UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One) 

xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended SeptemberJune 30, 20132014

 

or

 

¨TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ______________ to ______________

 

Commission File Number: 333-152539 

 

CHINA NETWORK MEDIA, INC.

(Exact name of registrant as specified in its charter)

  

Delaware 32-0251358

(State or other jurisdiction of

incorporation or organization)

 (I.R.S. Employer Identification No.)

 

Room 205, Building A

No. 1 Torch Road, High-Tech Zone

Dalian, China

 116023
(Address of principal executive offices) (Zip Code)

 

+86 (411) 3973-1515

(Registrant’s telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

  

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for 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¨Nox

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  YesxNo¨

  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

 

 Large accelerated filer¨Accelerated filer¨
  
 Non-accelerated filer ¨   (do not check if smaller reporting
company)
Smaller reporting companyx

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ¨No x

 

At November 4, 2013,August 1, 2014, the registrant had 60,186,24463,584,133 shares of common stock, par value $0.001 per share, issued and outstanding. 

 

 
 

 

CHINA NETWORK MEDIA, INC.

 

FORM 10-Q REPORT

SeptemberJune 30, 20132014

 

 TABLE OF CONTENTS

 

 

Page


Number

PART I - FINANCIAL INFORMATION 
  
Item 1.  Financial Statements.54
Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations.65
Item 3.  Quantitative and Qualitative Disclosures About Market Risk.1816
Item 4.  Controls and Procedures.1816
   
PART II - OTHER INFORMATION 
  
Item 1.  Legal Proceedings.1816
Item 1A.  Risk Factors.1816
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.1817
Item 3.  Defaults Upon Senior Securities.1817
Item 4.  Mine Safety Disclosures.1817
Item 5.  Other Information.1817
Item 6.  Exhibits.1917
   
SIGNATURES1918

SPECIAL NOTE REGARDING VOLUNTARY FILER STATUS

The Company is a “voluntary filer” with the U.S. Securities and Exchange Commission. This means that the Company is not required to file Current and Periodic Reports with the U.S. Securities and Exchange Commission. The Company is not a fully reporting company that is subject to review under Section 408 of the Sarbanes-Oxley Act of 2002. Furthermore, the Company is not subject to the going private rules and certain tender offer regulations, and the beneficial holders of the Company’s securities do not need to report on acquisitions or depositions of the Company’s securities or their plans regarding their influence and control over the Company. Therefore the Company’s status as a voluntary filer reduces investors’ rights to access significant information regarding the Company and its controlling shareholders.

 

CAUTIONARY STATEMENT ON FORWARD-LOOKING INFORMATION

 

This Quarterly Report on Form 10-Q (this “Report”) contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).  Forward-looking statements discuss matters that are not historical facts.  Because they discuss future events or conditions, forward-looking statements may include words such as “anticipate,” “believe,” “estimate,” “intend,” “could,” “should,” “would,” “may,” “seek,” “plan,” “might,” “will,” “expect,” “predict,” “project,” “forecast,” “potential,” “continue” negatives thereof or similar expressions.  Forward-looking statements speak only as of the date they are made, are based on various underlying assumptions and current expectations about the future and are not guarantees.  Such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, level of activity, performance or achievement to be materially different from the results of operations or plans expressed or implied by such forward-looking statements.

 

We cannot predict all of the risks and uncertainties.  Accordingly, such information should not be regarded as representations that the results or conditions described in such statements or that our objectives and plans will be achieved and we do not assume any responsibility for the accuracy or completeness of any of these forward-looking statements.  These forward-looking statements are found at various places throughout this Report and include information concerning possible or assumed future results of our operations, including statements about potential acquisition or merger targets; business strategies; future cash flows; financing plans; plans and objectives of management, any other statements regarding future acquisitions, future cash needs, future operations, business plans and future financial results, and any other statements that are not historical facts.

 

These forward-looking statements represent our intentions, plans, expectations, assumptions and beliefs about future events and are subject to risks, uncertainties and other factors.  Many of those factors are outside of our control and could cause actual results to differ materially from the results expressed or implied by those forward-looking statements.  In light of these risks, uncertainties and assumptions, the events described in the forward-looking statements might not occur or might occur to a different extent or at a different time than we have described. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this Report.  All subsequent written and oral forward-looking statements concerning other matters addressed in this Report and attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this Report.

 

Except to the extent required by law, we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events, a change in events, conditions, circumstances or assumptions underlying such statements, or otherwise.

 

CERTAIN TERMS USED IN THIS REPORT

 

When this report uses the words “we,” “us,” “our,” and the “Company,” they refer to the combined business of China Network Media Inc., and its consolidated subsidiaries and its consolidated variable interest entities.

