CONTENTS
Exhibit 10.2
INVESTNET, INC. AND SUBSIDIARIES
FINANCIAL STATEMENTS
AS OF JUNE 30, 2005 (UNAUDITED)
INVESTNET, INC. AND SUBSIDIARIES
CONTENTS
Condensed Consolidated Balance Sheet as of June 30, 2005 (unaudited) |
|
|
|
Condensed Consolidated Statements of Operations for three and six months ended June 30, 2005 and 2004 (unaudited) |
|
|
|
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2005 and 2004 (unaudited) |
|
|
|
Notes to the Condensed Consolidated Financial Statements as of June 30, 2005 (unaudited) |
|
INVESTNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
AS OF JUNE 30, 2005 (UNAUDITED)
ASSETS |
|
|
| |
|
|
|
| |
CURRENT ASSETS |
|
|
| |
Cash and cash equivalents |
| $ | 362,608 |
|
Accounts receivable, net of allowances |
| 351,665 |
| |
Inventories, net |
| 5,819,519 |
| |
Due from a related company |
| 241,546 |
| |
Other receivables |
| 37,295 |
| |
Total Current Assets |
| 6,812,633 |
| |
|
|
|
| |
PROPERTY AND EQUIPMENT, NET |
| 4,482,642 |
| |
|
|
|
| |
OTHER ASSETS |
|
|
| |
Intangible assets |
| 771,014 |
| |
Land use rights, net |
| 55,054 |
| |
TOTAL ASSETS |
| $ | 12,121,343 |
|
|
|
|
| |
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
| |
|
|
|
| |
CURRENT LIABILITIES |
|
|
| |
Accounts payable |
| $ | 82,126 |
|
Other payables and accrued liabilities |
| 216,009 |
| |
Value added tax payables |
| 876,487 |
| |
Other tax payable |
| 14,746 |
| |
Notes payable |
| 730,677 |
| |
Convertible note payable |
| 8,070,000 |
| |
Total Current Liabilities |
| 9,990,045 |
| |
|
|
|
| |
COMMITMENTS AND CONTINGENCIES |
| |
| |
|
|
|
| |
STOCKHOLDERS EQUITY |
|
|
| |
Preferred stock, $0.001 par value, 200,000,000 shares authorized, none issued and outstanding |
| |
| |
Common stock, $0.001 par value, 200,000,000 shares authorized, 200,000,000 shares issued and outstanding |
| 200,000 |
| |
Additional paid-in capital |
| (2,767,441 | ) | |
Retained earnings |
|
|
| |
Unappropriated |
| 4,188,373 |
| |
Appropriated |
| 810,366 |
| |
Due from shareholders |
| (300,000 | ) | |
Total Stockholders Equity |
| 2,131,298 |
| |
|
|
|
| |
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
| $ | 12,121,343 |
|
The accompanying notes are an integral part of these financial statements
1
INVESTNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
| For the three |
| For the three |
| For the six |
| For the six |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
NET SALES |
| $ | 1,706,901 |
| $ | 1,560,568 |
| $ | 3,735,134 |
| $ | 3,036,506 |
|
|
|
|
|
|
|
|
|
|
| ||||
COST OF SALES |
| (1,107,178 | ) | (927,201 | ) | (2,428,361 | ) | (1,795,423 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
GROSS PROFIT |
| 599,723 |
| 633,367 |
| 1,306,773 |
| 1,241,083 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
| ||||
Selling expenses |
| 40,775 |
| 84,471 |
| 153,443 |
| 166,514 |
| ||||
General and administrative expenses |
| 346,539 |
| 48,856 |
| 444,857 |
| 88,249 |
| ||||
Professional fees |
| 50,793 |
| 25,362 |
| 64,682 |
| 25,362 |
| ||||
Depreciation |
| 5,332 |
| 3,352 |
| 10,664 |
| 6,348 |
| ||||
Amortization of intangible assets |
| 28,262 |
| 28,261 |
| 56,522 |
| 56,522 |
| ||||
Amortization of land use rights |
| 302 |
| 302 |
| 604 |
| 604 |
| ||||
Total Operating Expenses |
| 472,003 |
| 190,604 |
| 730,772 |
| 343,599 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
PROFIT FROM OPERATIONS |
| 127,720 |
| 442,763 |
| 576,001 |
| 897,484 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
OTHER INCOME (EXPENSES) |
|
|
|
|
|
|
|
|
| ||||
Government grant |
| |
| |
| 24,155 |
| 91,788 |
| ||||
Interest income, net |
| 164 |
| 78 |
| 201 |
| 90 |
| ||||
