10QSB/A 1 v109974_10qsb-a.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-QSB/A

(Mark One)

x Quarterly Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended - September 30, 2006

o Transition Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from ________ to ________

Commission File Number 000-49715

CHINA DIGITAL COMMUNICATION GROUP 
(Exact name of small business issuer as specified in its charter)

NEVADA
91-2132336
(State or other jurisdiction of
(IRS Employer Identification No.)
incorporation or organization)
 

Number 2222. Jin Tian Road. An Lian Building 15th
Floor A-01 and A-02. Futian.
Shenzhen. China
(Address of principal executive offices)

86-755-2698-3767 
(Issuer’s telephone number)

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15 (d) of the Exchange Act during the past 12 months (or 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 issuer is a shell company (as defined in Rule 12b-2 of the Exchange Act):
Yes o     No x

State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date: As of September 30, 2006 there were 54,460,626 shares of Common Stock outstanding.

Transitional Small Business Disclosure Format (check one) Yes o     No x
 


INDEX
 
PART I.
FINANCIAL INFORMATION (unaudited)
 
 
 
 
Item 1.
Consolidated Financial Statements (unaudited)
 
 
 
 
 
Unaudited Consolidated Balance Sheets
2
 
 
 
 
Unaudited Consolidated Statements of Operations
3
 
 
 
 
Unaudited Consolidated Statements of Cash Flows
4
 
 
 
 
Notes to the Unaudited Condensed Financial Statements
5
 
 
 
Item 2.
Management’s Discussion and Analysis or Plan of Operation
24
 
 
 
Item 3.
Controls and Procedures
27
 
 
 
PART II.
OTHER INFORMATION
 
 
 
 
Item 1.
Legal Proceedings
28
 
 
 
Item 2.
Changes in Securities and Small Business Issuer Purchases of Equity Securities
28
 
 
 
Item 3.
Defaults Upon Senior Securities
28
 
 
 
Item 4.
Submission of Matters to a Vote of Security Holders
28
 
 
 
Item 5.
Other Information
28
 
 
 
Item 6.
Exhibits
28
 

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

SEPTEMBER 30, 2006


 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006

(UNAUDITED)

TABLE OF CONTENTS
 
Unaudited Condensed Consolidated Balance Sheet (Restated)
   
2
 
         
Unaudited Condensed Consolidated Statements of Income (Restated)
   
3
 
         
Unaudited Condensed Consolidated Statements of Cash Flow (Restated)
   
4
 
         
Notes to unaudited Condensed Consolidated Financial Statements
   
5
 

1

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET (UNAUDITED)
SEPTEMBER 30, 2006
(RESTATED)
 
ASSETS
 
Current Assets
     
Cash and cash equivalents
 
$
1,160,521
 
Accounts receivable, net
   
5,423,129
 
Inventory
   
262,327
 
Other receivables
   
80,326
 
Total Current Assets
   
6,926,303
 
         
Property & Equipment, net
   
634,924
 
         
Other Assets
       
Deposits
   
515,408
 
Amortizable intangible assets, net
   
2,704,930
 
Goodwill
   
12,141,502
 
Total Other Assets
   
15,361,840
 
         
Total Assets
 
$
22,923,067
 
         
LIABILITIES AND STOCKHOLDERS’ EQUITY
         
Current Liabilities
       
Loan Payable
 
$
253,200
 
Accounts payable and accrued expenses
   
2,080,915
 
Income tax payable
   
1,841
 
Loan payable to related party
   
174,600
 
Advances
   
65,832
 
Deferred revenue
   
1,993
 
Total Current Liabilities
   
2,578,381
 
         
Stockholders’ Equity
       
Common stock, $.001 par value, 140,000,000
       
shares authorized, 54,460,626 issued and outstanding
   
54,460
 
Preferred stock, $.001 par value, 7,575,757
       
shares authorized, 7,575,757, issued and outstanding
   
7,576
 
Additional paid in capital
   
16,887,627
 
Statutory reserve
   
298,443
 
Other comprehensive income
   
308,756
 
Retained earnings
   
2,787,824
 
Total Stockholders’ Equity
   
20,344,686
 
         
Total Liabilities and Stockholders’ Equity
 
$
22,923,067
 
 
The accompanying notes are an integral part of these unaudited consolidated financial statements
2


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(RESTATED)
 
   
Three Month Periods Ended
 
Nine Month Periods Ended
 
   
 September 30, 2006
 
 September 30, 2005
 
 September 30, 2006
 
 September 30, 2005
 
                       
Sales, net
 
$
4,031,596
 
$
3,405,238
 
$
10,242,953
 
$
9,629,077
 
                   
Cost of sales
   
2,364,632
   
2,420,281
   
6,693,359
   
6,831,419
 
Gross profit
   
1,666,965
   
984,957
   
3,549,594
   
2,797,658
 
                           
Selling expense
   
36,813
   
10,487
   
52,598
   
44,520
 
General and administrative expenses
   
334,718
   
244,348
   
999,495
   
714,527
 
Total operating expenses
   
371,531
   
254,835
   
1,052,093
   
759,047
 
                           
Income from operations
   
1,295,434
   
730,122
   
2,497,501
   
2,038,611
 
                   
Other (Income) Expense
                         
Interest income
   
(8,512
)
 
(972
)
 
(19,109
)
 
(2,666
)
Miscellaneous expense (income)
   
(630
)
 
15,052
   
(362
)
 
10,629
 
Interest expense
   
69,636
   
8,421
   
164,962
   
22,972
 
Total Other Expense
   
60,494
   
22,501
   
145,491
   
30,935
 
                           
Income before income taxes
   
1,234,940
   
707,621
   
2,352,010
   
2,007,676
 
                           
Provision for income taxes
   
210
   
42,362
   
72,849
   
113,103
 
                           
Net income
   
1,234,730
   
665,259
   
2,279,161
   
1,894,573
 
                           
Other comprehensive income
                         
Foreign currency translation
   
15,282
   
86,857
   
247,074
   
38,971
 
                           
Comprehensive Income
 
$
1,250,012
 
$
752,116
 
$
2,526,235
 
$
1,933,544
 
                           
Net income per share:
                         
Basic & diluted
 
$
0.02
 
$
0.01
 
$
0.04
 
$
0.03
 
                           
Weighted average number of shares outstanding:
                         
Basic & diluted
   
54,460,626
   
54,460,626
   
54,460,626
   
54,460,626
 
                           
Weighted average number of shares for dilutive securities has not been taken since the effect of dilutive securities is anti-dilutive
 
The accompanying notes are an integral part of these unaudited consolidated financial statements
3


CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 2006 AND 2005
(RESTATED)
 
   
2006
 
2005
 
CASH FLOWS FROM OPERATING ACTIVITIES
         
Net income
 
$
2,279,161
 
$
1,894,573
 
Adjustments to reconcile net income to net cash
             
provided by operating activities:
             
Depreciation
   
139,505
   
59,292
 
Amortization
   
249,686
   
249,686
 
Gain on disposal of property & equipment
   
-
   
19,166
 
(Increase) / decrease in assets:
             
Accounts receivables
   
(472,045
)
 
(74,556
)
Inventory
   
87,451
   
91,707
 
Other receivables
   
268,398
   
(48,416
)
Prepaid expense
   
131,285
   
8,638
 
Deposits
   
(505,052
)
 
(100,444
)
Increase / (decrease) in current liabilities:
             
Accounts payable and accrued expenses
   
(794,988
)
 
360,635
 
Income tax payable
   
(54,950
)
 
