Delaware | 42-1743717 | |
(State or other jurisdiction
of incorporation)
|
(I.R.S. Employer
Identification No.)
|
|
Units 2611-13A, 26/F
113 Argyle Street, Mongkok
Kowloon, Hong Kong, SAR
|
N/A | |
(Address of principal executive offices) | (Zip Code) |
·
|
the “Company,” “we,” “us,” and “our” refer to the combined business of Life Nutrition Products, Inc., a Delaware corporation, and its direct and indirect wholly-owned subsidiaries, Almonds Kisses Limited (BVI), a British Virgin Islands company, ADGS Advisory Limited, a Hong Kong corporation, and Vantage Advisory Limited, a Hong Kong corporation;
|
·
|
“Exchange Act” refers to the Securities Exchange Act of 1934, as amended;
|
·
|
“HKD” refers to Hong Kong dollars, the legal currency of Hong Kong;
|
·
|
“Hong Kong” refers to the Hong Kong Special Administrative Region of the People's Republic of China;
|
·
|
“PRC,” “China,” and “Chinese,” refer to the People's Republic of China;
|
·
|
“SEC” refers to the Securities and Exchange Commission;
|
·
|
“Securities Act” refers to the Securities Act of 1933, as amended; and
|
·
|
“U.S. dollars,” “dollars”, “USD” and “$” refer to the legal currency of the United States.
|
Life Nutrition Products, Inc.,
a Delaware corporation
|
|||
100% | |||
Almonds Kisses Limited (BVI),
a British Virgin Islands company
|
|||
100%
|
ADGS Advisory Limited, | Vantage Advisory Limited, | |
a Hong Kong corporation | a Hong Kong corporation |
Corporate Name
|
Directors
|
Officers
|
Life Nutrition Products, Inc.
|
Li Lai Ying
Tso Yin Yee
Pang Yiu Kwong
|
CEO: Li Lai Ying
CFO: Li Lai Ying
COO: Tso Yin Yee
|
Almonds Kisses Limited
(BVI)
|
Tso Yin Yee
Tong Wing Shan
Tong Wing Yee
|
CEO: Li Lai Ying
CFO: Li Lai Ying
COO: Tso Yin Yee
|
ADGS Advisory Limited
|
Tso Yin Yee
Tong Wing Shan
Tong Wing Yee
|
CEO: Li Lai Ying
CFO: Li Lai Ying
COO: Tso Yin Yee
|
Vantage Advisory Limited
|
Pang Yiu Kwong
|
CEO: Li Lai Ying
CFO: Li Lai Ying
COO: Tso Yin Yee
|
§
|
Preparation and filing a tax return.
|
§
|
Calculating the estimated tax liability.
|
§
|
Tax planning.
|
§
|
Assist clients to reply to any inquiries issued by the taxing authorities.
|
§
|
Act as the tax representative of our clients in connection with tax assessments.
|
§
|
Advising clients for pre-listing accounting arrangements on Hong Kong Stock Exchange.
|
§
|
Bank loan referrals.
|
§
|
Business consultation with respect to PRC tax.
|
§
|
Company structure and legal framework advice.
|
§
|
Company secretarial services.
|
§
|
Corporate recovery and insolvency services.
|
§
|
Corporate finance consulting services.
|
§
|
Due diligence and valuation.
|
§
|
Debt and company restructuring advice.
|
§
|
Incorporation and organizing local and overseas companies.
|
§
|
Liquidation, insolvency, bankruptcy and individual voluntary arrangements (IVA) advice and assistance.
|
§
|
Handling license and trademark application for Hong Kong and PRC.
|
§
|
Loan restructuring advice.
|
§
|
Merging, amalgamation and sale of assets.
|
§
|
Management takeover advice.
|
§
|
Provide financial and liquidity analysis.
|
§
|
Liasing with capital funds for raising capital.
|
§
|
Provide registered offices.
|
§
|
Short term loan referrals.
|
•
|
the absence of an operating history;
|
•
|
insufficient capital;
|
•
|
expected continual losses for the foreseeable future;
|
•
|
our ability to anticipate and adapt to a developing market(s);
|
•
|
acceptance by customers;
|
•
|
limited marketing experience;
|
•
|
a competitive environment characterized by well-established and well-capitalized competitors;
|
•
|
the ability to identify, attract and retain qualified personnel;
|
•
|
our ability to provide superior customer service; and
|
•
|
reliance on key personnel.
|
·
|
our future financial condition, results of operations and cash flows;
|
·
|
the condition of the global and domestic financial markets; and
|
·
|
changes in the monetary policy of the Hong Kong and PRC governments with respect to bank interest rates and lending practices.
|
·
|
our earnings releases, actual or anticipated changes in our earnings, fluctuations in our operating results or our failure to meet the expectations of financial market analysts and investors;
|
·
|
changes in financial estimates by us or by any securities analysts who might cover our stock;
|
·
|
speculation about our business in the press or the investment community;
|
·
|
significant developments relating to our relationships with our customers;
|
·
|
stock market price and volume fluctuations of other publicly traded companies and, in particular, those that are in our industry;
|
·
|
customer demand for our services;
|
·
|
investor perceptions of our industry in general and our Company in particular;
|
·
|
the operating and stock performance of comparable companies;
|
·
|
general economic conditions and trends;
|
·
|
announcements by us or our competitors of new services, significant acquisitions, strategic partnerships or divestitures;
|
·
|
changes in accounting standards, policies, guidance, interpretation or principles;
|
·
|
loss of external funding sources;
|
·
|
sales of our common stock, including sales by our directors, officers or significant stockholders; and
|
·
|
additions or departures of key personnel.
|
Life Nutrition Products, Inc.,
a Delaware corporation
|
|||
100% | |||
Almonds Kisses Limited (BVI),
a British Virgin Islands company
|
|||
100%
|
ADGS Advisory Limited, | Vantage Advisory Limited, | |
a Hong Kong corporation | a Hong Kong corporation |
- significant underperformance relative to historical or projected future operating results;
|
- significant changes in the manner of use of the acquired assets or the strategy for our overall business;
|
- identification of other impaired assets within a reporting unit;
|
- disposition of a significant portion of an operating segment;
|
- significant negative industry or economic trends;
|
For the year ended August 31,
2012
|
For the period from March 1, 2011 (Inception) to August 31,
2011
|
Predecessor, For the period from September1 to March
2011
|
||||||||||
Revenue
|
$ | 1,705,024 | $ | 39,452 | $ | 576,337 | ||||||
Less: Operating expenses
|
||||||||||||
Direct cost of revenue
|
(1,308,729 | ) | (25,064 | ) | (142,812 | ) | ||||||
General and administrative expenses
|
(544,710 | ) | (160,395 | ) | (355,788 | ) | ||||||
Operating (loss)/profit
|
(148,415 | ) | (146,007 | ) | 77,737 | |||||||
Other expenses
|
(47,754 | ) | - | (15,974 | ) | |||||||
Net (loss)/profit
|
(196,169 | ) | (146,007 | ) | 61,763 | |||||||
Income tax expenses
|
- | - | (12,836 | ) | ||||||||
Other comprehensive income
|
28 | 3 | - | |||||||||
Total comprehensive (loss)/income
|
(196,141 | ) | (146,004 | ) | 48,927 | |||||||
Comprehensive loss attributable to non-controlling interests
|
22,684 | 93,420 | - | |||||||||
Comprehensive (loss)/income attributable to Almonds Kisses
|
$ | (173,457 | ) | $ | (52,584 | ) | $ | 48,927 |
For the year ended August 31, 2012
|
For the period from March 1, 2011 (Inception) to August 31, 2011
|
Predecessor, For the period from September1 to February 28, 2011
|
% change
|
|||||||||||||
Revenue
|
$ | 1,705,024 | $ | 39,452 | $ | 576,337 | +177 | % | ||||||||
Less: Operating expenses
|
||||||||||||||||
Direct cost of revenue
|
(1,308,729 | ) | (25,064 | ) | (142,812 | ) | +679 | % | ||||||||
General and administrative expenses
|
(544,710 | ) | (160,395 | ) | (355,788 | ) | +6 | % | ||||||||
Operating (loss)/profit
|
$ | (148,415 | ) | $ | (146,007 | ) | $ | 77,737 | -117 | % |
For the year ended August 31,
2012
|
For the period from March 1, 2011 (Inception) to August 31,
2011
|
Predecessor, For the period from September1 to February 28,
2011
|
||||||||||
Cash provided by (used in):
|
||||||||||||
Operating activities
|
$ | (17,320 | ) | $ | 985 | $ | 71,156 | |||||
Investing activities
|