Interest expenses |
| |
| (7,668 | ) | |
| (16,100 | ) | ||||
Other income |
| 558 |
| |
| 558 |
| |
| ||||
Other expenses |
| (29 | ) | (29 | ) | (220 | ) | (54 | ) | ||||
Total Other Income (Expenses) |
| 693 |
| (7,619 | ) | 24,694 |
| 75,724 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
PROFIT FROM OPERATIONS BEFORE TAXES |
| 128,413 |
| 435,144 |
| 600,695 |
| 973,208 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
INCOME TAX EXPENSE |
| |
| |
| |
| |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
NET INCOME |
| $ | 128,413 |
| $ | 435,144 |
| $ | 600,695 |
| $ | 973,208 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net profit per share-basic and diluted |
| $ | 0.23 |
| $ | 0.00 |
| $ | 0.00 |
| $ | 0.01 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average number of shares outstanding during the year-basic and diluted |
| 551,229 |
| 110,130,615 |
| 121,277,689 |
| 110,130,615 |
|
The accompanying notes are an integral part of these financial statements
2
INVESTNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
| Six months ended |
| Six months ended |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
| ||
Net income |
| $ | 600,695 |
| $ | 973,208 |
|
Adjusted to reconcile net loss to cash provided by (used in) operating activities: |
|
|
|
|
| ||
Depreciation - cost of sales |
| 157,295 |
| 156,149 |
| ||
Depreciation and amortization |
| 67,790 |
| 63,474 |
| ||
Stock issued for services |
| 300,000 |
| |
| ||
Changes in operating assets and liabilities (Increase) decrease in: |
|
|
|
|
| ||
Accounts receivable, net |
| 78,201 |
| (330,710 | ) | ||
Inventories, net |
| (1,859,200 | ) | (983,644 | ) | ||
Other receivables Increase (decrease) in: |
| (1,148 | ) | 21,799 |
| ||
Accounts payable |
| (77,845 | ) | 43,781 |
| ||
Other payables and accrued liabilities |
| (66,201 | ) | 25,102 |
| ||
Value added tax payables |
| 210,412 |
| 545 |
| ||
Other taxes payable |
| 14,719 |
| 27 |
| ||
Net cash used in operating activities |
| (575,282 | ) | (30,269 | ) | ||
|
|
|
|
|
| ||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
| ||
Purchase of property and equipment |
| (809 | ) | (114,403 | ) | ||
Net cash used in investing activities |
| (809 | ) | (114,403 | ) | ||
|
|
|
|
|
| ||
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
| ||
Due from stockholders |
| (366,400 | ) | (127,803 | ) | ||
Due from related companies |
| 603,865 |
| 543,479 |
| ||
Payments on notes payables |
| |
| (241,546 | ) | ||
Net cash provided by financing activities |
| 237,465 |
| 174,130 |
| ||
|
|
|
|
|
| ||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
| (338,626 | ) | 29,458 |
| ||
|
|
|
|
|
| ||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR |
| 701,234 |
| 142,398 |
| ||
|
|
|
|
|
| ||
CASH AND CASH EQUIVALENTS AT END OF YEAR |
| $ | 362,608 |
| $ | 171,856 |
|
|
|
|
|
|
| ||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash paid for interest |
| $ | |
| $ | 16,100 |
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
During 2005, the Company issued 110,130,615 shares of common stock for 12% of the common stock of China Kangtai Cactus Bio-tech Company Limited.
During 2005, the Company issued a Convertible Promissory Note of $8,070,000 for 88% of the common stock of China Kangtai Cactus Bio-tech Company Limited.
The accompanying notes are an integral part of these financial statements
3
INVESTNET, INC. AND SUBSIDIARIES
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS AS OF JUNE 30, 2005 (UNAUDITED)
NOTE 1 ORGANIZATION AND BASIS OF PRESENTATION
InvestNet, Inc. (InvestNet) is a US listed company which was incorporated in Nevada on March 16, 2000.