(469,116
)
Deferred revenue
   
(79,723
)
 
-
 
 
             
               
Total adjustments
   
(1,030,434
)
 
96,592
 
 
             
Net cash provided by operations
   
1,248,727
   
1,991,165
 
 
             
CASH FLOWS FROM INVESTING ACTIVITIES
             
Purchase of subsidiary
   
(3,000,000
)
 
-
 
Cash acquired in acquisition
   
708,002
   
-
 
Acquisition of property & equipment
   
(22,651
)
 
(311,336
)
               
Net cash used in investing activities
   
(2,314,649
)
 
(311,336
)
 
             
CASH FLOWS FROM FINANCING ACTIVITIES
             
Payment on loan payable
   
(3,000,000
)
 
-
 
Proceed from loan payable
   
3,000,000
   
-
 
 
           
Net cash provided by financing activities
   
-
   
-
 
               
Effect of exchange rate changes on cash and cash equivalents
   
165,230
   
38,576
 
               
Net increase/(decrease) in cash and cash equivalents
   
(900,692
)
 
1,718,405
 
 
             
Cash and cash equivalents, beginning balance
   
2,061,213
   
437,126
 
 
             
Cash and cash equivalents, ending balance
 
$
1,160,521
 
$
2,155,531
 
               
SUPPLEMENTAL DISCLOSURES:
           
               
Cash paid during the year for:
             
               
Income tax payments
 
$
56,902
 
$
164,091
 
               
Interest payments
 
$
37,754
 
$
22,972
 
               
Non-cash investing and financing activities:
             
 
             
Issuance of preferred stock for purchase of business
 
$
7,576
 
$
-
 

The accompanying notes are an integral part of these unaudited consolidated financial statements
4

CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Note A - ORGANIZATION

China Digital Communication Group (the “Company”) was incorporated under the laws of the State of Nevada on March 27, 2001. On September 30, 2004, the Company entered into an Exchange Agreement with Billion Electronics Co., Ltd. (Billion). Billion owns all of the issued and outstanding shares of Shenzhen E’Jenie Science and Technology Company, Limited (E’Jenie). Billion, was incorporated under the laws of the British Virgin Islands on July 27, 2004. Shenzhen E’Jenie Science & Technology Company Limited, was legally established on July 8, 2002 under the laws of the Peoples’ Republic of China (PRC). On June 28, 2006, the Company finalized an Exchange Agreement with Galaxy View International, Ltd (Galaxy View). Galaxy View owns all of the issued and outstanding shares of Shenzhen Sono Digital Technologies Company Limited (Sono). Galaxy View was incorporated under the laws of the British Virgin Islands on August 22, 2005. Sono was legally established on May 29, 2001 under the laws of the Peoples’ Republic of China. When used in these notes, the terms “Company,” “we,” “our,” or “us” mean China Digital Communication Group and its Subsidiaries.

On September 30, 2004, the Company entered into an Exchange Agreement with Billion. Pursuant to the Exchange Agreement, the Company agreed to purchase all of the issued and outstanding shares of Billion for approximately $1,500,000 in cash and 4,566,210 shares of the Company’s common stock, or approximately 8.7% of the total issued and outstanding shares.

On June 28, 2006, the Company finalized an Exchnage Agreement with Galaxy View International Ltd., the Company and the shareholders of Galaxy View (the “Shareholders”). Pursuant to the Exchange Agreement, the Company acquired 100% of Galaxy View in a cash and stock transaction valued at approximately $6,787,879. Under the terms of the Agreement, the Company will pay to the Shareholders $3,000,000 million in cash and deliver 7,575,757 unregistered shares of China Digital preferred stock valued at approximately $3,787,879.

Note B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Unaudited Interim Financial Information 
The accompanying unaudited consolidated financial statements have been prepared by China Digital Communication Group, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) Form 10-QSB and Item 310 of Regulation S-B, and generally accepted accounting principles for interim financial reporting. The information furnished herein reflects all adjustments (consisting of normal recurring accruals and adjustments) which are, in the opinion of management, necessary to fairly present the operating results for the respective periods. Certain information and footnote disclosures normally present in annual consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to such rules and regulations. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and footnotes included in the Company’s Annual Report on Form 10-KSB. The results of the nine months ended September 30, 2006 are not necessarily indicative of the results to be expected for the full year ending December 31, 2006.
 
 
5

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
Note B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Basis of Consolidation 
The consolidated financial statements include the accounts of China Digital Communication Group and its wholly owned subsidiaries Billion, E’Jenie, Galaxy View and Sono , collectively referred to within as the Company. All material intercompany accounts, transactions and profits have been eliminated in consolidation.

Revenue Recognition
The Company’s revenue recognition policies are in compliance with Staff accounting bulletin (SAB) 104. Sales revenue is recognized at the date of shipment to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, no other significant obligations of the Company exist and collectibility is reasonably assured. Payments received before all of the relevant criteria for revenue recognition are satisfied are recorded as unearned revenue.

The payment term for Sono is as follows; 30% of the invoice is due when the order is shipped and 60% of the invoice is within six months. The clients have another six month to pay for the remaining balance depending on their credit.

Risks and Uncertainties
The Company is subject to substantial risks from, among other things, intense competition associated with the industry in general, other risks associated with financing, liquidity requirements, rapidly changing customer requirements, limited operating history, foreign currency exchange rates and the volatility of public markets.

Contingencies
Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company’s management and legal counsel assess such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought.

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material would be disclosed.

Loss contingencies considered to be remote by management are generally not disclosed unless they involve guarantees, in which case the guarantee would be disclosed.

Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
Exchange Gain (Loss):
During the nine month period ended September 30, 2006, the transactions of E’Jenie and Sono were denominated in foreign currency and were recorded in Chinese Yuan Renminbi (CNY) at the rates of exchange in effect when the transactions occur. Exchange gains and losses are recognized for the different foreign exchange rates applied when the foreign currency assets and liabilities are settled.

 
6

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
Translation Adjustment
As of September 30, 2006, the accounts of E’Jenie and Sono were maintained, and its financial statements were expressed, in Chinese Yuan Renminbi (CNY). Such financial statements were translated into U.S. Dollars (USD) in accordance with Statement of Financial Accounts Standards (“SFAS”) No. 52, “Foreign Currency Translation,” with the CNY as the functional currency. According to the Statement, all assets and liabilities were translated at the current exchange rate, stockholder’s equity are translated at the historical rates and income statement items are translated at the average exchange rate for the period. The resulting translation adjustments are reported under other comprehensive income in accordance with SFAS No. 130, “Reporting Comprehensive Income” as a component of shareholders’ equity. Transaction gains and losses are reflected in the income statement.
 
Allowance for Doubtful Accounts
The Company maintains reserves for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. Allowance for doubtful debts amounted to $155,581 as of September 30, 2006.

Inventory
Inventories are valued at the lower of cost (determined on a weighted average basis) or market. The Management compares the cost of inventories with the market value and allowance is made for writing down their inventories to market value, if lower. As of September 30, 2006, inventory consisted of raw material, work in progress and finished goods as follows:

Inventory
 
 
 
Raw Material
 
$
87,486
 
Work-in-process
   
29,089
 
Finished goods
   
145,753
 
         
   
$
262,327
 
 
Basic and Diluted Earnings Per Share
Earnings per share is calculated in accordance with the Statement of financial accounting standards No. 128 (SFAS No. 128), “Earnings per share”. SFAS No. 128 superseded Accounting Principles Board Opinion No.15 (APB 15). Net loss per share for all periods presented has been restated to reflect the adoption of SFAS No. 128. Basic net loss per share is based upon the weighted average number of common shares outstanding. Diluted net loss per share is based on the assumption that all dilutive convertible shares and stock options were converted or exercised. Dilution is computed by applying the treasury stock method. Under this method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common stock at the average market price during the period.
 