(94,800 | ) | (773,903 | ) | (80,198 | ) | ||||||
Financing activities
|
230,231 | 862,833 | (8,868 | ) | ||||||||
Effect of change of exchange rates
|
(17 | ) | - | - | ||||||||
Cash, beginning of period
|
10,907 | (79,008 | ) | (61,098 | ) | |||||||
Cash, end of period
|
$ | 129,001 | $ | 10,907 | (79,008 | ) |
For the Three Months Ended November 30,
|
||||||||
2012
|
2011
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Revenue
|
$ | 609,599 | $ | 183,562 | ||||
Less: Operating expenses
|
||||||||
Direct cost of revenue
|
(363,431 | ) | (79,996 | ) | ||||
General and administrative expenses
|
(210,409 | ) | (132,089 | ) | ||||
Operating income/(loss)
|
35,759 | (28,523 | ) | |||||
Other expenses
|
(29,427 | ) | (1,376 | ) | ||||
Net income/(loss)
|
6,332 | (29,899 | ) | |||||
Other comprehensive (loss)/ income
|
(51 | ) | 1 | |||||
Total comprehensive income/(loss)
|
6,281 | (29,898 | ) | |||||
Comprehensive loss attributable to non-controlling interests
|
5,671 | 5,670 | ||||||
Comprehensive income/(loss) attributable to Almonds Kisses
|
$ | 11,952 | $ | (24,228 | ) |
For the Three Months Ended November 30,
|
% change
|
|||||||||||
2012
|
2011
|
|||||||||||
Revenue
|
$ | 609,599 | $ | 183,562 | +232 | % | ||||||
Less: Operating expenses
|
||||||||||||
Direct cost of revenue
|
(363,431 | ) | (79,996 | ) | +354 | % | ||||||
General and administrative expenses
|
(210,409 | ) | (132,089 | ) | +59 | % | ||||||
Operating income/(loss)
|
$ | 35,759 | $ | (28,523 | ) |
For the Three Months Ended November 30,
|
||||||||
2012
|
2011
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Cash provided by (used in):
|
||||||||
Operating activities
|
$ | 129,637 | $ | 30,862 | ||||
Investing activities
|
(8,118 | ) | (458 | ) | ||||
Financing activities
|
(78,668 | ) | (23,879 | ) | ||||
Effect of change of exchange rates
|
(33 | ) | (26 | ) | ||||
Cash, as of September 1
|
129,001 | 10,907 | ||||||
Cash, as of November 30
|
$ | 171,819 | $ | 17,406 |
Payment due by period | ||||||||||||||||||||
Contractual obligations
|
Total
|
< 1 year
|
1 - 3 years
|
3 - 5 years
|
> 5 years
|
|||||||||||||||
Borrowing:
|
||||||||||||||||||||
- Capital lease
|
$ | 14,599 | $ | 9,615 | $ | 4,984 | $ | - | $ | - | ||||||||||
- Bank loan
|
2,524,985 | 919,392 | 378,462 | 108,410 | 1,118,721 | |||||||||||||||
Operating lease obligation:
|
||||||||||||||||||||
- Office rental
|
319,608 | 122,063 | 112,883 | 84,662 | - | |||||||||||||||
Commitment to acquire Vantage
|
645 | 645 | - | - | - | |||||||||||||||
$ | 2,859,837 | $ | 1,051,715 | $ | 496,329 | $ | 193,072 | $ | 1,118,721 |
Name
|
Age
|
Position
|
||
Li Lai Ying
|
57 |
Chairman, Chief Executive Officer, Chief Financial Officer, Secretary and Director
|
||
Tso Yin Yee
|
38 |
Chief Operating Officer and Director
|
||
Pang Yiu Kwong
|
50 |
Director
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock Awards
($)
|
Option Awards
($)
|
Non-Equity Incentive Plan Compensation
($)
|
Nonqualified
Deferred Compensation
Earnings
($)
|
All Other Compensation
($)
|
Total
|
|||||||||||||||||||||||||
Li Lai Yang
|
2012
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | |||||||||||||||||
Chief Executive Officer | 2011 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | |||||||||||||||||
Tso Yin Yee Chief
|
2012
|
$ | 86,015 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 86,015 | |||||||||||||||||
Operating Officer | 2011 | $ | 39,956 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 39,956 |
Percent(1)
|
||||||||
Name and Address
|
Shares Owned
|
of Class
|
||||||
Tong Wing Shan
|
9,069,750 | 36.3 | % | |||||
Tong Wing Yee
|
9,069,750 | 36.3 | % | |||||
Li Lai Ying
|
0 | (2) | 0 | % | ||||
Tso Yin Yee
|
655,037 | 2.6 | % | |||||
Pang Yiu Kwong
|
503,875 | 2.0 | % | |||||
All Directors & Officers
|
||||||||
as a Group (3 persons)
|
1,158,912 | 4.6 | % |
|
(1)
|
Based upon 25,000,000 issued and outstanding shares of common stock.
|
|
(2)
|
Does not include shares owned by Tong Wing Shan and Tong Wing Yee, daughters of Li Lai Ying.
|
|
prior to the date of the transaction, our board of directors approved either the business combination or the transaction which resulted in the stockholder becoming an interested stockholder;
|
|
upon completion of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced, calculated as provided under Section 203; or
|
|
at or subsequent to the date of the transaction, the business combination is approved by our board of directors and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of at least two-thirds of the outstanding voting stock which is not owned by the interested stockholder.
|
Year ended December 31, 2011
|
High
|
Low
|
||||||
Jan, 1, 2011 to March 31, 2011
|
$ | 0.00 | $ | 0.00 | ||||
April 1, 2011 to June 30, 2011
|
$ | 0.00 | $ | 0.00 | ||||
July 1, 2011 to Sept. 30, 2011
|
$ | 0.00 | $ | 0.00 | ||||
Oct. 1, 2011 to Dec. 31, 2011
|
$ | 0.00 | $ | 0.00 | ||||
Year ended December 31, 2012
|
High
|
Low
|
||||||
Jan, 1, 2012 to March 31, 2012
|
$ | 0.00 | $ | 0.00 | ||||
April 1, 2012 to June 30, 2012
|
$ | 0.00 | $ | 0.00 | ||||
July 1, 2012 to Sept. 30, 2012
|
$ | 0.00 | $ | 0.00 | ||||
Oct. 1, 2012 to Dec. 31, 2012
|
$ | 0.00 | $ | 0.00 | ||||
Year ending December 31, 2013
|
High
|
Low
|
||||||
Jan, 1, 2013 to March 31, 2013
|
$ | 0.00 | $ | 0.00 |
|
we ceased to be a shell company;
|
|
|
we remained subject to the Exchange Act reporting obligations;
|
|
|
we filed all required Exchange Act reports during the preceding 12 months; and
|
|
|
at least one year had elapsed from the time we filed “Form 10 information” reflecting the fact that we had ceased to be a shell company.
|
(a)
|
Financial Statements of Business Acquired
Filed herewith as Exhibits 99.1 and 99.2 to this report and incorporated herein by reference are the financial statements required by this item.
|
(b)
|
Pro Forma Financial Information
Filed herewith as Exhibit 99.3 to this report and incorporated herein by reference are the unaudited pro-forma financial information required by this item.
|
(c)
|
Exhibits
|
Exhibit No. | Description | |
2.1 (1)
|
Share Exchange Agreement whereby Life Nutrition Products, Inc. merged with and into Life Nutrition Products, LLC on or about September 24, 2007
|
|
3.1(1)
|
Certificate of Incorporation
|
|
3.2 (1)
|
By-laws
|
|
4.1 (1)
|
Specimen of Common Stock Certificate
|
|
10.1 (2)
|
Share Exchange Agreement dated as of September 7, 2010 by and among Life Nutrition Products, Inc., Conqueror Group Limited and Acumen Charm Ltd.
|
|
10.2 (3)
|
Share Exchange Agreement dated as of December 7, 2012 by and among Life Nutrition Products, Inc., ADGS Advisory Limited and ADGS Advisory (Holding) Limited
|
|
10.3 (4)
|
Amendment to Share Exchange Agreement dated as of March 28, 2013
|
|
10.4 (4)
|
Extension Agreement dated as of March 28, 2013
|
|
14.1 (1)
|
Code of Ethics
|
|
21.1 *
|
List of Subsidiaries
|
|
99.1 *
|
Consolidated Financial Statements of Almonds Kisses Limited for the year ended August 31, 2012 and from March 1, 2011 (inception) to August 31, 2011 (Audited)
|
|
99.2 *
|
Consolidated Financial Statements of Almonds Kisses Limited for the period ended November 30, 2012 (Unaudited)
|
|
99.3 *
|
Unaudited Pro Forma Financial Information
|
(1)
|
Filed as an exhibit to the Company’s Registration Statement on Form S-1 filed on July 21, 2008 (SEC File No. 333-152432), and incorporated by reference herein.
|
(2)
|
Filed as an exhibit to the Company’s Current Report on Form 8-K filed on September 8, 2010, and incorporated by reference herein.
|
(3)
|
Filed as an exhibit to the Company’s Current Report on Form 8-K filed on December 13, 2012, and incorporated by reference herein.
|
(4)
|
Filed as an exhibit to the Company’s Current Report on Form 8-K filed on April 4, 2013, and incorporated by reference herein.
|
LIFE NUTRITION PRODUCTS, INC.