 

In addition, unless the context otherwise requires and for the purposes of this Report only:

 

“Dalian Tianyi” refers to our variable interest entity Dalian Tianyi Culture Development Co., Ltd., a PRC limited company;
·“MGYS” refers to Metha Energy Solutions Inc., a Delaware corporation;

 

“Exchange Act” refers to the Securities Exchange Act of 1934, as amended;
·“PRC” and “China” refers to the People’s Republic of China, excluding, for the purpose of this prospectus, Taiwan and the special administrative regions of Hong Kong and Macau;

 

“HK Science& Technology” refers to our wholly-owed subsidiary Science & Technology World Website Hong Kong Media Holding Co., Ltd., a Hong Kong company;
·“PRC Operating Subsidiaries” and “PRC Operating Entities” refers to “Science & Technology (Dalian)” and “Dalian Tianyi”;

 

“Hong Kong” refers to the Hong Kong Special Administrative Region of the People’s Republic of China;
·“Renminbi” and “RMB” refers to the legal currency of China;

 

“MGYS” refers to Metha Energy Solutions Inc., a Delaware corporation;
·“Science & Technology Trading” or “WFOE” refers to our indirect subsidiary of Science & Technology World Website Trade (Dalian) Co., Ltd., a PRC limited company;

 

“PRC” and “China” refers to the People’s Republic of China, excluding, for the purpose of this report, Taiwan and the special administrative regions of Hong Kong and Macau;
·“Science & Technology (Dalian)” refers to our variable interest entity Science & Technology World Network (Dalian) Co., Ltd., a PRC limited company;

 

“PRC Operating Subsidiaries” and “PRC Operating Entities” refers to “Science & Technology (Dalian)” and “Dalian Tanyi”;
·“Dalian Tianyi” refers to our variable interest entity Dalian Tianyi Culture Development Co., Ltd., a PRC limited company;

 

“Renminbi” and “RMB” refers to the legal currency of China;

“Science & Technology Media” refers to our wholly-owned subsidiary Science & Technology World Website Media Group Co., Ltd., a British Virgin Islands company;

“Science & Technology Holding” refers to our wholly-owned subsidiary Science & Technology World Website Media Holding Co., Ltd., a British Virgin Islands company;

“Science & Technology Trading” or “WFOE” refers to our wholly-owned subsidiary of Science & Technology World Website Trade (Dalian) Co., Ltd., a PRC limited company;

“Science & Technology (Dalian)” refers to our variable interest entity Science & Technology World Network (Dalian) Co., Ltd., a PRC limited company;

“SEC” refers to the Securities and Exchange Commission;

“Securities Act” refers to the Securities Act of 1933, as amended; and

“U.S. dollars,” “dollars,” “US$,” “$” and “USD” refers to the legal currency of the United States.

PART I - FINANCIAL INFORMATION

 

Item 1.   Financial Statements.

 

INDEX TO FINANCIAL STATEMENTS

 

 PAGE
  
CHINA NETWORK MEDIA INC. CONSOLIDATED FINANCIAL STATEMENTS 
  
CONSOLIDATED BALANCE SHEETSF-1
  
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS)/INCOME (LOSS)F-2
  
CONSOLIDATED STATEMENTS OF CASH FLOWSF-3
  
NOTES TO CONSOLIDATED FINANCIAL STATEMENTSF-4~F-20F-21

5

China Network Media Inc.

Consolidated Balance Sheets

(U.S. Dollars)

  

 September 30, December 31,  June 30, December 31, 
 2013  2012  2014  2013 
 (Unaudited)     (Unaudited)    
Assets                
Current assets                
Cash and cash equivalents $84,445  $685,467  $116,809  $135,465 
Accounts receivable  5,419   -   8,120   7,496 
Prepaid taxes  97,211   260,174   102,124   90,191 
Prepaid expenses and other current assets  162,978   287,102   48,101   122,850 
Total current assets  350,053   1,232,743   275,154   356,002 
Property and equipment, net  57,068   78,888   36,030   49,319 
Total assets $407,121  $1,311,631  $311,184  $405,321 
                
Liabilities and shareholders’ deficit                
Current Liabilities                
Deferred revenue $522,942  $748,210  $389,517  $553,790 
Due to a related party  82,583   80,429 
Due to related parties  228,657   83,088 
Advance from customers  24,360   81,779 
Income tax payable  922   -   47,075   17,707 
Advance from customers  32,513   - 
Other current liabilities  92,567   1,219,654   56,597   45,397 
Total current liabilities  731,527   2,048,293   746,206   781,761 
Deferred revenue, non current  32,468   271,352   -   11,358 
Total liabilities $763,995  $2,319,645  $746,206  $793,119 
                
Shareholders’ deficit                
                
Common stock ($0.001 par value,100,000,000 shares authorized; 60,186,244 and 56,300,452 shares issued and outstanding as of September 30, 2013 and December 31, 2012, respectively)  60,186   56,300 
Common stock ($0.001 par value,100,000,000 shares authorized;63,584,133 and 60,395,829 shares issued and outstanding as of June 30, 2014 and December 31, 2013, respectively)  63,584   60,396 
Additional paid in capital  1,155,600   1,143,390   1,253,591   1,166,474 
Accumulated deficit  (1,518,601)  (2,172,992)  (1,695,904)  (1,555,510)
Accumulated other comprehensive loss  (54,059)  (34,712)  (56,293)  (59,158)
Total shareholders' deficit  (356,874)  (1,008,014)  (435,022)  (387,798)
Total liabilities and shareholders' deficit $407,121  $1,311,631  $311,184  $405,321 

  

See accompanying notes to the consolidated financial statements.

 

* All of theThe assets of the VIEsvariable interest entities (the “VIEs”) can be used to settle obligations of the consolidated VIEs.entities. Conversely, liabilities recognized as a result of consolidating these VIEs do not represent additional claims on the Company’s general assets (Note 3).

 

F-1
 

  

China Network Media Inc.

