| |
| Annual Report |
|---|
| | | Income Statement | |
| 2007 | 2007 | 2006 | 2005 |
|---|
| REVENUE | US$ | HK$ | HK$ | | Projects |
|
|
| | Products | $1,443,607 | $11,260,136 | $15,074,036 | | Services | 634,204 | 4,946,790 | 4,303,315 | | * | 2,077,811 | 16,206,926 | 19,377,351 | | Maintenance |
|
|
| | Services | 65,248 | 508,937 | 288,620 | | Total revenue | 2,143,059 | 16,715,863 | 19,665,971 | | COST OF REVENUE |
|
|
| | Projects |
|
|
| | Cost of products sold | 890,756 | 6,947,894 | 10,145,559 | | Cost of services | 458,860 | 3,579,110 | 2,387,795 | | * | 1,349,616 | 10,527,004 | 12,533,354 | | Maintenance |
|
|
| | Cost of services | 7,051 | 55,000 | 67,378 | | Total cost of sales | 1,356,667 | 10,582,004 | 12,600,732 | | GROSS PROFIT | 786,392 | 6,133,859 | 7,065,239 | | OPERATING EXPENSES: |
|
|
| | Selling, general and administrative | 1,391,926 | 10,857,021 | 7,962,186 | | Research and development | - | - | 750,000 | | Stock-based compensation | 118,939 | 927,724 | 2,188,409 | | Total operating expenses | 1,510,865 | 11,784,745 | 10,900,595 | | (LOSS) INCOME FROM OPERATIONS | (724,473) | (5,650,886) | (3,835,356) | | OTHER INCOME (EXPENSE): |
|
|
| | Government grant income | 3,085 | 24,066 | - | | Other income | - | - | - | | Interest income | 7,202 | 56,179 | 22,537 | | Interest expense | (91,952) | (717,223) | (77,000) | | Amortization cost on discount of convertible debenture | (47,300) | (368,940) | - | | Total other (expense) income | (128,965) | (1,005,918) | (54,463) | | See accompanying notes to consolidated financial statements. |
|
|
| | * | US$ | HK$ | HK$ | | (LOSS) INCOME BEFORE INCOME TAXES AND MINORITY INTEREST | $(853,438) | $(6,656,804) | $(3,889,819) | | Income tax benefit (expense) | 47,501 | 370,507 | 493,666 | | (LOSS) INCOME BEFORE MINORITY INTEREST | (805,937) | (6,286,297) | (3,396,153) | | Minority interest | (3,408) | (26,583) | 67,159 | | NET (LOSS) INCOME | $(809,345) | $(6,312,880) | $(3,328,994) | | Net (loss) income per share |
|
|
| | Basic and diluted | (0.02) | (0.13) | (0.07) | | Weighted average number of shares outstanding |
|
|
| | Basic and diluted | 50,053,652 | 50,053,652 | 50,000,000 | | NET (LOSS) INCOME | (809,345) | (6,312,880) | (3,328,994) | | Other comprehensive (loss) income: |
|
|
| | - Foreign currency translation (loss) gain | (892) | (6,960) | 10,130 | | COMPREHENSIVE (LOSS) INCOME | $(810,237) | $(6,319,840) | $(3,318,864) | | Operating Income As Calculated |
|
|
| | Depr. and Amort. |
|
|
| | Fixed Charges Coverage: |
|
|
| | Available for Fixed Charges |
|
|
| | Gross Fixed Charges |
|
|
| | Fixed Charges Times Earnings |
|
|
| | Fixed Charges Coverages and Preferred Dividends Times Earnings |
|
|
| | Capital Expenditures |
|
|
| | Research & Development Expenditures |
|
|
|
| | | | Balance Sheet | |
| 2007 | 2007 | 2006 |
|---|
| ASSETS | US$ | HK$ | HK$ | | Current assets: |
|
|
| | Cash and cash equivalents | $149,786 | $1,168,331 | $1,164,528 | | Restricted cash | 51,282 | 400,000 | - | | Accounts receivable, net | 1,501,516 | 11,711,828 | 4,728,648 | | Inventories | 190,380 | 1,484,962 | 71,156 | | Deposits and other receivables | 50,277 | 392,159 | 342,347 | | Deferred tax assets | 87,633 | 683,534 | 300,401 | | Income tax recoverable | - | - | 118,442 | | Total current assets | 2,030,874 | 15,840,814 | 6,725,522 | | Plant and equipment |
|
|
| | Cost | 976,567 | 7,617,219 | 3,941,296 | | Less: accumulated depreciation | (282,493) | (2,203,449) | (996,232) | | * | 694,074 | 5,413,770 | 2,945,064 | | Intangible assets, net | 476,692 | 3,718,194 | 2,642,055 | | TOTAL ASSETS | $3,201,640 | $24,972,778 | $12,312,641 | | LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
| | Current liabilities: |
|
|
| | Bank overdraft | $154,949 | $1,208,606 | $1,712,024 | | Short-term bank loan | 3,378 | 26,347 | - | | Accounts payable and accrued liabilities | 1,210,050 | 9,438,388 | 3,302,651 | | Deferred revenue | 9,855 | 76,867 | 291,084 | | Income tax payable | 1,619 | 12,626 | - | | Total current liabilities | 1,379,851 | 10,762,834 | 5,305,759 | | Long-term liabilities: |
|
|
| | Debenture payable | 1,306,882 | 10,193,679 | - | | Warrants liability | 190,418 | 1,485,261 | - | | Total long-term liabilities | 1,497,300 | 11,678,940 | - | | Total liabilities | 2,877,151 | 22,441,774 | 5,305,759 | | Minority interest in net loss of consolidated subsidiaries | 9,690 | 75,583 | (67,159) | | Stockholders' equity: |
|
|
| | Common stock, US$0.01 (HK$0.078) par value, 100,000,000 shares authorized, |
|
|
| | 50,912,677 and 50,000,000 shares issued and outstanding | 509,127 | 3,971,189 | 3,900,000 | | Additional paid-in capital | 808,364 | 6,305,237 | 4,675,206 | | Accumulated deficit | (1,002,524) | (7,819,691) | (1,506,811) | | Accumulated other comprehensive (loss) income | (168) | (1,314) | 5,646 | | Total stockholders' equity | 314,799 | 2,455,421 | 7,074,041 | | TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $3,201,640 | $24,972,778 | $12,312,641 | | Net Working Capital |
|
|
| | Equity per Share |
|
|
| | Depr. and Amort. Reserve |
|
|
| | Preferred Shares Issued |
|
|
| | Common Shares Issued |
|
|
| | Treasury Shares - Preferred |
|
|
| | Treasury Shares - Common |
|
|
|
| | | |
|
|
|