(Registrant)
|
|||
Dated: April 12, 2013
|
By:
|
/s/ Li Lai Ying | |
Li Lai Ying | |||
Chief Executive Officer |
CONTENTS
|
Pages
|
Report of Independent Registered Public Accounting Firm
|
|
Consolidated Balance Sheets
|
1
|
Consolidated Statements of Income
|
|
Consolidated Statements of Operations
|
2
|
Consolidated Statements of Comprehensive Income
|
3
|
Consolidated Statements of Changes in Stockholders’ Equity
|
4
|
Consolidated Statements of Cash Flows
|
5
|
Notes to the Consolidated Financial Statements
|
6 - 17
|
August 31, 2012
|
August 31, 2011
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 129,001 | $ | 10,907 | ||||
Prepaid expenses
|
18,518 | - | ||||||
Total current assets
|
147,519 | 10,907 | ||||||
Non-current assets
|
||||||||
Property and equipment, net
|
93,350 | 3,706 | ||||||
Equity-method investment
|
379,693 | 390,542 | ||||||
Intangible assets
|
974,359 | 1,153,876 | ||||||
Utility and other deposits
|
36,299 | 8,979 | ||||||
Total non-current assets
|
1,483,701 | 1,557,103 | ||||||
Total assets
|
$ | 1,631,220 | $ | 1,568,010 | ||||
Liabilities and stockholders' equity
|
||||||||
Current liabilities
|
||||||||
Assets held under capital lease
|
$ | 9,615 | $ | - | ||||
Due to stockholders
|
- | 2,051,460 | ||||||
Accrued liabilities
|
25,937 | 15,983 | ||||||
Bank loans - current portion
|
919,392 | - | ||||||
Total current liabilities
|
954,944 | 2,067,443 | ||||||
Non-current liabilities
|
||||||||
Bank loans - net of current portion
|
1,605,593 | - | ||||||
Assets held under capital lease, net of current portion
|
4,984 | - | ||||||
Total non-current liabilities
|
1,610,577 | - | ||||||
Total liabilities
|
2,565,521 | 2,067,443 | ||||||
Commitments and contingencies
|
||||||||
Stockholders' equity
|
||||||||
Common stock,
|
||||||||
Common stock, 50,000 shares authorized with US$1.00 par value;
|
||||||||
50,000 and 50,000 shares issued and
|
||||||||
outstanding as of August 31, 2012 and
|
||||||||
2011, respectively
|
50,000 | 50,000 | ||||||
Subscription receivable
|
(50,000 | ) | (50,000 | ) | ||||
Due from stockholders
|
(241,036 | ) | - | |||||
Accumulated deficit
|
(579,757 | ) | (406,272 | ) | ||||
Accumulated other comprehensive (loss)/income
|
31 | 3 | ||||||
Total Almonds Kisses stockholders' equity
|
(820,762 | ) | (406,269 | ) | ||||
Non-controlling interest
|
(113,539 | ) | (93,164 | ) | ||||
Total liabilities and stockholders' equity
|
$ | 1,631,220 | $ | 1,568,010 |
For the year ended
August 31,
|
For the period from
March 1, 2011 (Inception) to
August 31,
|
Predecessor
September 1, 2010 to
February 28, 2011
|
||||||||||
2012 | 2011 | |||||||||||
Revenue
|
$ | 1,705,024 | $ | 39,452 | $ | 576,337 | ||||||
Less: Operating expenses:
|
||||||||||||
Direct cost of revenue
|
(1,308,729 | ) | (25,064 | ) | (142,812 | ) | ||||||
General and administrative expenses
|
(544,710 | ) | (160,395 | ) | (355,788 | ) | ||||||
Total operating expenses
|
(1,853,439 | ) | (185,459 | ) | (498,600 | ) | ||||||
Operating (loss)/profit
|
(148,415 | ) | (146,007 | ) | 77,737 | |||||||
Other expense:
|
||||||||||||
Interest expenses
|
(47,754 | ) | - | (15,974 | ) | |||||||
(Loss)/profit before income taxes
|
(196,169 | ) | (146,007 | ) | 61,763 | |||||||
Less: Income tax expense
|
- | - | (12,836 | ) | ||||||||
Net (loss)/profit before allocation of non-controlling interest
|
$ | (196,169 | ) | $ | (146,007 | ) | $ | 48,927 | ||||
Net loss attributable to non-controlling interest
|
22,684 | 93,420 | - | |||||||||
Net (loss)/profit attributable to common stockholders
|
$ | (173,485 | ) | $ | (52,587 | ) | $ | 48,927 | ||||
Loss per share
|
||||||||||||
- Basic and diluted
|
$ | (3.47 | ) | $ | (1.05 | ) | ||||||
Weighted average common shares outstanding
|
||||||||||||
- Basic and diluted
|
50,000 | 50,000 |
For the year ended August 31, |
For the period from March 1, 2011 (Inception) to
August 31,
|
Predecessor
September 1, 2010 to
February 28, 2011
|
||||||||||
2012
|
2011
|
|||||||||||
Net (loss)/profit
|
$ | (196,169 | ) | $ | (146,007 | ) | $ | 48,927 | ||||
Other comprehensive income
|
||||||||||||
Foreign currency translation adjustment
|
28 | 3 | - | |||||||||
Comprehensive loss
|
(196,141 | ) | (146,004 | ) | 48,927 | |||||||
Add: Comprehensive loss attributable to non-controlling interests
|
22,684 | 93,420 | - | |||||||||
Comprehensive (loss)/profit attributable to
Almonds Kisses
|
$ | (173,457 | ) | $ | (52,584 | ) | 48,927 |
Common Stock, with US$1.00 Par Value
|
Accumulated Other
|
Non- | ||||||||||||||||||||||||||||||
Number of
|
Subscription
|
Due from
|
Comprehensive
|
Accumulated
|
controlling
|
Total
|
||||||||||||||||||||||||||
Shares
|
Amount
|
receivable
|
shareholders
|
(loss)/income
|
Losses
|
Interest
|
Equity
|
|||||||||||||||||||||||||
Balance as of September 1, 2010
|
- | $ | - | $ | - | $ | - | $ | - | $ | (339,088 | ) | $ | 256 | $ | (338,832 | ) | |||||||||||||||
Net loss
|
- | - | - | - | - | (14,597 | ) | - | (14,597 | ) | ||||||||||||||||||||||
Balance as of February 28, 2011
|
- | $ | - | $ | - | $ | - | $ | - | $ | (353,685 | ) | $ | 256 | $ | (353,429 | ) | |||||||||||||||
Issue of capital
|
50,000 | 50,000 | (50,000 | ) | - | - | - | - | - | |||||||||||||||||||||||
Net loss
|
- | - | - | - | - | (52,587 | ) | (93,420 | ) | (146,007 | ) | |||||||||||||||||||||
Foreign translation gain
|
- | - | - | - | 3 | - | - | 3 | ||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||
Balance as of August 31, 2011
|
50,000 | $ | 50,000 | $ | (50,000 | ) | $ | - | $ | 3 | $ | (406,272 | ) | $ | (93,164 | ) | $ | (499,433 | ) | |||||||||||||
Capital increased in non-controlling interest
|
- | - | - | - | - | - | 2,309 | 2,309 | ||||||||||||||||||||||||
Loans to shareholders
|
- | - | - | (241,036 | ) | - | - | - | (241,036 | ) | ||||||||||||||||||||||
Net loss
|
- | - | - | - | - | (173,485 | ) | (22,684 | ) | (196,169 | ) | |||||||||||||||||||||
Foreign translation gain
|
- | - | - | - | 28 | - | - | 28 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Balance as of August 31, 2012
|
50,000 | $ | 50,000 | $ | (50,000 | ) | $ | (241,036 | ) | $ | 31 | $ | (579,757 | ) | $ | (113,539 | ) | $ | (934,301 | ) |
For the year ended August 31,
|
For the period from March 1, 2011 (Inception) to
August 31,
|
Predecessor
September 1, 2010
To
February 28
|
||||||||||
2012
|
2011
|
2011
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net (loss)/profit
|
$ | (173,485 | ) | $ | (52,587 | ) | $ | 48,927 | ||||
Add: Net loss attributable to non-controlling interest
|
(22,684 | ) | (93,420 | ) | - | |||||||
(196,169 | ) | (146,007 | ) | $ | 48,927 | |||||||
Adjustments to reconcile net income to net
|
||||||||||||
cash provided by operating activities: | ||||||||||||
Depreciation of property and equipment
|
23,516 | 927 | 24,835 | |||||||||
Depreciation of equity-method investment
|
10,849 | 10,849 | 6,328 | |||||||||
Loss on disposal of property and equipment
|
872 | - | - | |||||||||
Amortization of intangible assets
|
179,496 | 128,211 | 59,832 | |||||||||
Changes in assets and liabilities:
|
||||||||||||
Utility and other deposits
|
(27,320 | ) | (8,979 | ) | - | |||||||
Accounts receivable
|
- | - | 50,364 | |||||||||
Prepaid expenses
|
(18,518 | ) | - | (3,117 | ) | |||||||
Income tax payable
|
- | - | 12,836 | |||||||||
Accrued liabilities
|
9,954 | 15,984 | (128,849 | ) | ||||||||
Net cash (used in)/provided by operating activities
|
(17,320 | ) | 985 | 71,156 | ||||||||
Cash flows from investing activities:
|
||||||||||||
Cash paid for property and equipment
|
(94,800 | ) | (4,633 | ) | (80,198 | ) | ||||||
Payment of purchases of intangible assets
|
- | (769,270 | ) | - | ||||||||
Net cash used in investing activities
|
(94,800 | ) | (773,903 | ) | (80,198 | ) | ||||||
Cash flows from financing activities:
|
||||||||||||
Due to stockholders
|
(2,290,252 | ) | 862,833 | (2,016,387 | ) | |||||||
Proceeds from bank loans
|
2,571,199 | - | 1,943,663 | |||||||||
Repayment of bank loans
|
(46,085 | ) | - | - | ||||||||
Proceeds from capital lease
|
- | - | 63,856 | |||||||||
Repayment of capital lease
|
(4,631 | ) | - | - | ||||||||
Net cash provided by financing activities
|
230,231 | 862,833 | (8,868 | ) | ||||||||
Net increase/(decrease) in cash
|
118,111 | 89,915 | (17,910 | ) | ||||||||
Effect on change of exchange rates on cash
|
(17 | ) | - | - | ||||||||
Cash as of the beginning of the year/period
|
10,907 | (79,008 | ) | (61,098 | ) | |||||||
Cash as of the end of year/period
|
$ | 129,001 | $ | 10,907 | $ | (79,008 | ) | |||||
Supplemental disclosures of cash flow information:
|
||||||||||||
Capital lease addition
|
$ | - | $ | 19,232 | $ | - | ||||||
Cash paid during the year/period for:
|
||||||||||||
Bank loan interest paid
|
$ | 47,322 | $ | - | $ | - | ||||||
Capital lease interest
|
$ | 422 | $ | - | $ | - | ||||||
Income tax paid
|
$ | - | $ | - | $ | - |
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
||||
(IN US DOLLARS)
|
1.