Consolidated Statements of Operations and Comprehensive (Loss) Income (Loss)

(U.S. Dollars, except shares)

 

 For the Nine Months Ended September 30,  For the Three Months Ended September 30,  For the Six Months Ended June 30,  For the Three Months Ended June
30,
 
 2013  2012  2013  2012  2014  2013  2014  2013 
 (Unaudited) (Unaudited) (Unaudited) (Unaudited)  (Unaudited) (Unaudited) (Unaudited) (Unaudited) 
Revenue                                
- Third parties $649,590  $155,820  $222,229  $73,962  $587,340  $427,361  $311,936  $227,762 
- Related parties  20,092   19,755   6,754   6,581   13,563   13,338   6,755   6,709 
  669,682   175,575   228,983   80,543   600,903   440,699   318,691   234,471 
Cost of revenue                                
- Third parties  370,671   200,040   126,507   91,451   266,352   244,164   110,394   124,875 
- Related parties  11,465   25,361   3,845   8,137   6,151   7,620   2,296   3,658 
  382,136   225,401   130,352   99,588   272,503   251,784   112,690   128,533 
                                
Gross profit (loss)  287,546   (49,826)  98,631   (19,045)  328,400   188,915   206,001   105,938 
                                
Operating expenses:                                
Research and development expenses  84,724   52,789   31,197   23,452   66,337   53,527   33,581   28,846 
Selling and marketing expenses  49,092   74,752   15,963   9,922   19,665   33,129   11,437   14,223 
General and administrative expenses  425,382   638,223   90,226   387,209   359,063   335,156   215,640   138,782 
Total operating expenses  559,198   765,764   137,386   420,583   445,065   421,812   260,658   181,851 
Loss from Operations  (271,652)  (815,590)  (38,755)  (439,628)  (116,665)  (232,897)  (54,657)  (75,913)
                                
Other income  1,215,347   47,051   7,020   23,121   5,944   1,208,327   2,195   1,199,183 
                                
Income (loss) from operations before income taxes  943,695   (768,539)  (31,735)  (416,507)
(Loss) Income from operations before income taxes  (110,721)  975,430   (52,462)  1,123,270 
Provision for income taxes  289,304   -   1,223   -   29,673   288,081   24,058   288,081 
Net income (loss)  654,391   (768,539)  (32,958)  (416,507)
Net (loss) income  (140,394)  687,349   (76,520)  835,189 
                                
Other comprehensive loss                
Other comprehensive income (loss)                
Foreign currency translation adjustment  (19,347)  (2,806)  (5,297)  4,272   2,865   (14,050)  (767)  (8,424)
Comprehensive income (loss) $635,044  $(771,345) $(38,255) $(412,235)
Comprehensive (loss) income $(137,529) $673,299  $(77,287) $826,765 
                                
Basic and diluted earnings (loss) per share $0.011  $(0.015) $(0.001) $(0.008)
Basic and diluted (loss) income per share $(0.002) $0.011  $(0.001) $0.014 
                                
Weighted-average number of shares outstanding -Basic and diluted  59,940,664   50,000,000   59,940,664   50,000,000   61,855,549   60,145,232   63,302,963   60,145,232 

 See accompanying notes to the consolidated financial statements.

China Network Media Inc.

Consolidated Statements of Cash Flows

For the Periods Ended June 30, 2014 and 2013

(U.S. Dollars)

  For Period Ended June 30, 
  2014  2013 
  (Unaudited)  (Unaudited) 
Cash Flows From Operating Activities        
Net (loss) income $(140,394) $687,349 
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation expense  15,246   21,186 
Issuance of shares to employees and part-time consultants  90,305   15,445 
Changes in operating assets and liabilities:        
Accounts receivable  (678)  (3,334)
Prepaid expenses and other current assets  74,040   91,137 
Advance from a customer  (56,965)  - 
Deferred revenue  (171,999)  (203,554)
Prepaid taxes  (12,599)  159,353 
Income tax payable  29,558   924 
Other current liabilities  11,548   (1,192,052)
Deferred revenue, non current  -   (169,790)
Net cash used in operating activities  (161,938)  (593,336)
         
Cash Flows From Investing Activities        
Purchases of property and equipment  (2,278)  (5,157)
Net cash used in investing activities  (2,278)  (5,157)
         
Cash Flows From Financing Activities        
Cash proceeds from a related party  146,482   - 
Net cash provided by financing activities  146,482   - 
         
Effect of exchange rate fluctuation on cash and cash equivalents  (922)  8,387 
         
Net decrease in cash and cash equivalents  (18,656)  (590,106)
Cash and cash equivalents, beginning of year  135,465   685,467 
Cash and cash equivalents, end of period $116,809  $95,361 
         
Supplemental disclosure information:        
Income taxes paid $-  $126,664 

  

See accompanying notes to the consolidated financial statements.

 

F-2

China Network Media Inc.