Recent accounting pronouncements
In February 2006, FASB issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments”. SFAS No. 155 amends SFAS No 133, “Accounting for Derivative Instruments and Hedging Activities”, and SFAF No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities”. SFAS No. 155, permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation, clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS No. 133, establishes a requirement to evaluate interest in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation, clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives, and amends SFAS No. 140 to eliminate the prohibition on the qualifying special-purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. This statement is effective for all financial instruments acquired or issued after the beginning of the Company’s first fiscal year that begins after September 15, 2006.
 
 
7

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
In March 2006 FASB issued SFAS 156 ‘Accounting for Servicing of Financial Assets’ this Statement amends FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, with respect to the accounting for separately recognized servicing assets and servicing liabilities. This Statement:

 
1.
Requires an entity to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into a servicing contract.
 
2.
Requires all separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable.
 
3.
Permits an entity to choose ‘Amortization method’ or  Fair value measurement method’ for each class of separately recognized servicing assets and servicing liabilities:
 
4.
At its initial adoption, permits a one-time reclassification of available-for-sale securities to trading securities by entities with recognized servicing rights, without calling into question the treatment of other available-for-sale securities under Statement 115, provided that the available-for-sale securities are identified in some manner as offsetting the entity’s exposure to changes in fair value of servicing assets or servicing liabilities that a servicer elects to subsequently measure at fair value.
 
5.
Requires separate presentation of servicing assets and servicing liabilities subsequently measured at fair value in the statement of financial position and additional disclosures for all separately recognized servicing assets and servicing liabilities.

This Statement is effective as of the beginning of the Company’s first fiscal year that begins after September 15, 2006. Management believes that this statement will not have a significant impact on the consolidated financial statements.

In September 2006, FASB issued SFAS 157 ‘Fair Value Measurements’. This Statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles (GAAP), and expands disclosures about fair value measurements. This Statement applies under other accounting pronouncements that require or permit fair value measurements, the Board having previously concluded in those accounting pronouncements that fair value is the relevant measurement attribute. Accordingly, this Statement does not require any new fair value measurements. However, for some entities, the application of this Statement will change current practice. This Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The management is currently evaluating the effect of this pronouncement on financial statements.

In September 2006, FASB issued SFAS 158 ‘Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans—an amendment of FASB Statements No. 87, 88, 106, and 132(R)’ This Statement improves financial reporting by requiring an employer to recognize the over funded or under funded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income of a business entity or changes in unrestricted net assets of a not-for-profit organization. This Statement also improves financial reporting by requiring an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions. An employer with publicly traded equity securities is required to initially recognize the funded status of a defined benefit postretirement plan and to provide the required disclosures as of the end of the fiscal year ending after December 15, 2006. An employer without publicly traded equity securities is required to recognize the funded status of a defined benefit postretirement plan and to provide the required disclosures as of the end of the fiscal year ending after June 15, 2007. However, an employer without publicly traded equity securities is required to disclose the following information in the notes to financial statements for a fiscal year ending after December 15, 2006, but before June 16, 2007, unless it has applied the recognition provisions of this Statement in preparing those financial statements:
 
 
8

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
a.
A brief description of the provisions of this Statement
 
b.
The date that adoption is required
 
c.
The date the employer plans to adopt the recognition provisions of this Statement, if earlier.
 
The requirement to measure plan assets and benefit obligations as of the date of the employer’s fiscal year-end statement of financial position is effective for fiscal years ending after December 15, 2008. The management is currently evaluating the effect of this pronouncement on financial statements.
 
In February 2007, FASB issued FASB Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities. FAS 159 is effective for fiscal years beginning after November 15, 2007. Early adoption is permitted subject to specific requirements outlined in the new Statement. Therefore, calendar-year companies may be able to adopt FAS 159 for their first quarter 2007 financial statements.

The new Statement allows entities to choose, at specified election dates, to measure eligible financial assets and liabilities at fair value that are not otherwise required to be measured at fair value. If a company elects the fair value option for an eligible item, changes in that item’s fair value in subsequent reporting periods must be recognized in current earnings. FAS 159 also establishes presentation and disclosure requirements designed to draw comparison between entities that elect different measurement attributes for similar assets and liabilities. The management is currently evaluating the effect of this pronouncement on financial statements.
 
Note C - GOODWILL AND INTANGIBLE ASSETS (RESTATED)
 
Goodwill
 
Goodwill represents the excess of the purchase price over the fair value of the identifiable assets and liabilities acquired as a result of the Company’s acquisitions of interests in its subsidiaries. Under Statement of Financial Accounting Standards (“SFAS”) No. 142, “Goodwill and Other Intangible Assets (“SFAS 142”),” goodwill is no longer amortized, but tested for impairment upon first adoption and annually, thereafter, or more frequently if events or changes in circumstances indicate that it might be impaired. The Company assesses goodwill for impairment periodically in accordance with SFAS 142.
 
 
9

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
As of September 30, 2006, the Goodwill comprised of the following:
 
Goodwill
 
 
 
       
Balance as of 12/31/03
 
$
-
 
Acquisition of Billion
   
8,253,436
 
         
Balance as of 12/31/04
   
8,253,436
 
Impairment of Billion in 2005
   
(1,213,843
)
         
Balance as of 12/31/05
   
7,039,593
 
Acquisition of Galaxy View in 2006
   
5,101,909
 
-
       
         
Balance as of 9/30/06
 
$
12,141,502
 
 
Intagible Assets
 
The Company applies the criteria specified in SFAS No. 141, “Business Combinations” to determine whether an intangible asset should be recognized separately from goodwill. Intangible assets acquired through business acquisitions are recognized as assets separate from goodwill if they satisfy either the “contractual-legal” or “separability” criterion. Per SFAS 142, intangible assets with definite lives are amortized over their estimated useful life and reviewed for impairment in accordance with SFAS No. 144, “Accounting for the Impairment or Disposal of Long-lived Assets.” Intangible assets, such as purchased technology, trademark, customer list, user base and non-compete agreements, arising from the acquisitions of subsidiaries and variable interest entities are recognized and measured at fair value upon acquisition. Intangible assets are amortized over their estimated useful lives from one to ten years. The Company reviews the amortization methods and estimated useful lives of intangible assets at least annually or when events or changes in circumstances indicate that it might be impaired. The recoverability of an intangible asset to be held and used is evaluated by comparing the carrying amount of the intangible asset to its future net undiscounted cash flows. If the intangible asset is considered to be impaired, the impairment loss is measured as the amount by which the carrying amount of the intangible asset exceeds the fair value of the intangible asset, calculated using a discounted future cash flow analysis. The Company uses estimates and judgments in its impairment tests, and if different estimates or judgments had been utilized, the timing or the amount of the impairment charges could be different.
 