China Kangtai Cactus Bio-tech Company Limited (China Kangtai) was incorporated in the British Virgin Islands (BVI) on November 26, 2004. Harbin Hainan Kangda Cacti Hygienical Foods Co., Ltd. (Harbin Hainan Kangda) a company with limited liability was incorporated in the Peoples Republic of China (PRC) on December 30, 1998.
China Kangtai is an investment holding company and Harbin Hainan Kangdas principal activities are planting and developing new types of cactus, producing and trading in cactus health foods and related products in the PRC.
During 2004, Harbin Hainan Kangdas shareholders exchanged 100% of their ownership of Harbin Hainan Kangda for 500,000 shares of China Kangtai under a reorganization plan. The transfer has been accounted for as a reorganization of entities under common control as the companies were beneficially owned by closely related stockholders and share common management.
On May 13, 2005, pursuant to an Agreement for Sales of Ownership, InvestNet sold its100% owned subsidiaries, Champion Agents Limited and Interchance Limited, to a related company to a former director and stockholder. The sale consideration was for the purchaser to assume the liabilities of Champion Agents Limited, DSI Computer Technology Company Limited, a subsidiary of Champion Agents Limited and Interchance Limited.
On May 13, 2005, pursuant to a Stock Purchase Agreement, InvestNet issued 30,000,000 shares to China Kangtai for $300,000. On the same date, InvestNet entered into an Agreement and Plan of Reorganization with the shareholders of China Kangtai to exchange 12% of China Kangtais outstanding shares for 110,130,615 shares of InvestNet. In addition, the Agreement calls for InvestNet to issue a Convertible Promissory Note for $8,070,000 that is convertible into 14,248,395 (post a one for seventy reverse split) shares of InvestNet for the remaining 88% of China Kangtai. As of August 15, 2005, the Convertible Note has not been exercised.
The merger of InvestNet and China Kangtai has been recorded as a recapitalization by InvestNet, with China Kangtai being treated as the continuing entity. The financial statements have been prepared as if the reorganization had occurred retroactively. InvestNet, China Kangtai and Harbin Kangda are hereafter referred to as (the Company). The transactions were treated for accounting purposes as a capital transaction and recapitalization by the accounting acquirer (China Kangtai) and as a reorganization by the accounting acquiree (InvestNet).
Accordingly, the financial statements include the following:
(1) The balance sheet consists of the net assets of the acquirer at historical cost and the net assets of the acquiree at historical cost.
(2) The statement of operations includes the operations of the acquirer for the periods presented and the operations of the acquiree from the date of the merger.
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.
In the opinion of management, the unaudited condensed consolidated financial statements contain all adjustments consisting only of normal recurring accruals considered necessary to present fairly the Companys financial position at June 30, 2005, the results of operations for the three-month and six-month periods ended June 30, 2005 and 2004, and cash flows for the six months ended June 30, 2005 and 2004. The results for the period ended June 30, 2005 are not necessarily indicative of the results to be expected for the entire fiscal year ending December 31, 2005. These financial statement should be read in conjunction with the financial statements and notes for the year ended December 31, 2004 appearing in the Companys annual report on Form 10-KSB as filed with the Securities and Exchange Commission.
4
NOTE 2 PRINCIPLES OF CONSOLIDATION
The accompanying June 30, 2005 unaudited condensed consolidated financial statements include the accounts of InvestNet and its 100% owned subsidiary China Kangtai and 100% owned subsidiary Harbin Hainan Kangda. All significant inter-company balances and transactions have been eliminated in consolidation.
NOTE 3 USE OF ESTIMATES
The preparation of the unaudited condensed consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount 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.
NOTE 4 CASH AND CASH EQUIVALENTS
For purpose of the unaudited condensed consolidated statements of cash flows, cash and cash equivalents include cash on hand and demand deposits with a bank with a maturity of less than 3 months.
NOTE 5 ACCOUNTS RECEIVABLE
The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. An allowance for doubtful accounts is established and recorded based on managements assessment of the credit history with the customer and current relationships with them.
NOTE 6 INVENTORIES
Inventories are stated at lower of cost or market value, cost being determined on a first in first out method. The Company provided inventory allowances based on excess and obsolete inventories determined principally by customer demand.
NOTE 7 PROPERTY AND EQUIPMENT
Property and equipment are stated at cost, less accumulated depreciation. Expenditures for additions, major renewals and betterments are capitalized and expenditures for maintenance and repairs are charged to expense as incurred.