|
Description of business and organization
|
Subsidiary’s name
|
Place and date of incorporation
|
Percentage of ownership by the Company
|
Principal activities
|
|||
ADGS Advisory Limited “ADGS”
|
Hong Kong, People's Republic of China (“PRC”)
April 28, 2011
|
100%
|
Engage in providing accounting, taxation, company secretarial, and consultancy services.
|
|||
ADGS Tax Advisory Limited
“ADGS Tax”
|
Hong Kong, PRC
March 17, 2003
|
80% (through ADGS) | Holding company | |||
Dynamic Golden Limited
“Dynamic”
|
Hong Kong, PRC
April 16, 2004
|
30% (through ADGS Tax)
|
Property holding company
|
ALMONDS KISSES LIMITED
|
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies
|
2012
|
2011
|
||
Balance sheet items, except for equity accounts
|
HK$7.8000=$1
|
HK$7.7998=$1
|
|
Items in statements of income and cash flows
|
HK$7.7996=$1
|
HK$7.7996=$1
|
ALMONDS KISSES LIMITED
|
||||||||||||
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
||||||||||||
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies (…/Cont’d)
|
Estimated Life
|
|
Leasehold improvement
|
5 years
|
Furniture and fixtures
|
5 years
|
Office equipment
|
5 years
|
Motor vehicles
|
5 years
|
ALMONDS KISSES LIMITED
|
|||||||||||||
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
|||||||||||||
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies (…/Cont’d)
|
- significant underperformance relative to historical or projected future operating results;
|
- significant changes in the manner of use of the acquired assets or the strategy for our overall business;
|
- identification of other impaired assets within a reporting unit;
|
- disposition of a significant portion of an operating segment;
|
- significant negative industry or economic trends;
|
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
||||
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies (…/Cont’d)
|
i)
|
Salaries, wages, annual bonuses, paid annual leave and staff welfare are accrued in the year in which the associated services are rendered by employees of the Group. Where payment or settlement is deferred and the effect would be material, these amounts are stated at their present values.
|
ii)
|
Contributions to appropriate local contribution retirement schemes pursuant to the relevant labor rules and regulations in Hong Kong which are charged to the cost of sales and general and administrative expenses in the statement of operation as and when the related employee service is provided. The Group incurred $13,300 and $Nil for the year ended August 31, 2012 and period from March 1, 2011 (Inception) to August 31, 2011, respectively.
|
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
||||
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies (…/Cont’d)
|
|
Level 1 -
|
Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that the Group has the ability to access. Valuation adjustments and block discounts are not being applied. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these securities does not entail a significant degree of judgment.
|
|
Level 2 -
|
Valuations based on (i) quoted prices in active markets for similar assets and liabilities, (ii) quoted prices in markets that are not active for identical or similar assets, (iii) inputs other than quoted prices for the assets or liabilities, or (iv) inputs that are derived principally from or corroborated by market through correlation or other means.
|
|
Level 3 -
|
Valuations based on inputs that are unobservable and significant to the overall fair value measurement.
|
|
The Group’s financial instruments consist principally of cash, accounts receivable, accounts payable, bank loans, and accrued liabilities. None of which are held for trading purposes. Pursuant to ASC 820, the fair value of the Group's cash is determined based on “Level 1” inputs, which consist of quoted prices in active markets for identical assets. The Group believes that the carrying amounts of all of the Group's other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.
|
3.
|
CASH
|
August 31,
|
August 31,
|
|||||||
2012
|
2011
|
|||||||
Bank balances and cash
|
$ | 129,001 | $ | 10,907 |
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
||||
(IN US DOLLARS)
|
4.
|
DUE FROM STOCKHOLDERS
|
5.
|
PROPERTY AND EQUIPMENT, NET
|
August 31,
|
August 31,
|
|||||||
2012
|
2011
|
|||||||
Leasehold improvement
|
$ | 78,251 | $ | 1,090 | ||||
Furniture and fixtures
|
4,560 | 3,543 | ||||||
Office equipment
|
6,730 | - | ||||||
Motor vehicle
|
28,034 | - | ||||||
117,575 | 4,633 | |||||||
Less: Accumulated depreciation
|
(24,225 | ) | (927 | ) | ||||
$ | 93,350 | $ | 3,706 |
6.
|
ASSETS HELD UNDER CAPITAL LEASES
|
Amount
|
||||
Year ending August 31,
|
||||
2013
|
$ | 10,106 | ||
2014
|
5,053 | |||
Thereafter
|
- | |||
Total minimum lease payment
|
$ | 15,159 | ||
Less: Imputed interest
|
(560 | ) | ||
Present value of net minimum lease payments
|
$ | 14,599 | ||
Less: Current maturities of capital leases obligations
|
(9,615 | ) | ||
Long-term capital leases obligations
|
$ | 4,984 |
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
||||
(IN US DOLLARS)
|
7.
|
INTANGIBLE ASSET
|
8.
|
INCOME TAXES EXPENSES
|
For the year ended August 31, 2012
|
For the period from March 1, 2011 to August 31, 2011
|
|||||||
Losses before tax
|
$ | (196,169 | ) | $ | (146,007 | ) | ||
Expected Hong Kong income tax expense
|
||||||||
at statutory tax rate of 16.5%
|
$ | - | $ | - | ||||
Actual income tax expense
|
$ | - | $ | - |
ALMONDS KISSES LIMITED
|
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
(IN US DOLLARS)
|
8.
|
INCOME TAXES EXPENSES (…../Cont’d)
|
For the year ended August 31, 2012
|
For the period from March 1, 2011 to August 31, 2011
|
|||||||
Deferred tax asset:
|
|
|||||||
Unrecognized tax losses
|
$ | 26,111 | $ | 3,348 | ||||
Deferred tax liability:
|
||||||||
Difference between book and tax depreciation
|
$ | 7,081 | $ | 336 |
ALMONDS KISSES LIMITED
|
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
(IN US DOLLARS)
|
9.