Consolidated Statements of Cash Flows

For the Nine Months Ended September 30, 2013 and 2012

(U.S. Dollars)

  For the Nine Months Ended September 30, 
  2013  2012 
  (Unaudited)  (Unaudited) 
Cash Flows From Operating Activities        
Net income (loss) $654,391  $(768,539)
Adjustments to reconcile net income (loss) to net cash used in operating activities:        
Depreciation expense  29,370   24,984 
Deferred income taxes  -   306 
Issuance of shares to 2 employees and  44 part-time consultants  16,095   - 
Changes in operating assets and liabilities:        
Accounts receivable  (5,358)  12,907 
Prepaid expenses and other current assets  130,326   34,944 
Advance from customers  32,146   (94,825)
Deferred revenue  (315,401)  222,426 
Prepaid taxes  168,014   (222,438)
Income tax payable  912   - 
Other current liabilities  (1,146,670)  731,582 
Deferred revenue, non current  (170,511)  - 
Net cash used in operating activities  (606,686)  (58,653)
         
Cash Flows From Investing Activities        
Cash received from a related party  -   31,348 
Purchases of property and equipment  (5,708)  (41,964)
Net cash used in investing activities  (5,708)  (10,616)
         
Cash Flows From Financing Activities        
Repayment to related parties  -   (63,216)
Cash received from related parties  -   47,412 
Capital contributed by owners  -   96,892 
Net cash provided by financing activities  -   81,088 
Effect of exchange rate fluctuation on cash and cash equivalents  11,372   2,196 
         
Net decrease in cash and cash equivalents  (601,022)  14,015 
Cash and cash equivalents, beginning of period  685,467   250,107 
Cash and cash equivalents, end of period $84,445  $264,122 
         
Supplemental disclosure information:        
Income taxes paid $127,201  $144,287 

See accompanying notes to the consolidated financial statements.

F-3

China Network Media, Inc.

(Formerly Known As Metha Energy Solutions Inc.)

Notes to Consolidated Financial Statements

(Unaudited)

(U.S Dollars unless otherwise noted)

 

NOTE 1.     DESCRIPTION OF BUSINESS AND ORGANIZATION

 

China Network Media Inc. (formerly known as Metha Energy Solutions Inc.) was incorporated on April 18, 2008 under the laws of the State of Delaware.

 

Science & Technology World Website Media Holding Co., Ltd. (“Science & Technology Holding”) was organized under the laws of the British Virgin Island on February 15, 2011.

 

Science & Technology World Website Media Group Co., Ltd. (“Science & Technology Media”) was organized under the laws of the British Virgin Island on February 15, 2011 to serve as a holding company for the People's Republic of China (the "PRC") operations. On September 16, 2011, Science & Technology Media established Science & Technology World Website Hong Kong Media Holding Co., Ltd. (“HK Science & Technology”) in Hong Kong to serve as an intermediate holding company.

 

On January 20, 2012, HK Science and Technology established Science& Technology World Website Trade (Dalian) Co., Ltd (the “WFOE” or “Science & Technology Trading”) in the PRC. Its purposes are, among others, a platform for online B2B service.

 

HK Science and Technology and the WFOE are considered foreign investor and foreign invested enterprise respectively under PRC law. As a result, HK Science & Technology and the WFOE are subject to limitations under PRC law on foreign ownership of Chinese companies. According to the Catalogue of Industries for Guiding Foreign Investment (2011 Revision) (the “Catalogue”), there are four kinds of industries which are encouraged, permitted, restricted and prohibited for foreign investment. The primary business of Dalian Tianyi Culture Development Co., Ltd (“Dalian Tianyi”) and Science & Technology World Network (Dalian) Co., Ltd (“Science & Technology (Dalian)”) are within the category in which foreign investment is currently restricted.

 

On January 21, 2012, the WFOE respectively entered into a series of agreements with Dalian Tianyi, Science & Technology (Dalian) and their respective shareholders (“Contractual Arrangements”). The relationship with Dalian Tianyi, Science & Technology (Dalian) and their respective shareholders are governed by the Contractual Arrangements. The Contractual Arrangements is comprised of a series of agreements, including Exclusive Technical Consulting Service Agreements and Operating Agreements, through which WFOE has the right to advise, consult, manage and operate Dalian Tianyi and Science & Technology (Dalian), and collect 85% of their respective net profits. The shareholders of Dalian Tianyi and Science & Technology (Dalian) have granted WFOE, under the Exclusive Equity Interest Purchase Agreement, the exclusive right and option to acquire all of their equity interests respectively in Dalian Tianyi and Science & Technology (Dalian). Furthermore, the shareholders of Dalian Tianyi and Science & Technology (Dalian) is under the procedure of pledging all of their equity interests respectively in Dalian Tianyi and Science & Technology (Dalian) to WFOE under the Exclusive Equity Interest Pledge Agreement, and through the Exclusive Equity Interest Pledge Agreement, WFOE can collect the remaining 15% of Dalian Tianyi and Science & Technology (Dalian)’s respective net profits.  

 

According to the Power of Attorney executed by the shareholders of Dalian Tianyi and Science & Technology (Dalian), they exclusively authorized WFOE to perform and exercise any and all of the shareholder’s rights in Dalian Tianyi and Science & Technology (Dalian).

  

As a result of the Contractual Arrangements, under generally accepted accounting principles in the United States, or U.S. GAAP, Science & Technology Media is considered the primary beneficiary of Dalian Tianyi and Science & Technology (Dalian) (“VIEs”)

On October 29, 2012, Science & Technology Media entered into a Share Exchange Agreement by and among (i) Science & Technology Holding, (ii) the principal shareholders of China Network Media Inc., (iii) China Network Media Inc., (iv) the shareholders of Science & TechnologyHolding and (v) Science & Technology Media.