Depreciation is provided on a straight-line basis, less estimated residual value over the assets estimated useful lives. The estimated useful lives are as follows:
Buildings |
| 40 Years |
|
Plant and machinery |
| 12 Years |
|
Motor vehicles |
| 10 Years |
|
Furniture, fixtures and equipment |
| 8 Years |
|
Land use rights are stated at cost, less accumulated amortization and are amortized over the term of the relevant rights of 50 years from the date of acquisition.
NOTE 8 LONG-LIVED ASSETS
In accordance with Statement of Financial Accounting Standards No. 144, Accounting for the impairment or disposal of Long-Lived Assets, long-lived assets and certain identifiable intangible assets held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. For purposes of evaluating the recoverability of long-lived assets, the recoverability test is performed using undiscounted net cash flows related to the long- lived assets. The Company reviews long-lived assets to determine that carrying values are not impaired.
5
NOTE 9 FAIR VALUE OF FINANCIAL INSTRUMENTS
Statement of Financial Accounting Standards No. 107, Disclosure about Fair Value of Financial Instruments, requires certain disclosures regarding the fair value of financial instruments. Trade accounts receivable, accounts payable, and accrued liabilities are reflected in the financial statements at fair value because of the short-term maturity of the instruments.
NOTE 10 INTANGIBLE ASSETS
Under the Statement of Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets, all goodwill and certain intangible assets determined to have indefinite lives will not be amortized but will be tested for impairment at least annually. Intangible assets other than goodwill will be amortized over their useful lives of 10 years and reviewed for impairment in accordance with SFAS No. 144, Accounting for Impairment or Disposal of Long-Lived Assets.
NOTE 11 REVENUE RECOGNITION
The Company recognizes revenue upon delivery or shipment of the products, at which time title passes to the customer provided that: there are no uncertainties regarding customer acceptance; persuasive evidence of an arrangement exists; the sales price is fixed or determinable; and collectability is deemed probable.
The local agricultural department in Harbin, PRC approved a grant to the Company to encourage the planting of cactus. The Company recognizes the grant as revenue upon receipt from the local government.
NOTE 12 INCOME TAXES
PRC income tax is computed according to the relevant laws and regulations in the PRC. The Company is organized in the Peoples Republic of China and no tax benefit is expected from the tax credits in the future. The Company located its factories in a special economic region in China. This economic region allows these enterprises a three-year income tax exemption beginning in the December 2002 after they become profitable and a 50% income tax reduction for the following three years. No income tax expense has been recorded for the six months ended June 30, 2005 and 2004 as the Company was exempt under the special economic region rules.
NOTE 13 FOREIGN CURRENCY TRANSLATION
The functional currency of the Company is the Chinese Renminbi (RMB). Transactions denominated in currencies other than RMB are translated into United States dollars using year end exchange rates as to assets and liabilities and average exchange rates as to revenues and expenses. Capital accounts are translated at their historical exchange rates when the capital transaction occurred. Net gains and losses resulting from foreign exchange translations are included in the statements of operations and stockholders equity as other comprehensive income (loss). Cumulative translation adjustment amounts were insignificant at and for the six months ended June 30, 2005 and 2004 as the RMB is pegged to the United States dollar.
NOTE 14 EARNINGS PER SHARES
Basic earnings per share are computed by dividing income available to common stockholders by the weighted average number common shares outstanding during the period. Diluted earnings per share is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. There are no potentially dilutive securities for the six months ended June 30, 2005 and 2004.
The weighted average of shares used to compute the diluted earnings per share in these financial statements (unaudited) would potentially be further diluted by 14,248,395 shares of common stock (post a one for seventy reverse split) in the future had the convert ible promissory note of $8,070,000 been exercised.
6
NOTE 15 SEGMENTS
The Company operates in only one segment, thereafter segment disclosure is not presented.