|
BANK LOANS
|
Name of bank
|
Outstanding loan
amount |
Current annualized
interest rate |
Nature of loans
|
Term of loans
|
Collateral
|
|||||
Shanghai Commercial Bank ("SCB")
|
US$1,037,480
(HK$8,092,342)
|
SCB annual rate of 3%
|
Term loan
|
January 30, 2012 to December 31, 2035
|
Property and personal guarantee from related party and third party
|
|||||
|
|
|
||||||||
Shanghai Commercial Bank ("SCB")
|
US$252,781
(HK$1,971,696)
|
SCB annual rate of 6.25%
|
Term loan
|
July 9, 2012 to July 9, 2017
|
Property and personal guarantee from related party and third party
|
|||||
|
|
|
||||||||
Shanghai Commercial Bank ("SCB")
|
US$251,184
(HK$1,959,236)
|
SCB annual rate of 3.5%
|
Term loan
|
January 30, 2012 to January 30, 2032
|
Property and personal guarantee from related party and third party
|
|||||
|
|
|
||||||||
Shanghai Commercial Bank ("SCB")
|
US$769,231
(HK$6,000,000)
|
SCB annual rate of 0.75% over prime or annual rate of 2% over the overnight HIBOR, whichever is higher
|
Revolving loan
|
Property and personal guarantee from related party and third party
|
||||||
|
|
|||||||||
Hang Seng Bank ("HSB")
|
US$173,748
(HK$1,355,232)
|
HSB monthly rate of 0.38%
|
Term loan
|
June 27, 2012 to June 26, 2017
|
Property and personal guarantee from related party and third party
|
|||||
|
|
|
||||||||
Hitachi Capital (HK) Ltd("HC")
|
US$40,561
(HK$316,372)
|
HC annual rate of 6.98%
|
Term loan
|
June 29, 2012 to November 25, 2013
|
Personal guarantee from related party
|
|||||
$ 2,524,985
|
August 31, 2012
|
August 31, 2011
|
|||||||
Year ending August 31,
|
||||||||
2013
|
$ | 919,392 | $ | - | ||||
2014
|
138,580 | - | ||||||
2015
|
117,104 | - | ||||||
2016
|
122,778 | - | ||||||
2017
|
108,410 | - | ||||||
Thereafter
|
1,118,721 | - | ||||||
$ | 2,524,985 | $ | - |
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
||||
(IN US DOLLARS)
|
10.
|
CONCENTRATIONS OF RISK
|
11.
|
COMMITMENTS AND CONTINGENCIES
|
(a)
|
In the normal course of business, the Group is subject to contingencies, including legal proceedings and claims arising out of the normal course of businesses that relate to a wide range of matters. The Group records accruals for such contingencies based upon the assessment of the probability of occurrence and, where determinable, an estimate of the liability. Management may consider many factors in making these assessments including past history, evidence and the specifics of each matter. As management has not become aware of any liability claims arising from any incident over the year, the Group has not recognized a liability claims, no contingent liability has been recorded as of August 31, 2012 and 2011.
|
(b)
|
Rental expense amounted to $134,199 (HK$1,046,699) for the year ended August 31, 2012. The total future minimum lease payments under non-cancellable operating leases with respect to premises as of August 31, 2012 are payable as follows:
|
Year Ended August 31,
|
Rental
|
|||
2013
|
$ | 122,063 | ||
2014
|
112,883 | |||
2015
|
84,662 | |||
2016
|
- | |||
2017
|
- | |||
Over five years
|
- | |||
$ | 319,608 |
(c)
|
The major operations of the Group are conducted in Hong Kong, the PRC. Accordingly, the political, economic, and legal environments in Hong Kong, the PRC, as well as the general state of Hong Kong's economy may influence the business, financial condition, and results of operations of the Company.
|
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
||||
(IN US DOLLARS)
|
12.
|
SUBSEQUENT EVENTS
|
CONTENTS
|
Pages
|
Condensed Consolidated Balance Sheets at November 30, 2012 (Unaudited) and August 31, 2012
|
1
|
Condensed Consolidated Statements of Income for Three Months Ended November 30, 2012 and 2011 (Unaudited)
|
2
|
Condensed Consolidated Statements of Comprehensive Income for Three Months Ended November 30, 2012 and 2011 (Unaudited)
|
3
|
Condensed Consolidated Statements of Changes in Stockholders’ Equity for Three Months Ended November 30, 2012 and 2011 (Unaudited)
|
4
|
Condensed Consolidated Statements of Cash Flows for Three Months Ended November 30, 2012 and 2011 (Unaudited)
|
5
|
Notes to the Condensed Consolidated Financial Statements (Unaudited)
|
6 - 19
|
ALMONDS KISSES LIMITED
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
(IN US DOLLARS)
|
November 30,
2012
|
August 31,
2012
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 171,819 | $ | 129,001 | ||||
Prepaid expenses
|
36,290 | 18,518 | ||||||
Total current assets
|
208,109 | 147,519 | ||||||
Non-current assets
|
||||||||
Property and equipment, net
|
95,183 | 93,350 | ||||||
Equity-method investment
|
376,982 | 379,693 | ||||||
Intangible assets
|
929,595 | 974,359 | ||||||
Utility and other deposits
|
35,022 | 36,299 | ||||||
Total non-current assets
|
1,436,782 | 1,483,701 | ||||||
Total assets
|
$ | 1,644,891 | $ | 1,631,220 | ||||
Liabilities and stockholders' equity
|
||||||||
Current liabilities
|
||||||||
Assets held under capital lease
|
$ | 12,242 | $ | 9,615 | ||||
Accrued liabilities
|
111,865 | 25,937 | ||||||
Bank overdrafts and loans - current portion
|
1,231,796 | 919,392 | ||||||
Total current liabilities
|
1,355,903 | 954,944 | ||||||
Non-current liabilities
|
||||||||
Bank loans - net of current portion
|
2,788,021 | 1,605,593 | ||||||
Assets held under capital lease, net of current portion
|
- | 4,984 | ||||||
Total non-current liabilities
|
2,788,021 | 1,610,577 | ||||||
Total liabilities
|
4,143,924 | 2,565,521 | ||||||
Commitments and contingencies
Stockholders' equity
|
||||||||
Common stock,
|
||||||||
Common stock, 50,000 shares authorized with US$1.00 par value;
|
||||||||
50,000 and 50,000 shares issued,
|
||||||||
50,000 and 50,000 shares outstanding as of
|
||||||||
November 30, 2012 and August 31, 2012, respectively
|
50,000 | 50,000 | ||||||
Subscription receivable
|
(50,000 | ) | (50,000 | ) | ||||
Due from stockholders
|
(1,812,049 | ) | (241,036 | ) | ||||
Accumulated deficit
|
(567,754 | ) | (579,757 | ) | ||||
Accumulated other comprehensive (loss)/income
|
(20 | ) | 31 | |||||
Total Almonds Kisses stockholders' equity
|
(2,379,823 | ) | (820,762 | ) | ||||
Non-controlling interest
|
(119,210 | ) | (113,539 | ) | ||||
Total liabilities and stockholders' equity
|
$ | 1,644,891 | $ | 1,631,220 |
ALMONDS KISSES LIMITED
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(IN US DOLLARS)
|
For the Three Months Ended November 30, | ||||||||
2012
|
2011
|
|||||||
Revenue
|
$ | 609,599 | $ | 183,562 | ||||
Less: Operating expenses:
|
||||||||
Direct cost of revenue
|
(363,431 | ) | (79,996 | ) | ||||
General and administrative expenses
|
(210,409 | ) | (132,089 | ) | ||||
Total operating expenses
|
(573,840 | ) | (212,085 | ) | ||||
Operating income/(loss)
|
35,759 | (28,523 | ) | |||||
Other expense:
|
||||||||
Interest expenses
|
(29,427 | ) | (1,376 | ) | ||||
Profit/(loss) before income taxes
|
6,332 | (29,899 | ) | |||||
Less: Income tax expense
|
- | - | ||||||
Net profit/(loss) before allocation of non-controlling interest
|
$ | 6,332 | $ | (29,899 | ) | |||
Net loss attributable to non-controlling interest
|
5,671 | 5,671 | ||||||
Net income/(loss) attributable to common stockholders
|
$ | 12,003 | $ | (24,228 | ) | |||
Earnings/(Loss) per share
|
||||||||
- Basic and diluted
|
$ | 0.24 | $ | (0.48 | ) | |||
Weighted average common shares outstanding
|
||||||||
- Basic and diluted
|
50,000 | 50,000 |
ALMONDS KISSES LIMITED
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
|
( IN US DOLLARS)
|
For the Three Months Ended November 30,
|
||||||||
2012
|
2011
|
|||||||
|
||||||||
Net income/(loss)
|
$ | 6,332 | $ | (29,899 | ) | |||
Other comprehensive income
|
||||||||
Foreign currency translation adjustment
|
(51 | ) | 1 | |||||
Comprehensive income/(loss)
|
6,281 | (29,898 | ) | |||||
Add: Comprehensive loss attributable to non-controlling interests
|
5,671 | 5,670 | ||||||
Comprehensive income/(loss) attributable to Almonds Kisses
|
$ | 11,952 | $ | (24,228 | ) |
ALMONDS KISSES LIMITED
|
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)
|
(IN US DOLLARS)
|
Common Stock, with US$1.00 Par Value
|
Due
|
Accumulated Other
|
Non- | |||||||||||||||||||||||||||||
Number of
|
Subscription
|
From
|
Comprehensive
|
Accumulated
|
controlling
|
Total
|
||||||||||||||||||||||||||
Shares
|
Amount
|
receivable
|
shareholders
|
(loss)/income
|
Losses
|
Interest
|
Equity
|
|||||||||||||||||||||||||
Balance as of August 31, 2012
|
50,000 | $ | 50,000 | $ | (50,000 | ) | $ | (241,036 | ) | $ | 31 | $ | (579,757 | ) | $ | 113,539 | ) | $ | (934,301 | ) | ||||||||||||
Net profit/(loss)
|