  

The acquisition is beingwas accounted for as a “reverse merger,” and Science & Technology Media iswas deemed to be the accounting acquirer in the reverse merger. Consequently, the assets and liabilities and the historical operations that willwould be reflected in the financial statements prior to the acquisition willwould be those of Science &Technology Media and its wholly owned subsidiaries and VIEs, and willwould be recorded at the historical cost, and the consolidated financial statements after completion of the acquisition willwould include the assets, liabilities and operation of China Network Media Inc., Science & Technology Media and its wholly owned subsidiaries and VIEs from the closing date of the acquisition. As a result of the issuance of the shares of common stock pursuant to the Exchange Agreement, a change in control of occurred as a result of the acquisition.

 

In connection with the closing of the Exchange Agreement, Toft ApS, China Network Media Inc.’ principal shareholder, agreed to cancel its 10,000,000 shares of the common stock that it owned in China Network Media Inc. and to issue 50,000,000 shares to shareholders of Science & Technology Holding, who acquired a majority interest in China Network Media Inc., in October 2012 for the purpose of the reverse acquisition of Science & Technology Media. Additionally, the existing officers and directors from China Network Media Inc. resigned from its board of directors and all officer positions effective immediately after the closing of the reverse merger. Accordingly, China Network Media Inc. appointed Mr. Jiang Wei, the former major shareholder of Science & Technology Holding as the Chairman of the Board and appointed Mr. Peng HuiAn, the former major shareholder of Science & Technology Holding as the Chief Executive Officer. The shareholders of Science & Technology Media shareholder were issued common stock of China Network Media Inc. constituting approximately 95.02% of the fully diluted outstanding shares. After the RTO, 52,620,030 common stock were outstanding.

 

China Network Media Inc.’ directors approved the Exchange Agreement and the transactions contemplated thereby. Simultaneously, the directors of Science & Technology Media also approved the Exchange Agreement and the transactions contemplated thereby.

 

As a result of the Exchange Agreement, China Network Media Inc. acquired 100% of the processing and production operations of Science & Technology Media and its subsidiaries, the business and operations of which now constitutes its primary business and operations.

 

On March 19, 2013, the Company submitted dissolution application for Science & Technology Holding which was approved on April 2, 2013.

 

China Network Media Inc., its wholly-owned subsidiaries and VIEs are collectively referred as “the Company”, “we”, “us”, “our” for the purposes of these notes.

 

We operate a multi-languages portal website that serves to the technology industry and provide advertising opportunities to the companies through our diverse business network in China. The Company currently operates its website through different versions in China.

As our main target, we provide online platform to business entrepreneurs and corporations with a B2B marketplace that can help our customers:

 

¨Set their brand image through multiple languages online magazine, online corporate multimedia advertisement, Executivesexecutives interviews, institutional alliances and flexible membership package that tailor made based on what our customers need;

  

¨Set up customer’s online exhibition to introduce their products to the public, where they have our tailor-made corporate introduction with 3D product description and factory facilities online show room ;

 

¨Develop intelligent leisure retirement industry through building a unique international intelligent technology health leisure endowment industrial district including residential area, holiday resort, spa area etc. ;

¨Develop an e-commercial platform to combine the online sales business with above intelligent leisure district and all the branches over the world to provide elderly products and also exclusive products provided by our agents;

¨B2B product purchase platform for companies and end-users;

 

¨Online job opportunity section for corporate clients; and

 

¨Corporate blogs.

 

We currently derive a substantial portion of our revenues from online advertising membership services. Our advertising membership solutions present corporate users with attractive opportunities to combine the visual impact and engagement of traditional television-like multimedia advertisements and online magazines with the interactivity and precise targeting capabilities of the Internet. We strive to promote a novel and unique advertising environment on our website to attract technology enterprises.

  

NOTE 2.      GOING CONCERN AND LIQUIDITY

 

The accompanying unaudited consolidated financial statements have been prepared assuming that the Company will continue as a going concern. The Company currently has limited revenue and has accumulated deficit of $1,518,601$1,695,904 and $2,172,992$1,555,510 as of SeptemberJune 30, 20132014 and December 31, 20122013 and net losses of $140,394 and net income (losses) of $654,391 and $(768,539)$687,349 for the ninesix months ended SeptemberJune 30, 20132014 and 2012,2013, respectively. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. As of December 31, 2012, Mr. Jiang Wei, the shareholder of the Company loaned an aggregated amount of $988,796 to the Company for its operation, which was subsequently transferred from loan to capital injection in December 2012. There can be no assurance that the Company will be able to obtain additional debt or equity financing on terms acceptable to it, or if at all. Management plans to fund continuing operations through new financing from related parties and equity financing arrangements. The Company’s continuation as a going concern is dependent on its ability to meet its obligations, to obtain additional financing as may be required until 20132014 when it can generate sources of recurring revenues and to ultimately attain profitability. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

The principal sources of liquidity are cash and cash equivalents, short-term investments, loans from shareholders, as well as the cash flows generated from our operations.

As of June 30, 2014, the Company had cash and cash equivalents of approximately $116,809. As of December 31, 2013, the Company had cash and cash equivalents of approximately $135,465. Cash and cash equivalents include cash on hand, deposits in banks with maturities of three months or less, and all highly liquid investments which are unrestricted as to withdrawal or use, and which have original maturities of three months or less at the time of purchase.

