | ||||||
|
Common
stock issued for services
|
450,000 | - | ||||||
|
Loss
from minority interest in subsidiary
|
- | (114,023 | ) | |||||
|
Gain
on termination of variable interest entity agreements
|
(573,428 | ) | - | |||||
|
Change
in allowance for uncollectible accounts
|
135,753 | - | ||||||
|
Barter
revenues
|
(1,667,357 | ) | (1,226,407 | ) | ||||
|
Barter
expenses
|
1,209,222 | 547,678 | ||||||
|
Loss
on write off of assets
|
28,642 | 3,435 | ||||||
|
Changes
in operating assets and liabilities:
|
||||||||
|
Accounts
receivable
|
(808,506 | ) | (1,125,820 | ) | ||||
|
Vendor
deposits
|
86,426 | (19,380 | ) | |||||
|
Prepaid
expenses
|
(450,907 | ) | (231,552 | ) | ||||
|
Other
receivables
|
(105,906 | ) | (11,380 | ) | ||||
|
Accounts
payable
|
(76,009 | ) | (89,087 | ) | ||||
|
Accrued
liabilities
|
49,389 | 769,018 | ||||||
|
Other
payables
|
105,478 | 12,730 | ||||||
|
Related
party payables
|
- | (180,575 | ) | |||||
|
Unearned
revenue
|
646,655 | 244,632 | ||||||
|
Accrued
interest
|
156,190 | 64,780 | ||||||
|
Net
cash used in operating activities
|
(559,958 | ) | (2,108,528 | ) | ||||
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Long
term deposits, contract guarantees and transaction
deposits
|
- | (153,510 | ) | |||||
|
Purchase
of property and equipment
|
(834 | ) | (123,542 | ) | ||||
|
Cash
acquired in acquisition of variable interest entity
|
- | 286 | ||||||
|
Payment
on termination of variable interest entity
|
(174,239 | ) | - | |||||
|
Disposition
of cash balances on termination of variable interest
entities
|
(5,439 | ) | - | |||||
|
Payment
on acquisition of Music Radio Limited
|
- | (740,010 | ) | |||||
|
Cash
paid for acquisition of News Radio Limited
|
- | (749,990 | ) | |||||
|
Restricted
cash received
|
- | (14,620 | ) | |||||
|
Net
cash used in investing activities
|
(180,512 | ) | (1,781,386 | ) | ||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Repayment
of notes payable
|
- | (360,000 | ) | |||||
|
Proceeds
from sale of convertible preferred stock
|
- | 1,500,000 | ||||||
|
Contributed
capital from assumption of obligations
|
300,000 | 60,658 | ||||||
|
Dividend
to shareholders of HTLG
|
- | (250,170 | ) | |||||
|
Borrowing
from related parties
|
2,880,951 | - | ||||||
|
Repayment
to related parties
|
(1,387,125 | ) | - | |||||
|
Collection
on behalf of the company by related party
|
(980,730 | ) | - | |||||
|
Net
cash provided by financing activities
|
813,096 | 950,488 | ||||||
|
Effect
of exchange rate changes on cash and cash equivalents
|
585 | 6,936 | ||||||
|
NET
INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS
|
73,211 | (2,932,490 | ) | |||||
|
CASH
& CASH EQUIVALENTS, BEGINNING BALANCE
|
169,343 | 3,372,499 | ||||||
|
CASH
& CASH EQUIVALENTS, ENDING BALANCE
|
$ | 242,554 | $ | 440,009 | ||||
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
|
Interest
paid
|
$ | - | $ | 170,000 | ||||
|
Income
taxes paid
|
$ | - | $ | - | ||||
|
The
accompanying notes are an integral part of these consolidated financial
statements.
|
|
Subsidiary
|
Place
Incorporated
|
%
Owned
|
|||
|
Well
Chance
|
United
States
|
100
|
|||
|
Legend
Media Investment Company Limited
|
BVI
|
80
|
|||
|
Two
subsidiaries of Legend Media Investment Company Limited
|
|||||
|
Legend
Media Tianjin HK Limited
|
Hong
Kong
|
80
|
|||
|
Legend
Media (Beijing) Consulting Company Limited
|
PRC
|
80
|
|||
|
News
Radio Limited
|
BVI
|
100
|
|||
|
Three
subsidiaries of News Radio Limited
|
|||||
|
CRI
News Radio Limited
|
Hong
Kong
|
100
|
|||
|
Legend
Media (Beijing) Information and Technology Co., Ltd.