- | - | - | - | - | 12,003 | (5,671 | ) | 6,332 | |||||||||||||||||||||||
Due from shareholders
|
- | - | - | (1,571,013 | ) | - | - | - | (1,571,013 | ) | ||||||||||||||||||||||
Foreign translation gain
|
- | - | - | - | (51 | ) | - | - | (51 | ) | ||||||||||||||||||||||
Balance as of November 30, 2012
|
-
|
$ | - | $ | - | $ | (1,812,049 | ) | $ | (20 | ) | $ | (567,754 | ) | $ | (119,210 | ) | $ | (2,499,033 | ) |
ALMONDS KISSES LIMITED
|
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
||||||||||
(IN US DOLLARS)
|
For the Three Months Ended November 30,
|
||||||||
2012
|
2011
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income/(loss)
|
$ | 12,003 | $ | (24,228 | ) | |||
Add: Net loss attributable to non-controlling interest
|
(5,671 | ) | (5,671 | ) | ||||
6,332 | (29,899 | ) | ||||||
Adjustments to reconcile net income/(loss) to net
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation of property and equipment
|
6,285 | 255 | ||||||
Amortization of intangible assets
|
44,875 | 44,875 | ||||||
Net loss in equity-method investment
|
2,712 | 2,712 | ||||||
Changes in assets and liabilities:
|
||||||||
Utility and other deposits
|
1,283 | 8,979 | ||||||
Prepaid expenses
|
(17,768 | ) | - | |||||
Accrued liabilities
|
85,918 | 3,940 | ||||||
Net cash from provided by operating activities
|
129,637 | 30,862 | ||||||
Cash flows from investing activities:
|
||||||||
Cash paid for property and equipment
|
(8,118 | ) | (458 | ) | ||||
Net cash used in investing activities
|
(8,118 | ) | (458 | ) | ||||
Cash flows from financing activities:
|
||||||||
Due from stockholders
|
(1,570,702 | ) | (23,879 | ) | ||||
Proceeds from bank loans and bank overdraft
|
1,535,411 | - | ||||||
Repayment of bank loans
|
(41,017 | ) | - | |||||
Repayment of capital lease
|
(2,360 | ) | - | |||||
Net cash used in financing activities
|
(78,668 | ) | (23,879 | ) | ||||
Net increase in cash
|
42,851 | 6,525 | ||||||
Effect on change of exchange rates on cash
|
(33 | ) | (26 | ) | ||||
Cash as of Beginning of period
|
129,001 | 10,907 | ||||||
Cash as of End of period
|
$ | 171,819 | $ | 17,406 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid during the period for:
|
||||||||
Bank loan interest paid
|
$ | 29,260 | $ | 1,376 | ||||
Capital lease interest
|
$ | 167 | $ | - | ||||
Income tax paid
|
$ | - | $ | - |
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
||||
(IN US DOLLARS)
|
1.
|
Description of business and organization
|
Subsidiary’s name
|
Place and date of incorporation
|
Percentage of ownership by the Company
|
Principal activities
|
|||
ADGS Advisory Limited “ADGS”
|
Hong Kong, People's Republic of China (“PRC”)
April 28, 2011
|
100%
|
Engage in providing accounting, taxation, company secretarial, and consultancy services.
|
|||
ADGS Tax Advisory Limited “ADGS Tax” | Hong Kong, PRC
March 17, 2003
|
80% (through ADGS) | Holding company | |||
Dynamic Golden Limited “Dynamic”
|
Hong Kong, PRC
April 16, 2004
|
30% (through ADGS Tax)
|
Property holding company
|
ALMONDS KISSES LIMITED
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies
|
ALMONDS KISSES LIMITED
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies (…/Cont’d)
|
November 30, 2012
|
August 31, 2012
|
||
(Unaudited)
|
|||
Balance sheet items, except for equity accounts
|
HK$7.800=$1
|
HK$7.800=$1
|
|
November 30, 2012
|
November 30, 2011
|
||
(Unaudited)
|
|||
Items in statements of income and cash flows for the three months ended
|
HK$7.7994=$1
|
HK$7.7995=$1
|
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
||||
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies (…/Cont’d)
|
Estimated Life
|
|
Leasehold improvement
|
5 years
|
Furniture and fixtures
|
5 years
|
Office equipment
|
5 years
|
Motor vehicles
|
5 years
|
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
||||
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies (…/Cont’d)
|
- significant underperformance relative to historical or projected future operating results;
|
- significant changes in the manner of use of the acquired assets or the strategy for our overall business;
|
- identification of other impaired assets within a reporting unit;
|
- disposition of a significant portion of an operating segment;
|
- significant negative industry or economic trends;
|
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
||||
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies (…/Cont’d)
|
i)
|
Salaries, wages, annual bonuses, paid annual leave and staff welfare are accrued in the year in which the associated services are rendered by employees of the Group. Where payment or settlement is deferred and the effect would be material, these amounts are stated at their present values.
|
ii)
|
Contributions to appropriate local contribution retirement schemes pursuant to the relevant labor rules and regulations in Hong Kong which are charged to the cost of sales and general and administrative expenses in the statement of operation as and when the related employee service is provided. The Group incurred $8,400 and $1,435 for the three months period ended November 30, 2012 and 2011 respectively.
|
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
||||
(IN US DOLLARS)
|
2.
|
Summary of significant accounting policies (…/Cont’d)
|
|
Level 1 -
|
Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that the Group has the ability to access. Valuation adjustments and block discounts are not being applied. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these securities does not entail a significant degree of judgment.
|
|
Level 2 -
|
Valuations based on (i) quoted prices in active markets for similar assets and liabilities, (ii) quoted prices in markets that are not active for identical or similar assets, (iii) inputs other than quoted prices for the assets or liabilities, or (iv) inputs that are derived principally from or corroborated by market through correlation or other means.
|
|
Level 3 -
|
Valuations based on inputs that are unobservable and significant to the overall fair value measurement.
|
|
The Group’s financial instruments consist principally of cash, accounts receivable, accounts payable, bank loans and accrued liabilities. None of which are held for trading purposes. Pursuant to ASC 820, the fair value of the Group's cash is determined based on “Level 1” inputs, which consist of quoted prices in active markets for identical assets. The Group believes that the carrying amounts of all of the Group's other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.
|
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
||||
(IN US DOLLARS)
|
3.
|
CASH
|
November 30, 2012
|
August 31, 2012
|
|||||||
(Unaudited)
|
||||||||
Bank balances and cash
|
$ | 171,819 | $ | 129,001 |
4.
|
DUE FROM STOCKHOLDERS
|
5.
|
PROPERTY AND EQUIPMENT, NET
|
November 30, 2012
|
August 31, 2012
|
|||||||
(Unaudited)
|
||||||||
Leasehold improvement
|
$ | 85,303 | $ | 78,251 | ||||
Furniture and fixtures
|
5,626 | 4,560 | ||||||
Office equipment
|
6,730 | 6,730 | ||||||
Motor vehicle
|
28,034 | 28,034 | ||||||
125,693 | 117,575 | |||||||
Less: Accumulated depreciation
|
(30,510 | ) | (24,225 | ) | ||||
$ | 95,183 | $ | 93,350 |
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
||||
(IN US DOLLARS)
|
6.
|
ASSETS HELD UNDER CAPITAL LEASES
|
Amount
|
||||
Year ending August 31,
|
||||
2013 (Nine months)
|
$ | 9,476 | ||
2014
|
3,159 | |||
Thereafter
|
- | |||
Total minimum lease payment
|
$ | 12,635 | ||
Less: Imputed interest
|
(393 | ) | ||
Present value of net minimum lease payments
|
$ | 12,242 | ||
Less: Current maturities of capital leases obligations
|
(12,242 | ) | ||
Long-term capital leases obligations
|
$ | - |
7.
|
INTANGIBLE ASSET
|
8.
|
INCOME TAXES EXPENSES
|
ALMONDS KISSES LIMITED
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
(IN US DOLLARS)
|
8.
|
INCOME TAXES EXPENSES (…/Cont’d)
|
For the three
months ended
November 30,
2012
|
For the three
months
period ended November 30,
2011
|
|||||||
Income before tax
|
$ | 6,332 | $ | (29,899 | ) | |||
Expected Hong Kong income tax expense
|
$ | 1,044 | $ | - | ||||
at statutory tax rate of 16.5%
|
||||||||
Utilization of tax losses
|
(1,044 | ) | - | |||||
Actual income tax expense
|
$ | - | $ | - |
For the three
months ended November 30,
2012
|
For the three
months
period ended
November 30,
2011
|
|||||||
Deferred tax asset:
|
|
|||||||
Unrecognized tax losses
|
$ | 21,254 | $ | 6,003 | ||||
Deferred tax liability:
|
||||||||
Difference between book and tax depreciation
|
$ | 2,627 | $ | 337 |
ALMONDS KISSES LIMITED
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
(IN US DOLLARS)
|
9.