The Company believes that the current cash and cash equivalents combined with proceeds that it expect to generate from operating activities are sufficient to meet anticipated working capital needs, commitments and capital expenditures over the next twelve months. It may, however, require additional cash resources due to changes in business conditions and other future developments, or changes in general economic conditions. The management also promised to provide economic supports to the Company for operation need including provide loans to the Company.

F-6

NOTE 3.      VARIABLE INTEREST ENTITIES

 

To satisfy PRC laws and regulations, the Company conducts certain business in the PRC through its Variable Interest Entities (“VIEs”).

 

The significant terms of the VIE Agreements are summarized below:

 

Exclusive Technical Consulting Service Agreement: During the term of this Agreement, Science & Technology Trading shall provide the following technical consulting services to Dalian Tianyi and Science & Technology (Dalian) in accordance with this Agreement: (i) Provision of advanced management skills to offer a framework for the construction of a new management platform; (ii) Provision of technology information and materials related to Dalian Tianyi and Science & Technology (Dalian)’s business development and operation. The content of the technology information and documents may be enhanced or diminished during the performance of this Agreement and upon mutual agreement to address each Party’s requirements; and (iii) Training of technical and managerial personnel for Dalian Tianyi and Science & Technology (Dalian) and provision of required training documents. Science & Technology Trading will send technologists and managerial personnel to Dalian Tianyi and Science & Technology (Dalian) to provide related technology and training services as necessary. Dalian Tianyi and Science & Technology (Dalian) hereby agrees to accept the technical consulting services provided by Science & Technology Trading. Dalian Tianyi and Science & Technology (Dalian) further agrees that, during the term of this Agreement, it shall not accept technical consulting and services from any other party without the prior written consent of Science & Technology Trading. Science & Technology Trading shall be the sole and exclusive owner of all right, title and interests to any and all intellectual property rights arising from the performance of this Agreement, including but not limited to, copyrights, patent, know-how and commercial secrets, whether such intellectual property is developed by Science & Technology Trading or Dalian Tianyi and Science & Technology (Dalian).

 

Exclusive Equity Interest Purchase Agreement: Under the Exclusive Option Agreements entered into by and among Science & Technology Trading, each of the PRC Shareholders irrevocably granted to Science & Technology Trading the exclusive right to purchase or designate one or more persons to purchase all or any portion of the Equity Interest from the PRC Shareholders subject to compliance with legal restrictions under applicable PRC laws. The PRC Shareholders shall not sell or transfer all or any portion of the Equity Interest to any party other than Science & Technology Trading and/or the Specified Person.

 

Equity Interest Pledge Agreement:Under the Equity Pledge Agreements entered into by and among Science& Technology Trading, the PRC Operating Entities and each of the PRC Shareholders, the PRC Shareholders pledged all of their equity interests in the PRC Operating Entities as security to ensure that Science& Technology Trading collects the Consulting Fee under the Service Agreement. The Pledge shall be effective as of the date that the Pledge is recorded in the register of shareholders of Dalian Tianyi and Science & Technology (Dalian) and shall remain effective so long as this Agreement remains in effect. During the Term of the Pledge, Science& Technology Trading shall be entitled to foreclose on the Pledge in accordance with this Agreement in the event that Dalian Tianyi and Science & Technology (Dalian) fail to pay the Consulting Fees in accordance with the Service Agreement. Science& Technology Trading shall be entitled to exercise, dispose of or assign the Pledge in accordance with this Agreement.

 

Powers of Attorney: The PRC Shareholders have each executed an irrevocable power of attorney to appoint Science& Technology Trading as their sole representative with full authority to perform and exercise any and all shareholder’s rights associated with the Equity Interest, including but not limited to, the right to attend shareholders’ meetings, the right to execute shareholders’ resolutions, the right to sell, assign, transfer or pledge any or all of the Equity Interest and the right to vote the Equity Interest for all matters, including but not limited to, the appointment of legal representatives, board members, executive directors, inspectors, chief managers and other senior management officers and the submission of all the Company’s related documentations to the competent authorities. The term of each power of attorney is valid so long as such shareholder is a shareholder of the respective PRC Operating Entity.

As a result of these VIE Agreements, the Company through its wholly-owned subsidiary, Science& Technology Trading, was granted with unconstrained decision making rights and power over key strategic and operational functions that would significantly impact the PRC Operating Entities or the VIEs’ economic performance, which includes, but is not limited to, the development and execution of the overall business strategy; important and material decision making; decision making for merger and acquisition targets and execution of merger and acquisition plans; business partnership strategy development and execution; government liaison; operation management and review; and human resources recruitment and compensation and incentive strategy development and execution. Science& Technology Trading also provides comprehensive services to the VIEs for their daily operations, such as operational technical support, OA technical support, accounting support, general administration support and technical support for products and services. As a result of the Exclusive Business Cooperation Agreements, the Equity Pledge Agreements and the Exclusive Option Agreements, the Company will bear all of the VIEs’ operating costs in exchange for 100% of the net income of the VIEs. Under these agreements, the Company has the absolute and exclusive right to enjoy economic benefits similar to equity ownership through the VIE Agreements with our PRC Operating Entities and their shareholders.