|
PRC
|
100
|
|||
|
Beijing
Yinse Lingdong Advertising Co., Ltd.
|
PRC
|
100
|
*
|
||
|
3
years
|
|
|
Office
equipment and furniture
|
3
years
|
|
Leasehold
improvements
|
1
year
|
|
|
·
|
Business
tax: 5% of revenues generated net of fees paid to advertising agencies and
media companies for services and advertising
inventory;
|
|
|
·
|
Construction
tax: 3% of revenues generated net of fees paid to advertising agencies and
media companies for services and advertising
inventory;
|
|
|
·
|
Education
tax: 7% of the business tax;
|
|
|
·
|
Urban
development tax: 3% of the business tax;
and
|
|
|
·
|
Flood
insurance tax: 1% of the business
tax.
|
|
·
|
The
Catalogue for Guiding Foreign Investment in Industry (2007);
and
|
|
·
|
The
Administrative Regulations on Foreign-invested Advertising Enterprises
(2004).
|
|
·
|
The
Company has been able to exert significant control over significant
decisions about the activities of TJ YSLD, Beijing Maihesi and
BJ YSLD,
|
|
·
|
A
substantial portion of the economic benefits and risks of the operations
of TJ YSLD, Beijing Maihesi and BJ YSLD were transferred to the Company
through a revenue assignment agreement,
and
|
|
·
|
The
equity owner of TJ YSLD, Beijing Maihesi and BJ YSLD has not had the
obligation to absorb the losses of TJ YSLD Beijing Maihesi or BJ
YSLD.
|
|
·
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets.
|
|
·
|
Level
2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial
instrument.
|
|
·
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value measurement.
|
|
December
31
|
June
30
|
|||||||
|
(audited)
|
||||||||
|
Capital
raising
|
$ | - | $ | 60,000 | ||||
|
Investor
relations
|
323,168 | 93,534 | ||||||
|
Advances
to suppliers
|
290,998 | - | ||||||
|
Other
|
1,642 | 11,566 | ||||||
| $ | 615,808, | $ | 165,100 | |||||
|
December
31
|
June
30
|
|||||||
|
(audited)
|
||||||||
|
Computer
equipment
|
$ | 35,499 | $ | 85,026 | ||||
|
Office
equipment and furniture
|
38,746 | 58,820 | ||||||
|
Leasehold
improvements
|
- | 8,463 | ||||||
| $ | 74,245 | $ | 152,309 | |||||
|
Less: Accumulated
depreciation
|
(24,181 | ) | (38,485 | ) | ||||
| $ | 50,064 | $ | 113,824 | |||||
|
December
31
|
June
30
|
|||||||
|
Original
value
|
(audited)
|
|||||||
|
FM
92.5 Contract rights
|
$ | 1,709,888 | $ | 1,709,888 | ||||
|
Exclusivity
agreement
|
7,388,731 | 7,388,731 | ||||||
|
FM
90.5 Contract rights
|
1,016,206 | 1,016,206 | ||||||
| 10,114,825 | 10,114,825 | |||||||
|
Less:
Impairment
|
||||||||
|
FM
92.5 Contract rights
|
(757,570 | ) | (287,034 | ) | ||||
|
FM
90.5 Contract rights
|
(774,528 | ) | (774,528 | ) | ||||
| (1,532,098 | ) | (1,061,562 | ) | |||||
|
Less:
Accumulated amortization
|
||||||||
|
FM
92.5 Contract rights
|
(952,318 | ) | (717,050 | ) | ||||
|
Exclusivity
agreement
|
(1,169,882 | ) | (800,446 | ) | ||||
|
FM
90.5 Contract rights
|
(241,678 | ) | (241,678 | ) | ||||
| (2,363,878 | ) | (1,759,174 | ) | |||||
|
Intangibles,
net
|
$ | 6,218,849 | $ | 7,294,089 | ||||
|
·
|
Borrowing
money from any third party or assuming any
debt;
|
|
·
|
Selling
to any third party or acquiring from any third party any assets,
including, without limitation, any intellectual
rights;
|
|
·
|
Granting
any security interests for the benefit of any third party through
collateralization of TJ YSLD's
assets;
|
|
·
|
Assigning
to any third party the agreements entered into by TJ YSLD;
and
|
|
·
|
Selling,
transferring and disposing of any license held by TJ
YSLD.