|
BANK LOANS
|
Name of bank
|
Outstanding loan
amount
|
Current annualized
interest rate
|
Nature of loans
|
Term of loans
|
Collateral
|
|||||
Shanghai Commercial Bank("SCB")
|
US$1,029,983
(HK$8,032,633)
|
SCB annual rate of 3%
|
Term loan
|
January 30, 2012 to December 31, 2035
|
Property and personal guaranteed from related party and third party
|
|||||
|
|
|
||||||||
Shanghai Commercial Bank ("SCB")
|
US$241,774
(HK$1,885,547)
|
SCB annual rate of 6.25%
|
Term loan
|
July 9, 2012 to July 9, 2017
|
Property and personal guaranteed from related party and third party
|
|||||
|
|
|
||||||||
Shanghai Commercial Bank ("SCB")
|
US$248,967
(HK$1,941,644)
|
SCB annual rate of 3.5%
|
Term loan
|
January 30, 2012 to January 30, 2032
|
Property and personal guaranteed from related party and third party
|
|||||
|
|
|
||||||||
Shanghai Commercial Bank ("SCB")
|
US$769,349
(HK$6,000,000)
|
SCB annual rate of 0.75% over prime or annual rate of 2% over the overnight HIBOR, whichever is higher
|
Revolving loan
|
Property and personal guaranteed from related party and third party
|
||||||
|
|
|||||||||
Hang Seng Bank ("HSB")
|
US$165,081
(HK$1,287,440)
|
HSB monthly rate of 0.38%
|
Term loan
|
June 27, 2012 to June 26, 2017
|
Property and personal guaranteed from related party and third party
|
|||||
|
|
|
||||||||
Hitachi Capital (HK) Ltd ("HC")
|
US$32,089
(HK$250,254)
|
HC annual rate of 6.98%
|
Term loan
|
June 29, 2012 to November 25, 2013
|
Personal guaranteed from related party
|
|||||
DBS Bank (“DBS”) |
US$1,220,374
(HK$9,517,450)
|
DBS annual rate of 2.75% | Installment loan | November 12, 2012 to October 12, | Dynamic’s property | |||||
$ 3,707,617 |
ALMONDS KISSES LIMITED
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
(IN US DOLLARS)
|
9.
|
BANK LOANS (…/Cont’d)
|
Name of bank
|
Outstanding loan
amount
|
Current annualized
interest rate
|
Nature of loans
|
Term of loans
|
Collateral
|
|||||
Shanghai Commercial Bank ("SCB")
|
US$1,037,480
(HK$8,092,342)
|
SCB annual rate of 3%
|
Term loan
|
January 30, 2012 to December 31, 2035
|
Property and personal guaranteed from related party and third party
|
|||||
|
|
|
||||||||
Shanghai Commercial Bank ("SCB")
|
US$252,781
(HK$1,971,696)
|
SCB annual rate of 6.25%
|
Term loan
|
July 9, 2012 to July 9, 2017
|
Property and personal guaranteed from related party and third party
|
|||||
|
|
|
||||||||
Shanghai Commercial Bank ("SCB")
|
US$251,184
(HK$1,959,236)
|
SCB annual rate of 3.5%
|
Term loan
|
January 30, 2012 to January 30, 2032
|
Property and personal guaranteed from related party and third party
|
|||||
|
|
|
||||||||
Shanghai Commercial Bank ("SCB")
|
US$769,231
(HK$6,000,000)
|
SCB annual rate of 0.75% over prime or annual rate of 2% over the overnight HIBOR, whichever is higher
|
Revolving loan
|
Property and personal guaranteed from related party and third party
|
||||||
|
|
|||||||||
Hang Seng Bank ("HSB") |
US$173,748
(HK$1,355,232)
|
HSB monthly rate of 0.38% | Term loan | June 27, 2012 to June 26, 2017 | Property and personal guaranteed from related party and third party | |||||
|
|
|
||||||||
Hitachi Capital (HK) Ltd("HC") |
US$40,561
(HK$316,372)
|
HC annual rate of 6.98% | Term loan | June 29, 2012 to November 25, 2013 | Personal guaranteed from related party | |||||
$ 2,524,985 |
2012
|
2011
|
|||||||
Year ending August 31,
|
||||||||
2013 (Nine months)
|
$ | 919,596 | $ | - | ||||
2014
|
163,466 | - | ||||||
2015
|
170,536 | - | ||||||
2016
|
177,950 | - | ||||||
2017
|
155,430 | - | ||||||
Thereafter
|
2,120,639 | - | ||||||
$ | 3,707,617 | $ | - |
ALMONDS KISSES LIMITED
|
|||||||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
|||||||||
(IN US DOLLARS)
|
10.
|
CONCENTRATIONS OF RISK
|
11.
|
COMMITMENTS AND CONTINGENCIES
|
(a)
|
In the normal course of business, the Group is subject to contingencies, including legal proceedings and claims arising out of the normal course of businesses that relate to a wide range of matters. The Group records accruals for such contingencies based upon the assessment of the probability of occurrence and, where determinable, an estimate of the liability. Management may consider many factors in making these assessments including past history, evidence and the specifics of each matter. As management has not become aware of any liability claims arising from any incident over the year, the Group has not recognized a liability claims, no contingent liability has been recorded as of November 30, 2012 and August 31, 2012.
|
(b)
|
Rental expense amounted to $40,980 and $34,083 for the three months ended November 30, 2012 and 2011 respectively. The total future minimum lease payments under non-cancellable operating leases with respect to premises as of November 30, 2012 are payable as follows:
|
Year Ended August 31,
|
Rental
|
|||
2013 (Nine months)
|
$ | 91,152 | ||
2014
|
112,886 | |||
2015
|
94,071 | |||
2016
|
- | |||
2017
|
- | |||
Over five years
|
- | |||
$ | 298,109 |
(c)
|
The major operations of the Group are conducted in Hong Kong, the PRC. Accordingly, the political, economic, and legal environments in Hong Kong, the PRC, as well as the general state of Hong Kong's economy may influence the business, financial condition, and results of operations of the Company.
|
ALMONDS KISSES LIMITED
|
||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
||||
(IN US DOLLARS)
|
12.
|
SUBSEQUENT EVENTS
|
Life Nutrition Products Inc.
|
Almonds Kisses
|
Notes
|
Pro Forma Adjustments
|
Pro Forma
Combined
|
|||||||||||||
Assets:
|
|||||||||||||||||
Current assets
|
|||||||||||||||||
Cash
|
$ | - | $ | 129,001 | $ | 129,001 | |||||||||||
Prepaid expenses
|
- | 18,518 | 18,518 | ||||||||||||||
Total current assets
|
- | 147,519 | 147,519 | ||||||||||||||
Non-current assets
|
|||||||||||||||||
Property and equipment, net
|
- | 93,350 | 93,350 | ||||||||||||||
Equity-method investment
|
- | 379,693 | 379,693 | ||||||||||||||
Intangible assets
|
- | 974,359 | 974,359 | ||||||||||||||
Utility and other deposits
|
- | 36,299 | 36,299 | ||||||||||||||
Total non-current assets
|
- | 1,483,701 | 1,483,701 | ||||||||||||||
TOTAL ASSETS
|
$ | - | $ | 1,631,220 | $ | 1,631,220 | |||||||||||
Liabilities and shareholders' equity
|
|||||||||||||||||
Current liabilities
|
|||||||||||||||||
Assets held under capital lease
|
$ | - | $ | 9,615 | $ | 9,615 | |||||||||||
Accrued liabilities
|
68,088 | 25,937 |
(a)
|
(68,088 | ) | 25,937 | |||||||||||
Note payable
|
160,038 | - |
(a)
|
(160,038 | ) | - | |||||||||||
Bank loans - current portion
|
- | 919,392 | 919,392 | ||||||||||||||
Total current liabilities
|
228,126 | 954,944 | 954,944 | ||||||||||||||
Non-current liabilities
|
|||||||||||||||||
Bank loans - net of current portion
|
- | 1,605,593 | 1,605,593 | ||||||||||||||
Assets held under capital lease, net of current portion
|
- | 4,984 | 4,984 | ||||||||||||||
Total non-current liabilities
|
- | 1,610,577 | 1,610,577 | ||||||||||||||
Total liabilities
|
228,126 | 2,565,521 | 2,565,521 | ||||||||||||||
Stockholders' equity
|
|||||||||||||||||
Preferred stock
|
- | - | - | ||||||||||||||
Common stock
|
410 | 50,000 |
(a),(b),(c)
|
(47,910 | ) | 2,500 | |||||||||||
Subscription receivable
|
- | (50,000 | ) |
(c)
|
50,000 | - | |||||||||||
Additional paid in capital
|
427,939 | - |
(a),(b)
|
(430,439 | ) | (2,500 | ) | ||||||||||
Due from stockholders
|
- | (241,036 | ) | (241,036 | ) | ||||||||||||
Accumulated losses
|
(656,475 | ) | (579,757 | ) |
(d)
|
(656,475 | ) | (579,757 | ) | ||||||||
Accumulated other comprehensive (losses)/income
|
- | 31 | 31 | ||||||||||||||
Total stockholders' equity
|
(228,126 | ) | (820,762 | ) | (820,762 | ) | |||||||||||
|
|||||||||||||||||
Non-controlling interest
|
- | (113,539 | ) | (113,539 | ) | ||||||||||||
TOTAL LIABILITIES AND STOCKERHOLDERS' EQUITY
|
$ | - | $ | 1,631,220 | $ | 1,631,220 |
Life Nutrition Products Inc.