Effective January 1, 2002, the Company adopted Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (“SFAS 144”), which addresses financial accounting and reporting for the impairment or disposal of long-lived assets and supersedes SFAS No. 121, “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of,” and the accounting and reporting provisions of APB Opinion No. 30, “Reporting the Results of Operations for a Disposal of a Segment of a Business.” The Company periodically evaluates the carrying value of long-lived assets to be held and used in accordance with SFAS 144. SFAS 144 requires impairment losses to be recorded on long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets’ carrying amounts. In that event, a loss is recognized based on the amount by which the carrying amount exceeds the fair market value of the long-lived assets. Loss on long-lived assets to be disposed of is determined in a similar manner, except that fair market values are reduced for the cost of disposal. Based on its review, the Company believes that, as of September 30, 2006 there were no significant impairments of its long-lived assets.
 
 
10

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
As of September 30, 2006 intangible assets consist of the following:
 
Customer relationship
 
$
2,691,445
 
Design
   
366,850
 
Proprietary technology
   
270,850
 
Intangible assets
   
3,329,145
 
         
Accumulated amortization
   
(624,215
)
         
   
$
2,704,930
 
 
The intangible assets are amortized over 10 years. Amortization expenses were $249,686 for the nine months ended September 30, 2006 and 2005, respectively.
 
Amortization expenses for the Company’s intangible assets over the next five fiscal years is estimated to be:
 
2007
 
$
332,915
 
2008
   
332,915
 
2009
   
332,915
 
2010
   
332,915
 
2011,
   
332,915
 
After
   
1,040,355
 
Total
 
$
2,704,930
 

Note D - PROPERTY, PLANT & EQUIPMENT

Property, plant & equipment consist of the following at September 30, 2006:
 
Machinery
 
$
772,855
 
Leasehold improvement
   
4,125
 
Automobile
   
9,731
 
Office equipment
   
82,624
 
         
     
869,335
 
         
Accumulated depreciation
   
(234,412
)
         
   
$
634,924
 
 
Note E - LOAN PAYABLE (RESTATED)

As of September 30, 2006, the Company has an unsecured, due on demand, non interest-bearing loan payable in the amount of $253,200 to a third party
 
 
11

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
Note F - ACCOUNTS PAYABLE & ACCRUED EXPENSES (RESTATED)

As of September 30, 2006, accounts payable & accrued expenses comprised of the following:
 
Accounts payable and accrued expenses
 
$
1,824,292
 
Accrued interest
   
127,208
 
VAT payable
   
129,415
 
              
Total
 
$
2,080,915
 
 
Note G - RELATED PARTY TRANSACTIONS

As of September 30, 2006, the Company has an unsecured, due on demand, interest free loan from a shareholder, in the amount of $174,600.

Note H - INCOME TAXES
 
The Company through its subsidiaries, E’Jenie and Sono, is governed by the Income Tax Laws of the PRC. Operations in the United States of America have incurred net accumulated operating losses for income tax purposes. The Company believes that it is more likely than not that these net accumulated operating losses will not be utilized in the future and hence the Company has not recorded any deferred assets as of September 30, 2006.
 
Pursuant to the PRC Income Tax Laws, the Enterprise Income Tax (“EIT”) is at a statutory rate of 33%, which is comprises of 30% national income tax and 3% local income tax. E’Jenie qualified as a new technology enterprise and under PRC Income Tax Laws, is subject to a preferential tax rate of 15%. Sono is a Foreign Investment Enterprise and under PRC Income Tax Laws, they are entitled to either a three-year tax exemption followed by three years with a 50% reduction in the tax rate, commencing the first operating year, or a two-year tax exemption followed by three years with a 50% reduction in the tax rate, commencing the first profitable year.
 
Income tax provision for the nine months ended September 30, 2006:
 
 
 
 
 
Provision for PRC Income and local taxes
 
$
72,849
 
 
   
 
U.S Statutory rates
   
34
%
Foreign income not recognized in USA
   
(34
%)
PRC income tax
    15 %
 
Note I - COMMITTMENTS

Operating Leases
The Company leases various office facilities under operating leases that terminate on various dates. Rental expense for these leases consisted of approximately $77,290 for the nine month period ended September 30, 2006. The Company has future minimum lease obligations as follows:
 
2006
 
$
6,794
 
         
Total
 
$
6,794
 

Note J - STOCK OPTION (RESTATED)

On November 4, 2005, the Company issued a nonqualified stock option for 100,000 shares to a member of the board with an exercise price of $0.53 that will expire on November 3, 2010. The option vested and became exercisable immediately.
 
 
12

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
The Company’s 2005 Stock Option Incentive Plan (the “Plan”) provides for the grant of 100,000 option rights to a non-employee director. The Plan is administered by the Company’s Compensation Committee (“Compensation Committee”). The Compensation Committee, as administrator of the plan, has the authority to select plan participants and determine the terms and conditions of such awards.

Risk-free interest rate
   
4.00
%
Expected life of the options
   
5 year
 
Expected volatility
   
58.0
%
Expected dividend yield
   
0
%

On March 20, 2006, the Company issued a non-incentive stock option for 150,000 shares to a consultant with an exercise price of $0.702 that will expire on March 19, 2009. The option vested and became exercisable on May 1, 2006.


Risk-free interest rate
   
4.77
%
Expected life of the options
   
3 year
 
Expected volatility
   
126.76
%
Expected dividend yield
   
0
%

Options outstanding at September 30, 2006 and related weighted average price and intrinsic value is as follows:

 
Exercise Prices
 
Total
Options
Outstanding
 
Weighted
Average
Remaining Life
(Years)
 
Total
Weighted
Average
Exercise Price
 
Options
Exercisable
 
Weighted
Average
Exercise Price
 
 
 
Aggegrate
Intrinsic Value
 
                           
$0.530
 
 
100,000
 
 
0.85
 
$0.530
 
 
100,000
 
$0.530
 
 
-
 
$0.702
 
 
150,000
 
 
0.83
 
$0.702
 
 
150,000
 
$0.702
 
 
-
 

Note K - ACQUISTION AGREEMENTS

On February 14, 2006, China Digital Communication Group, UPE Limited (Far East), a BVI corporation (“UPE Limited”), Shenzhen Zhuo Tong Power Supply Industry Co., Ltd., a Shenzhen corporation and a wholly-owned subsidiary of UPE Limited (“Zhuo Tong”), and the shareholders of UPE Limited (the “Shareholders”), entered into a Share Exchange Agreement (the “Agreement”) pursuant to which China Digital will acquire 100% of UPE Limited in an all stock transaction valued at approximately US$9.6 million. China Digital issued 18.5 million shares of its common stock to the Shareholders in exchange for all of the shares UPE Limited (the “Share Exchange”). Upon completion of the Share Exchange, the Shareholders will own approximately 25% of China Digital.

On June 26, 2006, the Company issued a press release announcing that it had terminated its Share Exchange Agreement dated February 14, 2006 (the “Agreement”), with UPE Limited (Far East), a BVI corporation (UPE Limited”), Shenzhen Zhuo Tong Power Supply Industry Co., Ltd., a Shenzhen corporation and a wholly-owned subsidiary of UPE Limited, and the shareholders of UPE Limited (the “Shareholders”). As a result of the termination of the Agreement, the Shareholders returned, and the Company cancelled, the 18.5 million shares of the Company’s common stock that were previously issued to the Shareholders.

