CONTENTS

EX-10.2 3 a05-15014_1ex10d2.htm EX-10.2

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
months ended
June 30, 2005

 

For the three
months ended
June 30, 2004

 

For the six
months ended
June 30, 2005

 

For the six
months ended
June 30, 2004

 

 

 

 

 

 

 

 

 

 

 

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
June 30, 2005

 

Six months ended
June 30, 2004

 

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 People’s Republic of China (“PRC”) on December 30, 1998.

 

China Kangtai is an investment holding company and Harbin Hainan Kangda’s 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 Kangda’s 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 Kangtai’s 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 Company’s 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 Company’s 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 People’s 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 stockholder’s 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,
2005

 

Decem ber 31,
2004

 

 

 

(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 Company’s 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 Kangtai’s equity. The Company issued 110,130,615 shares in exchange for 12% of China Kangtai’s issued and outstanding shares.

 

(B)          Appropriated retained earnings

 

The Company’s 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 People’s 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