|
Almonds Kisses
|
Notes
|
Pro Forma Adjustments
|
Pro Forma
Combined
|
|||||||||||||
|
|||||||||||||||||
Revenue
|
$ | - | $ | 1,705,024 | $ | 1,705,024 | |||||||||||
Less: Operating expenses
|
|||||||||||||||||
Direct cost of revenue
|
- | (1,308,729 | ) | (1,308,729 | ) | ||||||||||||
General and administrative expenses
|
(47,205 | ) | (544,710 | ) |
(e)
|
47,205 | (544,710 | ) | |||||||||
Total operating expenses
|
(47,205 | ) | (1,853,439 | ) | (1,853,439 | ) | |||||||||||
Operating loss
|
(47,205 | ) | (148,415 | ) | (148,415 | ) | |||||||||||
|
|||||||||||||||||
Other income and (expenses):
|
|||||||||||||||||
Interest expenses
|
3,685 | (47,754 | ) |
(e)
|
3,685 | (47,754 | ) | ||||||||||
Loss before income taxes
|
(43,520 | ) | (196,169 | ) | (196,169 | ) | |||||||||||
Less: Income tax expense
|
- | - | - | ||||||||||||||
Net loss before allocation of non-controlling interest
|
$ | (43,520 | ) | $ | (196,169 | ) | $ | (196,169 | ) | ||||||||
Net loss attributable to non-controlling interest
|
- | 22,684 | 22,684 | ||||||||||||||
Net loss attributable to common stockholders
|
$ | (43,520 | ) | $ | (173,485 | ) | $ | (173,485 | ) | ||||||||
Loss per share
|
|||||||||||||||||
- Basic and diluted
|
$ | (0.011 | ) | $ | (3.47 | ) | $ | (0.0069 | ) | ||||||||
Weighted average common shares outstanding
|
|||||||||||||||||
- Basic and diluted
|
4,095,000 | 50,000 | 25,000,000 |
Life Nutrition Products Inc.
|
Almonds Kisses
|
Notes
|
Pro Forma Adjustments
|
Pro Forma
Combined
|
|||||||||||||
Assets:
|
|||||||||||||||||
Current assets
|
|||||||||||||||||
Cash
|
$ | - | $ | 171,819 | $ | 171,819 | |||||||||||
Prepaid expenses
|
- | 36,290 | 36,290 | ||||||||||||||
Total current assets
|
- | 208,109 | 208,109 | ||||||||||||||
Non-current assets
|
|||||||||||||||||
Property and equipment, net
|
- | 95,183 | 95,183 | ||||||||||||||
Equity-method investment
|
- | 376,982 | 376,982 | ||||||||||||||
Intangible assets
|
- | 929,595 | 929,595 | ||||||||||||||
Utility and other deposits
|
- | 35,022 | 35,022 | ||||||||||||||
Total non-current assets
|
- | 1,436,782 | 1,436,782 | ||||||||||||||
TOTAL ASSETS
|
$ | - | $ | 1,644,891 | $ | 1,644,891 | |||||||||||
Liabilities and shareholders' equity
|
|||||||||||||||||
Current liabilities
|
|||||||||||||||||
Assets held under capital lease
|
$ | - | $ | 12,242 | $ | 12,242 | |||||||||||
Accrued liabilities
|
82,535 | 111,865 |
(a)
|
(82,535 | ) | 111,865 | |||||||||||
Note payable
|
160,038 | - |
(a)
|
(160,038 | ) | - | |||||||||||
Bank loans - current portion
|
- | 1,231,796 | 1,231,796 | ||||||||||||||
Total current liabilities
|
242,573 | 1,355,903 | 1,355,903 | ||||||||||||||
Non-current liabilities
|
|||||||||||||||||
Bank loans - net of current portion
|
- | 2,788,021 | 2,788,021 | ||||||||||||||
Assets held under capital lease, net of current portion
|
- | - | - | ||||||||||||||
Total non-current liabilities
|
- | 2,788,021 | 2,788,021 | ||||||||||||||
Total liabilities
|
242,573 | 4,143,924 | 4,143,924 | ||||||||||||||
Stockholders' equity
|
|||||||||||||||||
Preferred stock
|
- | - | - | ||||||||||||||
Common stock
|
410 | 50,000 |
(a),(b),(c)
|
(47,910 | ) | 2,500 | |||||||||||
Subscription receivable
|
- | (50,000 | ) |
(c)
|
50,000 | - | |||||||||||
Additional paid in capital
|
427,939 | - |
(a),(b)
|
(430,439 | ) | (2,500 | ) | ||||||||||
Due from stockholders
|
- | (1,812,049 | ) | (1,812,049 | ) | ||||||||||||
Accumulated losses
|
(670,922 | ) | (567,754 | ) |
(d)
|
670,922 | (567,754 | ) | |||||||||
Accumulated other comprehensive (losses)/income
|
- | (20 | ) | (20 | ) | ||||||||||||
Total stockholders' equity
|
(242,573 | ) | (2,379,823 | ) | (2,379,823 | ) | |||||||||||
|
|||||||||||||||||
Non-controlling interest
|
- | (119,210 | ) | (119,210 | ) | ||||||||||||
TOTAL LIABILITIES AND STOCKERHOLDERS' EQUITY
|
$ | - | $ | 1,644,891 | $ | 1,644,891 |
Life Nutrition Products Inc.
|
Almonds Kisses
|
Notes
|
Pro Forma Adjustments
|
Pro Forma
Combined
|
|||||||||||||
|
|||||||||||||||||
Revenue
|
$ | - | $ | 609,599 | $ | 609,599 | |||||||||||
Less: Operating expenses
|
|||||||||||||||||
Direct cost of revenue
|
- | (363,431 | ) | (363,431 | ) | ||||||||||||
General and administrative expenses
|
(60,340 | ) | (210,409 | ) |
(e)
|
60,340 | (210,409 | ) | |||||||||
Total operating expenses
|
(60,340 | ) | (573,840 | ) | (573,840 | ) | |||||||||||
Operating (loss)/profit
|
(60,340 | ) | 35,759 | 35,759 | |||||||||||||
|
|||||||||||||||||
Other income and (expenses):
|
|||||||||||||||||
Interest expenses
|
4,997 | (29,427 | ) |
(e)
|
4,997 | (29,427 | ) | ||||||||||
(Loss)/profit before income taxes
|
(65,337 | ) | 6,332 | 6,332 | |||||||||||||
Less: Income tax expense
|
- | - | - | ||||||||||||||
Net (loss)/profit before allocation of non-controlling interest
|
$ | (65,337 | ) | $ | 6,332 | $ | 6,332 | ||||||||||
Net loss attributable to non-controlling interest
|
- | 5,671 | 5,671 | ||||||||||||||
Net (loss)/profit attributable to common stockholders
|
$ | (65,337 | ) | $ | 12,003 | $ | 12,003 | ||||||||||
Loss per share
|
|||||||||||||||||
- Basic and diluted
|
$ | (0.02 | ) | $ | 0.24 | $ | 0.0004 | ||||||||||
Weighted average common shares outstanding | |||||||||||||||||
- Basic and diluted
|
4,095,000 | 50,000 | 25,000,000 |
(a)
|
750,000 shares are issued by the Company at par value amounted to $75 to settle the notes payable and accrued liabilities of the Company amounted to August 31, 2012: $228,125, November 30: 2012: $242,573.
|
(b)
|
A total of 20,905,000 shares of common stock are issued at $0.0001 par value per share amounted to $2,091. After netting off the 750,000 shares in adjustment (a), another 20,155,000 shares of $2,015 would be recorded in this adjustment.
|
(c)
|
Common stock of Almonds Kisses would be settled prior to the share exchange agreement.
|
(d)
|
Expenses amounted to $50,890 for the eight months period ended August 2012 and $65,337 for the eleven months period ended November 30, 2012 respectively, would be absorbed by the original shareholders upon the Share Exchange transactions.
|
(e)
|
Accumulated deficit of the Company would be absorbed by Almonds Kisses as part of its additional paid in capital.
|
(f)
|
Financial data of the Company was based on its balances as of September 30, 2012 and it is assumed that the differences between the data as of August 31, 2012 and September 30, 2012 would be immaterial when preparing the unaudited pro forma statements as of August 31, 2012. Financial data of the Company was based on its balances as of December 31, 2012 and it is assumed that the differences between the data as of November 30, 2012 and December 31, 2012 would be immaterial when preparing the unaudited pro forma statements as of November 30, 2012.
|