|
|
December
31
|
June
30
|
|||||||
|
(audited)
|
||||||||
|
Compensation
|
$ | 53,592 | $ | 79,439 | ||||
|
Revenue
and tax levies
|
221,808 | 171,343 | ||||||
|
Legal
fees
|
161,303 | 161,303 | ||||||
|
Payroll
taxes and employee welfare expenses
|
67,434 | 12,617 | ||||||
|
Income
taxes (PRC)
|
297,613 | 424,574 | ||||||
|
Other
|
7,662 | 44,770 | ||||||
| $ | 809,412 | $ | 894,046 | |||||
|
Short
term note payable
|
December
31
|
June
30
|
||||||
|
(audited)
|
||||||||
|
Kantor
|
$ | 33,000 | $ | 33,000 | ||||
|
Blueday
|
23,000 | 23,000 | ||||||
|
Total
notes payable
|
$ | 56,000 | $ | 56,000 | ||||
|
Related
party note payable
|
||||||||
|
RMK
|
$ | 375,733 | $ | 375,733 | ||||
|
December
31
|
June
30
|
|||||||
|
(audited)
|
||||||||
|
Insurance
|
$ | 3,994 | $ | 6,455 | ||||
|
Office
expenses
|
8,445 | 4,483 | ||||||
|
Service
commitment to provide advertising pages
|
74,906 | 74,957 | ||||||
|
Due
related to termination of radio contracts
|
15,061 | 168,360 | ||||||
|
Duties
and levies
|
262,120 | 185,703 | ||||||
| $ | 364,526 | $ | 439,958 | |||||
|
Three
Months Ended
|
Three
Months Ended
|
|||||||||||||||
|
December
31, 2009
|
December
31, 2008
|
|||||||||||||||
|
Per
Share
|
Per
Share
|
|||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
|
Basic
earnings per share
|
112,813,355 | $ | (0.012 | ) | 10,339,775 | $ | (0.07 | ) | ||||||||
|
Six
Months Ended
|
Six
Months Ended
|
|||||||||||||||
|
December
31, 2009
|
December
31, 2008
|
|||||||||||||||
|
Per
Share
|
Per
Share
|
|||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
|
Basic
earnings per share
|
112,109,007 | $ | (0.013 | ) | 10,327,837 | $ | (0.19 | ) | ||||||||
|
Weighted
|
Aggregate
|
|||||||||||
|
Number
of
|
Average
|
Intrinsic
|
||||||||||
|
Options
|
Exercise
Price
|
Value
|
||||||||||
|
Outstanding
as of July 1, 2009
|
641,820 | $ | 2.75 | $ | - | |||||||
|
Granted
|
6,325,000 | 0.20 | - | |||||||||
|
Forfeited
|
- | - | - | |||||||||
|
Exercised
|
- | - | - | |||||||||
|
Outstanding
as of December 31, 2009
|
6,966,820 | $ | 0.43 | $ | - | |||||||
|
Exercisable
options:
|
||||||||||||
|
June
30, 2009
|
426,153 | $ | 2.78 | $ | - | |||||||
|
December
31, 2009
|
2,645,667 | $ | 0.21 | $ | - |
|
•
|
News
Radio Limited (100%-owned)
|
|
|
•
|
CRI
News Radio Limited (100%-owned)
|
|
|
•
|
Legend
Media (Beijing) Information and Technology Co., Ltd.
(100%-owned)
|
|
|
•
|
Beijing
Maihesi International Advertising Co., Ltd. (100%-controlled as
VIE)
|
|
Amount
|
||||
|
12
months ending December 31, 2010
|
$ | 287,573 | ||
|
12
months ending December 31, 2011
|
17,354 | |||
| $ | 304,927 | |||
|
Related
Party
|
December
31,
|
June
30,
|
||||||||
|
Related
Party Payable
|
(audited)
|
|||||||||
|
Mr.