 
13

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
On March 22, 2006, China Digital Communication Group, Galaxy View International LTD, a BVI corporation (“Galaxy”), Shenzhen Sono, a Shenzhen corporation and a wholly-owned subsidiary of Galaxy (“Sono”), and the shareholders of Galaxy (the “Shareholders”), entered into a Share Exchange Agreement (the “Agreement”) pursuant to which China Digital will acquire 100% of Galaxy for approximately $6,787,879. China Digital paid $3 million dollars on March 12, 2006 to Galaxy and issued 7,575,757 million shares of Series A-1 Convertible Preferred Stock . The Company finalized the Agreement on June 28, 2006. Each share of Series A-1 Preferred Stock entitles the holder thereof to seven votes per share on all matters to be voted on by the shareholders of the Company and is mandatorily convertible into one share of the Company’s common stock on June 29, 2011. Each share of Series A-1 Preferred Stock shall, with respect to rights on liquidation, dissolution or winding up, rank (i) on a parity with the Company’s common stock, and (ii) junior to any other class of the Company’s preferred stock.
 
Note L - STOCK EXCHANGE AGREEMENTS

Galaxy View
On June 28, 2006 the Company completed the purchase of Galaxy View, which owns all of the issued and outstanding shares of Sono. By acquiring all of the outstanding capital stock of Galaxy View and Sono in exchange for $3,000,000 and 7,575,757 shares of the Company’s Series A-1 Convertible Preferred Stock. The acquisition was accounted for using the purchase method of accounting and, accordingly, Galaxy View’s and Sono’s results of operations have been included in the consolidated financial statements since the date of acquisition. The shares, valued at $3,787,879, were issued in July 2006.
 
The following table presents the allocation of the acquisition cost, including professional fees and other related acquisition costs, to the assets acquired and liabilities assumed:
 
Cash and cash equivalents
 
$
701,169
 
Accounts receivable
   
2,648,929
 
Other receivable
   
337,825
 
Prepaid
   
701
 
Property, plant, and equipment
   
54,041
 
Total assets
   
3,742,665
 
         
Accounts payable
 
$
1,991,591
 
Deferred revenue
   
65,104
 
Total liabilities
   
2,056,695
 
         
Total acquisition cost
 
$
1,685,970
 
         
Cost
     
Total cost of investment
 
$
6,787,879
 
         
Total Acquisition cost
   
1,685,970
 
         
Goodwill
 
$
5,101,909
 
 
 
14

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
The following (unaudited) pro forma consolidated results of operations have been prepared as if the acquisition of Galaxy View had occurred at January 1, 2006 and 2005:
 
   
Nine Months Ended
 
Nine Months Ended
 
 
 
September 30, 2006
 
September 30, 2005
 
           
Sales
 
$
12,822,233
 
$
13,497,255
 
               
Net income
 
$
3,648,248
 
$
3,702,993
 
               
Net income per share - basic
 
$
0.07
 
$
0.07
 
               
Net income per share - diluted
 
$
0.07
 
$
0.07
 

The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of operations that actually would have been achieved had the acquisitions been consummated as of that time, nor is it intended to be a projection of future results.

Note M - STATUTORY COMMON WELFARE FUND

As stipulated by the Company Law of the People’s Republic of China (PRC), net income after taxation can only be distributed as dividends after appropriation has been made for the following:

 
i.
Making up cumulative prior years’ losses, if any;

 
ii.
Allocations to the “Statutory surplus reserve” of at least 10% of income after tax, as determined under PRC accounting rules and regulations, until the fund amounts to 50% of the Company’s registered capital;

 
iii.
Allocations of 5-10% of income after tax, as determined under PRC accounting rules and regulations, to the Company’s “Statutory common welfare fund”, which is established for the purpose of providing employee facilities and other collective benefits to the Company’s employees; and

 
iv.
Allocations to the discretionary surplus reserve, if approved in the stockholders’ general meeting.

The Company established a reserve for the annual contribution of 5% of net income to the welfare fund in 2005. The amount included in the statutory reserve for the nine month period ended September 30, 2006 amounted to $64,198.

Note N - STATUTORY RESERVE

In accordance with the Chinese Company Law, the company has allocated 10% of its annual net income, amounting $128,396 as statutory reserve for the nine month period ended September 30, 2006.
 
 
15

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
Note O - OTHER COMPREHENSIVE INCOME (RESTATED)

Balances of related after-tax components comprising accumulated other comprehensive income (loss), included in stockholders’ equity, at December 31, 2005 and September 30, 2006 are as follows:
 
   
Foreign Currency Translation Adjustment
 
Balance at December 31, 2005
 
$
61,682
 
Change for 2006
   
247,074
 
                    
Balance at September 30, 2006
 
$
308,756
 
 
Note P - SEGMENT REPORTING

The Company has two principal operating segments which are: battery components manufacturer and supplier of 3G telecommunications equipment, and supplier of hi-tech telecommunication equipment to the telecommunications industry. These operating segments were determined based on the nature of the products offered. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision-maker in deciding how to allocate resources and in assessing performance. The Company’s chief executive officer and chief financial officer have been identified as the chief operating decision makers. The Company’s chief operating decision makers direct the allocation of resources to operating segments based on the profitability, cash flows, and other measurement factors of each respective segment.
 
The Company has determined that battery components manufacturer and supplier of 3G telecommunications equipment, and supplier of hi-tech telecommunication equipment to the telecommunications industry are reportable segments as they meet the quantitative thresholds under Financial Accounting Standards Board Statement No. 131 (Disclosures about Segments of an Enterprise and Related Information).

The Company evaluates performance based on several factors, of which the primary financial measure is business segment income before taxes. The segments’ accounting policies are the same as those described in the summary of significant accounting policies. The following table shows the operations of the Company’s reportable segments:
 
 
16

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Information about operations by operating segment for the three and nine months ended September 30, 2006 is as follows:
 
                   
Three months ended September 2006
 
Battery
 
Hi-Tech
 
 
     
   
Component
 
Telecommunication
 
U.S
 
Total
 
                   
Revenues
 
$
2,215,683
 
$
1,815,913
 
$
-
 
$
4,031,596
 
                           
Intersegment sales
   
-
   
-
   
-
   
-
 
                           
Income (loss) before taxes
   
565,775
   
955,065
   
(285,900
)
 
1,234,940
 
                           
Depreciation and amortization
   
44,108
   
3,380
   
-
   
47,488
 
                           
Interest expense
   
11,412
   
-
   
58,224
   
69,636
 
                           
Interest income
   
6,687
   
1,825
   
-
   
8,512
 
                           
Nine months ended September 2006
   
Battery
 
 
Hi-Tech
 
 
 
 
 
 
 
 
Component 
 
 
Telecommunication
 
 
U.S
 
 
Total
 
                           
Revenues
 
$
8,427,040
 
$
1,815,913
 
$
-
 
$
10,242,953
 
                           
Intersegment sales
   
-
   
-
   
-
   
-
 
                           
Income (loss) before taxes
   
2,268,947
   
955,065
   
(872,002
)
 
2,352,010
 
-
                         
Total assets (1)
   
4,002,326
   
4,050,969
   
14,869,772
   
22,923,067
 
                         
Property additions (2)
   
22,586
   
-
   
-
   
22,586
 
                           
Depreciation and amortization
   
136,125
   
3,380
   
-
   
139,505
 
                           
Interest expense
   
37,754
   
-
   
127,208
   
164,962
 
                           
Interest income
   
17,284
   
1,825
   
-
   
19,109
 
 
The Company only had one reportable segement for the year ended September 30, 2005.

(1) Total business assets are the owned or allocated assets used by each business. Corporate assets consist of cash and cash equivalents, unallocated fixed assets of support divisions and common facilities, and certain other assets.

(2) Corporate property additions and depreciation and amortization expense include items attributable to the unallocated fixed assets of support divisions and common facilities.

Also, because all of the Company’s sales are derived from the sales of products in China, all long-lived assets are located in China.