NOTE 16 NOTE PAYABLE
Balance at June 30, 2005:
Note payable to a third party, unsecured, interest-free, due on demand |
| $ | 730,677 |
|
NOTE 17 CONVERTIBLE NOTE PAYABLE
Convertible note payable at June 30, 2005 (unaudited) consisted of the following:
|
| June 30, |
| Decem ber 31, |
| ||
|
| (unaudited) |
|
|
| ||
|
|
|
|
|
| ||
Convertible Promissory Note |
| $ | 8,070,000 |
| $ | |
|
Pursuant to a Convertible Promissory Note, the Company promises to pay the principal sum of $8,070,000 on October 28, 2005 or such earlier date as the Convertible Note is required or permitted to be repaid as provided hereunder the maturity date, and to pay interest to the Holders on the aggregate unconve rted and then outstanding principal amount of this Convertible Note at the rate of 5% per annum, payable on the maturity date as set forth herein. Interest shall be calculated on the basis of a 360 days year and shall accrue on the maturity date. On the maturity date, the Company may, in its sole discretion, pay the principal sum by issuing to the Holder 14,248,395 shares of the Companys restricted common stock, provided a required 1 for 70 reverse stock split of the common stock has been e ffected. As of August 15, 2005, the Convertible Promissory Note has not been exercised.
NOTE 18 COMMITMENTS AND CONTINGENCIES
(A) Employee benefits
The full time employees of the Company are entitled to employee benefits including medical care, welfare subsidies, unemployment insurance and pension benefits through a Chinese government mandated multi-employer defined contribution plan. The Company is required to accrue for those benefits based on certain percentages of the employees salaries and make contributions to the plans out of the amounts accrued for medical and pension benefits. The Chinese government is responsible for the medical benefits and the pension liability to be paid to these employees.
(B) Operating leases commitments
The Company leases office and land spaces from third parties under fourteen operating leases which expire from August 1, 2004 to April 2, 2051.
As at June 30, 2005, the Company has outstanding commitments with respect to the above non-cancelable operating leases, which are due as follows:
2006 |
| 123,711 |
| |
2007 |
| 68,688 |
| |
2008 |
| 24,968 |
| |
2009 |
| 1,440 |
| |
2010 |
| 1,442 |
| |
Thereafter |
| 50,974 |
| |
|
| $ | 271,223 |
|
7
NOTE 19 STOCKHOLDERS EQUITY
(A) Stock issuances
During 2005, the Company issued 56,250 shares of common stock, to a consultant for services having a fair value of $3,375.
During 2005, the Company issued 13,000,000 shares of common stock, to a director to settle debts of $233,212 owed by the Company.
During 2005, the Company issued 3,000,0000 shares of common stock, to a consultant for services having a fair value of $60,000.
During 2005, the Company issued 30,000,000 shares of common stock, to China Kangtai for $300,000.
On May 13, 2005, the Company entered into an Agreement and Plan of Reorganization with the shareholders of China Kangtai to acquire 100% of China Kangtais equity. The Company issued 110,130,615 shares in exchange for 12% of China Kangtais issued and outstanding shares.
(B) Appropriated retained earnings
The Companys PRC subsidiary, Harbin Hainan Kangda is required to make appropriations to reserves funds, comprising the statutory surplus reserve, statutory public welfare fund and discretionary surplus reserve, based on after-tax net income determined in accordance with generally accepted accounting principles of the Peoples Republic of China (the PRC GAAP). Appropriation to the statutory surplus reserve should be at least 10% of the after tax net income determined in accordance with the PRC GAAP until the reserve is equal to 50% of the entities registered capital. Appropriations to the statutory public welfare fund are at 5% to 10% of the after tax net income determined in accordance with the PRC GAAP. The statutory public welfare fund is established for the purpose of providing employee facilities and other collective benefits to the employees and is non-distributable other than in liquidation. Appropriations to the discretionary surplus reserve are made at the discretion of the Board of Directors.
NOTE 20 RELATED PARTY TRANSACTIONS
During 2005, the Company sold is 100% ownership interest in two subsidiaries to a company related to a former director and stockholder.
During 2005, the Company issued 13,000,000 shares of common stock, to a past director to settle debts of $233,212 owed by the Company.
During 2005, the Company issued 30,000,000 shares of common stock, to China Kangtai for $300,000.
During 2005, the Company issued 110,130,615 shares to China Kangtai for 12% of the issued and outstanding shares of China Kangtai.
During 2005, the Company issued a Convertible Promissory Note of $8,070,000 to the stockholders of China Kangtai. The Note is convertible into 14,248,395 (post a one for seventy reverse split) shares of InvestNet for the remaining 88% of China Kangtai.
The Company had advanced funds totaling $241,546 to a related company as of June 30, 2005, unsecured, interest-free loan and repayable on demand.
The Company owed $300,000 to stockholders as of June 30, 2005 as unsecured and interest-free loans.
8