 

These contractual arrangements may not be as effective in providing the Company with control over the VIEs as direct ownership. Due to its VIE structure, the Company has to rely on contractual rights to effect control and management of the VIEs, which exposes it to the risk of potential breach of contract by the shareholders of the VIEs for a number of reasons. For example, their interests as shareholders of the VIEs and the interests of the Company may conflict and the Company may fail to resolve such conflicts; the shareholders may believe that breaching the contracts will lead to greater economic benefit for them; or the shareholders may otherwise act in bad faith. If any of the foregoing were to happen, the Company may have to rely on legal or arbitral proceedings to enforce its contractual rights, including specific performance or injunctive relief, and claiming damages. Such arbitral and legal proceedings may cost substantial financial and other resources, and result in a disruption of its business, and the Company cannot assure that the outcome will be in its favor. Apart from the above risks, there are no significant judgments or assumptions regarding enforceability of the contracts.

 

In addition, as all of these contractual arrangements are governed by PRC law and provide for the resolution of disputes through either arbitration or litigation in the PRC, they would be interpreted in accordance with PRC law and any disputes would be resolved in accordance with PRC legal procedures. The legal environment in the PRC is not as developed as in other jurisdictions, such as the United States. As a result, uncertainties in the PRC legal system could further limit the Company’s ability to enforce these contractual arrangements. Furthermore, these contracts may not be enforceable in China if PRC government authorities or courts take a view that such contracts contravene PRC laws and regulations or are otherwise not enforceable for public policy reasons. In the event the Company is unable to enforce these contractual arrangements, it may not be able to exert effective control over the VIEs, and its ability to conduct its business may be materially and adversely affected.

 

None of theThe assets of the VIEsvariable interest entities (the “VIEs”) can be used only to settle obligations of the consolidated VIEs.entities. Conversely, liabilities recognized as a result of consolidating these VIEs do not represent additional claims on the Company’s general assets.

Most of our operations are conducted through our affiliated companies which the Company controls through contractual agreements in the form of variable interest entities. Current regulations in China permit our PRC subsidiaries to pay dividends to us only out of its accumulated distributable profits, if any, determined in accordance with their articles of association and PRC accounting standards and regulations. The ability of these Chinese affiliates to make dividends and other payments to us may be restricted by factors that include changes in applicable foreign exchange and other laws and regulations.

 

A.Under PRC law, our subsidiary may only pay dividends after 10% of its after-tax profits have been set aside as reserve funds, unless such reserves have reached at least 50% of its registered capital. Such cash reserve may not be distributed as cash dividends.

 

B.The PRC Income Tax Law also imposes a 10% withholding income tax on dividends generated on or after January 1, 2008 and distributed by a resident enterprise to its foreign investors, if such foreign investors are considered as non-resident enterprise without any establishment or place within China or if the received dividends have no connection with such foreign investors’ establishment or place within China, unless such foreign investors’ jurisdiction of incorporation has a tax treaty with China that provides for a different withholding arrangement.

 

As of SeptemberJune 30, 2013,2014, there were no such retained earnings available for distribution.

 

The following financial statement amounts and balances of the VIEs were included in the accompanying consolidated financial statements as of and for the nine months and three months ended SeptemberJune 30, 20132014 and 2012,2013, respectively: 

 

 September 30,
2013
  December 31,
2012
  June 30, 
2014
  December 31, 
2013
 
 (Unaudited)     (Unaudited)    
          
Total assets $407,121  $1,311,631  $311,184  $405,321 
                
Total liabilities $763,995  $2,319,645  $746,206  $793,119 

 

 Nine Months Ended September 30,  Six Months Ended June 30, 
 2013  2012  2014  2013 
 (Unaudited) (Unaudited)  (Unaudited) (Unaudited) 
          
Revenues $669,682  $175,575  $600,903  $440,699 
                
Net income (loss) $654,391  $(768,539)
Net (loss) income $(140,394) $687,349

 

 Three Months Ended September 30, 
 2013  2012  For Three Months Ended June 30, 
 (Unaudited) (Unaudited)  2014  2013 
      (Unaudited) (Unaudited) 
Revenues $228,983  $80,543  $318,691  $234,471 
                
Net loss $(32,958) $(416,507)
Net (loss) income $(76,520) $835,189

 

All of our current revenue is generated in PRC currency Renminbi (“RMB”). Any future restrictions on currency exchanges may limit our ability to use net revenues generated in Renminbi to make dividends or other payments in U.S. dollars or fund possible business activities outside China.

 

Foreign currency exchange regulation in China is primarily governed by the following rules:

 

¨Foreign Exchange Administration Rules (1996), as amended in August 2008, or the Exchange Rules;

 

¨Administration Rules of the Settlement, Sale and Payment of Foreign Exchange (1996), or the Administration Rules.

Under the Administration Rules, RMB is freely convertible for current account items, including the distribution of dividends, interest payments, trade and service related foreign exchange transactions, but not for capital account items, such as direct investments, loans, repatriation of investments and investments in securities outside of China, unless the prior approval of the SAFEState Administration of Foreign Exchange (“SAFE”) is obtained and prior registration with the SAFE is made. Foreign-invested enterprises like ours that need foreign exchange for the distribution of profits to their shareholders may affect payment from their foreign exchange accounts or purchase and pay foreign exchange rates at the designated foreign exchange banks to their foreign shareholders by producing board resolutions for such profit distribution. Based on their needs, foreign-invested enterprises are permitted to open foreign exchange settlement accounts for current account receipts and payments of foreign exchange along with specialized accounts for capital account receipts and payments of foreign exchange at certain designated foreign exchange banks.