Note Q - RESTATEMENTS

Subsequent to the issuance of the Company’s financial statements for the year ended December 31, 2004, the Company determined that certain transactions and presentation in the financial statements had not been accounted for properly in the Company’s financial statements. Specifically, the purchase price allocation for the acquisition of Billion Electronics Co. Ltd., was not done properly. Also, the acquisition balance sheet for Billion Electronics Co. Ltd., was taken as of September 30, 2004 instead of November 15, 2004. The Company decided to restate the financial statements for the year ended December 31, 2004 which resulted in a change in the opening numbers for the nine months ended September 30, 2006. The financial statements for the nine months ended September 30, 2006 have been restated to give effect to the changes to the opening balances.
 
 
17

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
The effect of the restatement is as follows:
 
   
Reported
 
Restated
 
 
 
2006
 
2006
 
           
Amortizable intangible assets, net
 
$
-
 
$
2,704,930
 
Goodwill
   
6,966,976
   
12,141,502
 
Total Other Assets
   
7,482,384
   
15,361,840
 
Total Assets
   
15,043,611
   
22,923,067
 
               
Loan payable
   
-
   
253,200
 
Accounts payable and accrued expenses
   
2,564,512
   
2,080,915
 
Income tax payable
   
46,341
   
1,841
 
Total Current Liabilities
   
2,853,278
   
2,578,381
 
               
Additional paid in capital
   
6,693,417
   
16,887,627
 
Statutory reserve
   
302,199
   
298,443
 
Other comprehensive income
   
128,360
   
308,756
 
Accumulated deficit
   
5,004,320
   
2,787,824
 
Total Stockholders' Equity
   
12,190,333
   
20,344,686
 
Total Liabilities and Stockholders' Equity
 
$
15,043,611
 
$
22,923,067
 

CONSOLIDATED STATEMENTS OF INCOME
 
   
   
Three Month Periods Ended
 
Nine Month Periods Ended
 
                   
   
Reported
 
Restated
 
Reported
 
Restated
 
 
 
9/30/06
 
9/30/06
 
9/30/06
 
9/30/06
 
General and administrative expenses
 
$
251,488
 
$
334,718
 
$
749,809
 
$
999,495
 
Total operating expenses
   
288,301
   
371,531
   
802,407
   
1,052,093
 
Loss from operations
   
1,378,664
   
1,295,434
   
2,747,188
   
2,497,501
 
Income (loss) before income taxes
   
1,318,170
   
1,234,940
   
2,601,697
   
2,352,010
 
Net income (loss)
   
1,317,960
   
1,234,730
   
2,528,848
   
2,279,161
 
Foreign currency translation
   
(163,261
)
 
15,282
   
16,676
   
247,074
 
Comprehensive Income (Loss)
   
1,154,699
   
1,250,012
   
2,545,524
   
2,526,235
 
Net income (loss) per share:
                         
Basic and diluted
 
$
0.02
 
$
0.02
 
$
0.05
 
$
0.04
 
 
CONSOLIDATED STATEMENTS OF OPERATIONS
 
                   
   
Three Month Periods Ended
 
Nine Month Periods Ended
 
           
   
Reported
 
Restated
 
Reported
 
Restated
 
 
 
9/30/05
 
9/30/05
 
9/30/05
 
9/30/05
 
General and administrative expenses
   
161,119
   
244,348
   
434,816
   
714,527
 
Total operating expenses
   
171,606
   
254,835
   
479,336
   
759,047
 
Loss from operations
   
813,351
   
730,122
   
2,318,322
   
2,038,611
 
Income (loss) before income taxes
   
790,850
   
707,621
   
2,287,387
   
2,007,676
 
Provision for income taxes
   
42,362
   
42,362
   
112,303
   
113,103
 
Net income (loss)
   
748,488
   
665,259
   
2,175,084
   
1,894,573
 
Foreign currency translation
   
65,915
   
86,857
   
71,075
   
38,971
 
Comprehensive Income
   
814,403
   
752,116
   
2,246,159
   
1,933,544
 
Net income (loss) per share:
                         
Basic and diluted
 
$
0.01
 
$
0.01
 
$
0.04
 
$
0.03
 
 
 
18

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
 
 
 
 
 
 
 
 
 
 
 
 
 
FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30
 
       
 
 
2006
 
2006
 
2005
 
2005
 
CASH FLOWS FROM OPERATING ACTIVITIES
 
(Reported)
 
(Restated)
 
(Reported)
 
(Restated)
 
                   
Net income
 
$
2,528,848
 
$
2,279,161
 
$
2,175,084
 
$
1,894,573
 
Adjustments to reconcile net income to net cash
                 
provided by operating activities:
                 
Amortization
       
249,686
       
249,686
 
Accounts receivables
   
(472,045
)
 
(472,045
)
 
(121,044
)
 
(74,556
)
Inventory
   
87,451
   
87,451
   
89,715
   
91,707
 
Other receivables
   
268,398
   
268,398
   
(49,547
)
 
(48,416
)
Deposits
   
(505,052
)
 
(505,052
)
 
(93,670
)
 
(100,444
)
Increase / (decrease) in current liabilities:
                 
Accounts payable and accrued expenses
   
(545,029
)
 
(794,988
)
 
(48,463
)
 
360,635
 
Income tax payable
   
(54,950
)
 
(54,950
)
 
(49,139
)
 
(469,116
)
Deferred revenue
   
(79,723
)
 
(79,723
)
 
(16,030
)
   
Total adjustments
   
(1,030,161
)
 
(1,030,434
)
 
(210,384
)
 
96,592
 
Net cash provided by operations
   
1,498,687
   
1,248,727
   
1,964,700
   
1,991,165
 
CASH FLOWS FROM INVESTING ACTIVITIES
                 
Acquisition of property & equipment
   
(22,651
)
 
(22,651
)
 
(316,760
)
 
(311,336
)
Net cash used in investing activities
   
(2,314,649
)
 
(2,314,649
)
 
(316,760
)
 
(311,336
)
CASH FLOWS FROM FINANCING ACTIVITIES
                 
Payment on loan payable
   
(3,249,960
)
 
(3,000,000
)
 
(2,120
)
 
-
 
Net cash provided by financing activities
   
(249,960
)
 
-
   
(2,120
)
 
-
 
Effect of exchange rate changes on cash and cash equivalents
 
$
165,230
 
$
165,230
 
$
72,585
 
$
38,576
 
 
 
19

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
ASSETS
             
                   
   
Original
         
Restated
 
   
9/30/06
     
Adjustments
 
9/30/06
 
Current Assets
                 
Cash and cash equivalents
 
$
1,160,521
             
$
1,160,521
 
Accounts receivable, net
   
5,423,129
       
-
   
5,423,129
 
Inventory
   
262,327
       
-
   
262,327
 
Other receivables
   
80,326
       
-
   
80,326
 
Total Current Assets
   
6,926,303
               
6,926,303
 
                           
                           
Fixed Assets, net
   
634,924
         
-
   
634,924
 
                           
Total Fixed Assets
   
634,924
               
634,924
 
                           
Other Assets
                         
Deposits
   
515,408
       
-
   
515,408
 
Amortizable intangible assets, net
   
-
 
1,2
   
2,704,930
   
2,704,930
 
Goodwill
   
6,966,976
 
1
   
5,174,526
   
12,141,502
 
                       
Total Other Assets
   
7,482,384
               
15,361,840
 
 
                         
Total Assets
 
$
15,043,611
             
$
22,923,067
 
                           
                           