Ju and affiliates (including his wife, Wei Xue)
|
$ | 2,516,726 | $ | 1,673,756 | 1 | |||||
|
Maoming
|
104,828 | - | 4 | |||||||
| $ | 2,621,554 | $ | 1,673,756 | |||||||
|
Related
Party Receivable
|
||||||||||
|
HTLG
|
1,566,537 | 341,232 | 2 | |||||||
| $ | 1,566,537 | $ | 341,232 | |||||||
|
Related
Party Note Payable
|
||||||||||
|
RMK
|
375,733 | 375,733 | 3 | |||||||
| $ | 375,733 | $ | 375,733 | |||||||
|
Accrued
interest payable
|
||||||||||
|
RMK
|
494,283 | 360,990 | ||||||||
| $ | 494,283 | $ | 360,990 | |||||||
|
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||||
|
December
31,
|
December
31,
|
December
31,
|
December
31,
|
|||||||||||||||
|
Party
|
2009
|
2008
|
2009
|
2008
|
||||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
Mr.
Ju and affiliates
(including
his wife, Ms. Xue Wei)
|
$ | 69,825 | 1 | $ | - | $ | 154,891 | $ | - | |||||||||
|
HTLG
|
$ | 1,405,576 | 2 | $ | 106,975 | $ | 1,738,636 | $ | 131,734 | |||||||||
|
Maoming
|
$ | 104,828 | 3 | $ | - | $ | 104,828 | $ | - | |||||||||
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||||||
|
December
31,
|
December
31,
|
December
31,
|
December
31,
|
||||||||||||||
|
Party
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||
|
Mr.
Ju and affiliates (including his wife, Ms.Xue Wei)
|
$ | 878,400 | $ | - | $ | 901,860 | $ | - | |||||||||
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||||||
|
December
31,
|
December
31,
|
December
31,
|
December
31,
|
||||||||||||||
|
Party
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||
|
HTLG
|
$ | 792,154 | $ | - | $ | 980,731 | $ | - | |||||||||
|
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||||
|
December
31,
|
December
31,
|
December
31,
|
December
31,
|
|||||||||||||||
|
Party
|
2009
|
2008
|
2009
|
2008
|
||||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
RMK
|
$ | 66,913 | 1 | $ | 66,913 | $ | 133,293 | $ | 133,826 | |||||||||
|
·
|
The
Catalogue for Guiding Foreign Investment in Industry (2007);
and
|
|
·
|
The
Administrative Regulations on Foreign-invested Advertising Enterprises
(2004).
|
|
·
|
The
Company has been able to exert significant control over significant
decisions about the activities of TJ YSLD, Beijing Maihesi and
BJ YSLD,
|
|
·
|
A
substantial portion of the economic benefits and risks of the operations
of TJ YSLD, Beijing Maihesi and BJ YSLD were transferred to the Company
through a revenue assignment agreement,
and
|
|
·
|
The
equity owner of TJ YSLD, Beijing Maihesi and BJ YSLD has not had the
obligation to absorb the losses of TJ YSLD Beijing Maihesi or BJ
YSLD.
|
|
|
·
|
Business
tax: 5% of revenues generated net of fees paid to advertising agencies and
media companies for services and advertising
inventory;
|
|
|
·
|
Construction
tax: 3% of revenues generated net of fees paid to advertising agencies and
media companies for services and advertising
inventory;
|
|
|
·
|
Education
tax: 7% of the business tax;
|
|
|
·
|
Urban
development tax: 3% of the business tax;
and
|
|
|
·
|
Flood
insurance tax: 1% of the business
tax.
|
|
2009
|
2008
|
|||||||||||||||
|
Amount
|
%
of Revenue
|
Amount
|
%
of Revenue
|
|||||||||||||
|
REVENUE
|
$ | 2,767,634 | 100.0 | % | $ | 2,659,090 | 100.0 | % | ||||||||
|
COST
OF REVENUE
|
779,495 | 28.16 | % | 1,523,652 | 57.30 | % | ||||||||||
|
GROSS
PROFIT
|
1,988,139 | 71.84 | % | 1,135,438 | 42.70 | % | ||||||||||
|
OPERATING
EXPENSES
|
2,235,771 | 80.78 | % | 1,790,338 | 67.33 | % | ||||||||||
|
LOSS
FROM OPERATIONS
|
(247,632 | ) | (8.95 | %) | (654,900 | ) | (24.63 | %) | ||||||||
|
TOTAL
NON-OPERATING EXPENSE
|
(581,117 | ) | (21.00 | %) | (125,678 | ) | (4.73 | %) | ||||||||
|
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(828,749 | ) | (29.94 | %) | (780,578 | ) | (29.36 | %) | ||||||||
|
PROVISION
FOR INCOME TAXES
|
89,505 | 3.23 | % | 116,326 | 4.37 | % | ||||||||||
|
NET
LOSS
|
(918,254 | ) | (33.18 | %) | (896,904 | ) | (33.73 | %) | ||||||||
|
NET
LOSS ATTRIBUTABLE TO LEGEND MEDIA, INC. COMMON
SHAREHOLDERS
|
(918,254 | ) | (33.18 | %) | (770,149 | ) | (28.96 | %) | ||||||||
|
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
|
Foreign
currency translation adjustment
|
(26,314 | ) | (0.95 | %) | 11,276 | 0.42 | % | |||||||||
|
COMPREHENSIVE
LOSS
|
$ | (944,568 | ) | (34.13 | %) | $ | (758,873 | ) | (28.54 | %) | ||||||
|
2009
|
2008 | |||||||||||||||
|
Amount
|
%
of Revenue
|
Amount
|
%
of Revenue
|
|||||||||||||
|
REVENUE
|
$ | 4,928,065 | 100.0 | % | $ | 4,893,582 | 100.0 | % | ||||||||
|
COST
OF REVENUE
|
1,774,422 | 36.01 | % | 2,686,334 | 53.90 | % | ||||||||||
|
GROSS
PROFIT
|
3,153,643 | 63.99 | % | 2,297,248 | 46.10 | % | ||||||||||
|
OPERATING
EXPENSES
|
4,301,592 | 87.29 | % | 3,638,945 | 73.02 | % | ||||||||||
|
LOSS
FROM OPERATIONS
|
(1,147,949 | ) | (23.29 | %) | (1,341,697 | ) | (26.92 | %) | ||||||||
|
NON-OPERATING
EXPENSE
|
(188,687 | ) | (3.83 | %) | (407,421 | ) | (8.18 | %) | ||||||||
|
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(1,336,636 | ) | (27.12 | %) | (1,749,118 | ) | (35.10 | %) | ||||||||
|
PROVISION
FOR INCOME TAXES
|
106,381 | 2.16 | % | 293,771 | 5.89 | % | ||||||||||
|
NET
LOSS
|
(1,443,017 | ) | (29.28 | %) | (2,042,889 | ) | (40.99 | %) | ||||||||
|
NET
LOSS ATTRIBUTABLE TO LEGEND MEDIA, INC. COMMON
SHAREHOLDERS
|
(1,443,017 | ) | (29.28 | %) | (1,928,866 | ) | (38.70 | %) | ||||||||
|
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
|
Foreign
currency translation adjustment
|
4,823 | 0.10 | % | (70,111 | ) | (1.41 | %) | |||||||||
|
COMPREHENSIVE
LOSS
|
$ | (1,447,840 | ) | (29.38 | %) | $ | (1,998,977 | ) | (40.11 | %) | ||||||
|
December
31,
|
December
31,
|
|||||||
|
2009
|
2008
|
|||||||
|
(unaudited)
|
(unaudited)
|
|||||||
|
Net
cash used in operating activities
|
$ | (559,958 | ) | $ | (2,108,528 | ) | ||
|
Net
cash used in investing activities
|
(180,512 | ) | (1,781,386 | ) | ||||
|
Net
cash provided by financing activities
|
813,096 | 950,488 | ||||||
|
Effect
of exchange rate changes on cash and cash equivalents
|
585 | 6,936 | ||||||
|
Net
increase (decrease) in cash and cash equivalents
|
73,211 | (2,932,490 | ) | |||||
|
Cash
and cash equivalents at the beginning of year
|
169,343 | 3,372,499 | ||||||
|
Cash
and cash equivalents at the end of year
|
242,554 | 440,009 | ||||||
|
31.1
|
Section 302
Certification of Principal Executive Officer and Principal Financial
Officer.*
|
|
|
32.1
|
Certification
of Principal Executive Officer and Principal Financial Officer pursuant to
18 U.S.C. Section 1350.*
|
|
*
|
Filed
herewith
|
|
Date:
February 12, 2010
|
By:
|
/s/ Ju BaoChun | |
| Ju BaoChun | |||
| Chief Executive Officer | |||
|
Date:
February 12, 2010
|
By:
|
/s/ Jeffrey Dash | |
| Jeffrey Dash | |||
| Chief Financial Officer | |||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|