LIABILITIES AND STOCKHOLDERS' EQUITY
                 
                           
Current Liabilities
                         
Accounts payable and accrued expenses
 
$
2,564,512
 
1
   
(483,597
)
$
2,080,915
 
Deferred revenue
   
1,993.00
               
1,993
 
Advances
   
65,832.00
               
65,832
 
Tax payable
   
46,341.00
 
1
   
(44,500
)
 
1,841
 
Loan payable - related party
   
174,600.00
       
-
   
174,600
 
Current portion, debt
   
-
 
1
   
253,200
   
253,200
 
                           
Total Current Liabilities
   
2,853,278
               
2,578,381
 
                           
                           
Stockholders' Equity
                         
                           
Common stock
   
54,461.00
 
1.00
   
(1
)
 
54,460.00
 
Preferred stock
   
7,576.00
               
7,576.00
 
Additional paid in capital
   
6,693,417.00
 
1.00
   
10,194,210
   
16,887,627.00
 
Statutory reserve
   
302,199.00
 
1,3
   
(3,756
)
 
298,443.00
 
Other comprehensive income
   
128,360.00
 
1.00
   
180,396
   
308,756.00
 
Retained earnings (deficit)
   
5,004,320
 
1,2,3
   
(2,216,496
)
 
2,787,824
 
                           
Total Stockholders' Equity
   
12,190,333
               
20,344,686
 
                           
Total Liabilities and Stockholders' Equity
 
$
15,043,611
             
$
22,923,067
 
 
 
20

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

   
 
             
   
Original
         
Restated
 
   
9/30/06
     
Adjustments
 
9/30/06
 
                   
Sales, net
 
$
10,242,953
       
-
 
$
10,242,953
 
                       
Cost of sales
   
6,693,358
       
-
   
6,693,358
 
                           
Gross profit
   
3,549,595
               
3,549,595
 
                           
Selling expense
   
52,598
       
-
   
52,598
 
General and administrative expenses
   
749,809
 
2
   
249,686
   
999,495
 
                           
Income (loss) from operations
   
2,747,188
         
249,686
   
2,497,502
 
                       
Other (Income) Expense
                         
Interest income
   
(19,109
)
             
(19,109
)
Miscellaneous expense
   
(362
)
     
-
   
(362
)
Interest expense
   
164,962
       
-
   
164,962
 
                           
Total Other (Income) Expense
   
145,491
               
145,491
 
                           
Income (loss) before income taxes
   
2,601,697
               
2,352,011
 
                           
Provison for income taxes
   
72,849
       
-
   
72,849
 
                           
Net income (loss)
 
$
2,528,848
             
$
2,279,162
 
 
 
21

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
AJE #
 
ACCOUNT
 
DR
 
CR
1
 
Goodwill
 
6,388,369
 
 
 
 
Amortizable intangible assets, net
 
3,329,145
 
 
 
 
Common stock
 
1
 
 
 
 
Additional paid in capital
 
 
 
10,194,210
 
 
Accumulated amortization
 
 
 
374,529
 
 
Statutory reserve
 
 
 
11,522
 
 
Accounts payable
 
483,597
 
 
 
 
Loan payable
 
 
 
253,200
 
 
Income tax payable
 
44,500
 
 
 
 
Comprehensive income
 
 
 
180,396
 
 
Goodwill
 
 
 
1,213,843
 
 
Retained earnings
 
1,982,088
 
 
 
 
 
 
 
 
 
 
 
Adjustment was made related to the restatement for the error in the valuation of the common shares and for the failure to appropriately identify intangible assets for the  acquisition of Billion in 2004 and to correct book balance to reflect changes made from 2004 and 2005
 
 
 
 
 
 
 
2
 
Amortization expense
 
249,686
 
 
 
 
Accumulated amortization
 
 
 
249,686
 
 
 
 
 
 
 
 
 
Record amortization of intangibles as of 9/30/06
 
 
 
 
 
 
 
 
 
 
 
3
 
Retained earnings
 
 
 
15,278
 
 
Statutory reserve
 
15,278
 
 
 
 
 
 
 
 
 
 
 
Decrease reserve after correction made to financials as of 9/30/06
 
 
 
 
22

 
CHINA DIGITAL COMMUNICATION GROUP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
Note R - SUBSEQUENT EVENTS (RESTATED)

On January 20, 2007 Sono moved into a new office in the building and signed an operating lease agreement for the office space in Shenzhen, China that will terminate on December 31, 2007. Monthly rent is approximately $746.

On January 20, 2007 the Company moved into a new office in the building and signed an operating lease agreement for the office space in Pasadena, California that will terminate on December 31, 2007. The office will serve as the center of operations in North America. Monthly rent is $1,400.

On April 24, 2007, the Company entered into an Agreement on Transfer of Shares of Sono Digital Electronic Technologies Co., Ltd. with Liu Changqing and Wang Feng (collectively, the Purchasers”) for the sale of our wholly-owned subsidiary Sono Digital Electronic Technologies Co., Ltd. (“Sono”) (the “Agreement”). Changqing will purchase a 60% interest and Feng will purchase a 40% interest in Sono. In exchange for all of the outstanding shares of Sono, the Purchasers will pay $3,000,000 USD as consideration for the acquisition. We will enter into promissory notes with the Purchasers for payment of their share of the $3,000,000 which is due within 90 days of April 24, 2007. If payment is not made within 90 days, the promissory notes will accrue interest at 18% per annum from the closing date. The company has recovered $2 million subsequent to June 30, 2007.
 
23


Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.
 
The following management’s discussion and analysis of financial condition and results of operations (“MD&A”) should be read in conjunction with the December 31, 2005 consolidated financial statements and notes thereto (the “2005 Consolidated Financial Statements”), along with the MD&A included in the Company’s 2005 Annual Report on Form 10-KSB for the period ended December 31, 2005 and quarterly report on Form 10-QSB for the three and nine months ended September 30, 2006. The discussion of results, causes and trends should not be construed to imply any conclusion that such results or trends will necessarily continue in the future.
 
 
The information contained in this MD&A, other than historical information, contains “forward looking statements” within the meaning of The Private Securities Litigation Reform Act of 1995 that are based on management’s current expectations and assumptions. In some cases these statements are identifiable through the use of words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “project,” “target,” “can,” “could,” “may,” “should,” “will,” “would” and similar expressions. You are cautioned not to place undue reliance on these forward-looking statements.
 
The nature of our business makes predicting the future trends of our revenues, expenses and net income difficult. The risks and uncertainties involved in our businesses could affect the matters referred to in such statements and it is possible that our actual results may differ materially from the anticipated results indicated in these forward looking statements. Important factors that could cause actual results to differ from those in the forward-looking statements include, without limitation:
 
·
the effect of political, economic and market conditions and geopolitical events;

·
legislative or regulatory changes that affect us;

·
the actions and initiatives of current and potential competitors;

·
our reputation; and

·
investor sentiment.

Accordingly, you are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date on which they are made. We undertake no obligation to update publicly or revise any forward-looking statements to reflect the impact of circumstances or events that arise after the dates they are made, whether as a result of new information, future events or otherwise except as required by applicable law. You should, however, consult further disclosures we may make in future filings of our Annual Reports on Form 10-KSB, Quarterly Reports on Form 10-QSB and Current Reports on Form 8-K, and any amendments thereto.
 
OVERVIEW
 
China Digital Communication Group (the “Company”) was incorporated under the laws of the State of Nevada on March 27, 2001. On September 30, 2004, the Company entered into an Exchange Agreement with Billion Electronics Co., Ltd. (Billion). Billion owns all of the issued and outstanding shares of Shenzhen E’Jenie Science and Technology Company, Limited (E’Jenie). Billion, was incorporated under the laws of the British Virgin Islands on July 27, 2004. Shenzhen E’Jenie Science & Technology Company Limited, was legally established on July 8, 2002 under the laws of the Peoples’ Republic of China (PRC). On June 28, 2006, the Company finalized an Exchange Agreement with Galaxy View International, Ltd (Galaxy View). Galaxy View owns all of the issued and outstanding shares of Shenzhen Sono Digital Technologies Company Limited (Sono). Galaxy View was incorporated under the laws of the British Virgin Islands on August 22, 2005. Sono was legally established on May 29, 2001 under the laws of the Peoples’ Republic of China.

 
24

 
 
RESULTS OF OPERATIONS
 
The following table presents the statement of operations for the nine months ended September 30, 2006 as compared to the comparable period of the nine months ended September 30, 2005. The discussion following the table is based on these results.

 
 
2006
 
2005
 
 
 
 
 
 
 
Sales, net
 
$
10,242,953
 
$
9,629,077
 
 
 
 
 
 
 
 
 
Cost of sales
 
 
6,693,358
 
 
6,831,419
 
Gross profit
 
 
3,549,595
 
 
2,797,658
 
 
 
 
 
 
 
 
 
Selling expense
 
 
52,598
 
 
44,520
 
General and administrative expenses
 
 
749,809
 
 
434,816
 
Income from operations
 
 
2,747,188
 
 
2,318,322
 
 
 
 
 
 
 
 
 
Other (Income) Expense
 
 
 
 
 
 
 
Interest income
 
 
(19,109
)
 
(2,666
)
Miscellaneous (income) expense
 
 
(362
)
 
10,629
 
Interest expense
 
 
164,962
 
 
22,972
 
Total Other Income
 
 
145,491
 
 
30,935
 
 
 
 
 
 
 
 
 
Income before income taxes
 
 
2,601,697
 
 
2,287,387
 
 
 
 
 
 
 
 
 
Provision for income taxes
 
 
72,849
 
 
112,303
 
 
 
 
 
 
 
 
 
Net income
 
$
2,528,848
 
$
2,175,084
 
 
Net sales
 
Net sales for the third quarter ended September 30, 2006 totaled $10,242,953 compared to $9,629,077 for the third quarter ended September 30, 2005, an increase of $613,879 or approximately 6.4%. The increase was due to the acquisition of Sono. Net sales for the third quarter ended September 30, 2006 for Sono totaled $1,815,913.
 
Cost of Sales
 
Cost of sales for the third quarter ended September 30, 2006 totaled $6,693,358 compared to $6,831,419 for the third quarter ended September 30, 2005, a decrease of $138,061 or approximately 2%. The decrease was due to decrease in net sales for E’Jenie for the third quarter ended September 30, 2006.
 
Operating Expense
 
Selling, general and administrative, and consulting fees for the third quarter ended September 30, 2006 totaled $802,407 compared to $479,336 for the third quarter ended September 30, 2005, an increase of $323,071 or approximately 67.8%. The increase in general and administrative expenses was primarily due to the increase in accounting and, legal, and other professional fees related to the SEC comment letters related to our financial statements and additional general and additional expense from Sono that was not included in the September 30, 2005 numbers.

 
25

 
 
Income (Loss) from Operations
 
Income (loss) from operations for the third quarter ended September 30, 2006 totaled $2,747,188 compared to $2,318,322 for the third quarter ended September 30, 2005, an increase of $428,866 or approximately 18.5%. The increase was due to the acquisition of Sono.
 
Interest Expense
 
Interest expense for the third quarter ended September 30, 2006 totaled $164,962 compared to $22,972 for the third quarter ended September 30, 2005, an increase of $141,990 or approximately 618.1%. The increase was due to loan obtained for the acquisition of Galaxy and Sono.
 
Net Income
 
Net income (loss) for the third quarter ended September 30, 2006 totaled $2,528,848 compared to $2,175,084 for the third quarter ended September 30, 2005, an increase of $353,764 or approximately 16.3%. The increase in net income was primarily due to the increase in our net sales from the acquisition of Sono as described above.

LIQUIDITY AND CAPITAL RESOURCES
 
Our primary source of liquidity as of September 30, 2006 is our cash on hand and accounts receivable. Net cash provided by operations for the nine months ended September 30, 2006 was $1,498,687, as compared to net cash provided by operations of $1,964,700 during the same period in 2005. The decrease in net cash used in operating activities was a result of the increase our deposits of $505,052. Our cash and cash equivalents were $1,160,521 and $2,155,531 as of September 30, 2006 and 2005, respectively. Our current assets totaled $6,926,303 on September 30, 2006. Our current liabilities were $2,853,278 on September 30, 2006. Working capital was $4,071,324 as of September 30, 2006.

Net cash used in investing activities totaled $(2,314,649) for the nine months ended September 30, 2006, compared with $(316,760) for the nine months ended September 30, 2005. The net cash change was $(900,692) and $1,718,405 for the third quarter of 2006 and 2005, respectively.

We will continue to evaluate alternative sources of capital to meet our growth requirements, including other asset or debt financing, issuing equity securities and entering into other financing arrangements. There can be no assurance, however, that any of the contemplated financing arrangements described herein will be available and, if available, can be obtained on terms favorable to us.
 
At September 30, 2006, the Company had $0 outstanding under its $6 million bank line of credit from United Private Equity Ltd. The Company borrowed under the line of credit to fund the cash portion of the purchase price for the acquisition of Galaxy View International, Ltd. 
 
Working Capital Requirements
 
Historically operations and short term financing have been sufficient to meet our cash needs. We believe that we will be able to generate revenues from sales and raise capital through private placement offerings of its equity securities to provide the necessary cash flow to meet anticipated working capital requirements. However, our actual working capital needs for the long and short term will depend upon numerous factors, including operating results, competition, and the availability of credit facilities, none of which can be predicted with certainty. Future expansion will be limited by the availability of financing products and raising capital.

 
26

 
 
ITEM 3. CONTROLS AND PROCEDURES
 
(a) Evaluation of Disclosure Controls and Procedures.

As of the end of the period covered by this Report, our management, with the participation of our Chief Executive Officer (principal executive officer) and the our Chief Financial Officer (principal financial officer), evaluated the effectiveness of our “disclosure controls and procedures,“ as defined in Rule 13a-15(e) under the Exchange Act. Based on that evaluation, these officers concluded that, as of September 30, 2006, our disclosure controls and procedures were ineffective.

(b) Changes in Internal Controls.

During the quarter ended September 30, 2006, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 
27

 

PART II
OTHER INFORMATION
 
Item 1.  Legal Proceedings.
 
None.
 
Item 2.  Unregistered Sales of Securities and Use of Proceeds.
 
None.
 
Item 3.  Defaults Upon Senior Securities
 
None.

Item 4.  Submission of Matters to a Vote of Security Holders.
 
None.
 
Item 5. Other Information.
 
None. 
 
Item 6.  Exhibits.
 
Exhibit Number
 
Document Description
31.1
 
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
31.2
 
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
32.1
 
Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
 
 
32.2
 
Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
 
28

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
Date: April 7, 2008 
CHINA DIGITAL COMMUNICATION GROUP
 
 
 
 
 
 
 
By:  
/s/ Ran Liang
 
Name: Ran Liang
Title: Chief Executive Officer
 
 
29