 

NOTE 4.      SUMMARIES OF SIGNIFICANT ACCOUNTING POLICIES

 

a.Basis of preparation

 

The accompanying consolidated balance sheet as of December 31, 2012,2013, which has been derived from audited financial statements, and the unaudited interim consolidated financial statements as of SeptemberJune 30, 20132014 and for the ninesix months and three months periodperiods ended SeptemberJune 30, 20132014 and 20122013 have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosures, which are normally included in financial statements prepared in accordance with United States generally accepted accounting principles (U.S. GAAP), have been condensed or omitted pursuant to such rules and regulations, although we believe that the disclosures made are adequate to provide for fair presentation. The interim financial information should be read in conjunction with the Financial Statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012,2013, previously filed on April 12, 2013 with the SEC.

 

In the opinion of management, all adjustments (which include normal recurring adjustments) necessary to present a fair statement of the Company’s consolidated financial position as of SeptemberJune 30, 2013,2014, its consolidated results of operations and cash flows for the ninesix months and three months periods ended SeptemberJune 30, 20132014 and 2012,2013, as applicable, have been made. The interim results of operations are not necessarily indicative of the operating results for the full fiscal year or any future periods.

 

b.Principles of consolidation

 

The consolidated financial statements include the financial statements of the Company and its wholly-owned subsidiaries and VIEs. Upon consolidation, all balances and transactions between the Company and its subsidiaries and VIEs have been eliminated.

 

c.Use of estimates

 

The preparation of consolidated 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, 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. Management makes these estimates using the best information available at the time the estimates are made; however actual results could differ from those estimates. Significant items subject to such estimates and assumptions include valuation allowances for receivables and recoverability of carrying amount and the estimated useful lives of long-lived assets.

 

d.Cash and cash equivalents

 

Cash and cash equivalents include cash on hand, cash on deposit with various financial institutions in PRC and all highly-liquid investments with original maturities of three months or less at the time of purchase. Cash accounts are not insured or otherwise protected. Should any bank or trust company holding cash deposits become insolvent, or if the Company is otherwise unable to withdraw funds, the Company would lose the cash on deposits with that particular bank or other financial institutions.

e.Accounts Receivable

 

Accounts receivable are recorded at net realizable value consisting of the carrying amount less an allowance for uncollectible accounts as needed. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in the Company’s existing accounts receivable. The Company determines the allowance based on aging data, historical collection experience, customer specific facts and economic conditions. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote.  The Company did not have any off-balance-sheet credit exposure relating to its customers, suppliers or others. As of SeptemberJune 30, 20132014 and December 31, 2012,2013, management has determined that no allowance for doubtful accounts is required.

 

f.Property and equipment

 

Property and equipment mainly comprise computer equipment, hardware and office furniture. Property and equipment are recorded at cost less accumulated depreciation with no residual value.

 

Depreciation for financial reporting purposes is provided using the straight-line method over the estimated useful lives of the assets:

 

Office and other equipment5 years
  
Computers3 years

 

Depreciation expense is allocated among Research and development expenses, Selling and marketing expenses and General and administrative expenses.

 

When office equipment and electronic devices are retired or otherwise disposed of, resulting gain or loss is included in net income or loss in the year of disposition for the difference between the net book value and proceeds received thereon.  Maintenance and repairs which do not improve or extend the expected useful lives of the assets are charged to expenses as incurred.

 

g.Impairment of long-lived assets

 

Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  Recoverability of long-lived assets to be held and used is measured by a comparison of the carrying amount of the asset to the estimated undiscounted future cash flows expected to be generated by the asset.  If the carrying amount of an asset exceeds its estimated future undiscounted cash flows, an impairment loss is recognized for the difference between the carrying amount of the asset and its fair value. There were no impairment losses for the threesix months ended SeptemberJune 30, 20132014 and 2012,2013, respectively.

 

h.Revenue recognition

 

The Company recognizes revenue in accordance with ASC 605,Revenue Recognition. Revenues are recognized when the four of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the service has been rendered, (iii) the fees are fixed or determinable, and (iv) collectability is reasonably assured. The recognition of revenue involves certain management judgments. The amount and timing of our revenues could be materially different for any period if management made different judgments or utilized different estimates.

 

Online Membership Revenue

 

Online membership revenue includes revenue from members for brand advertising services as well as others services.

The Company has the arrangements with nonrefundable up-front fees model (“the Model”) to recognize revenue for the online membership business. We apply the Model, where a contract is signed to establish a fixed price for our services to be provided for a period of time as a membership enrollment, for a majority of our online membership revenue. Revenue is recognized ratably over the membership periods on a straight line basis, unless evidence suggests that the revenue is earned or obligations are fulfilled in a different pattern, over the contractual term of the arrangement or the expected period during which those specified services will be performed, whichever is longer. We provideThe Company provides advertisement placements to our advertising customers on our different Website channels and in different formats, which can include, among other things, banners, links, logos, buttons, rich media, pre-roll and post-roll video screens, pause video screens and content integration, as specified in the contracts with the members. The members can choose various on line services from the membership contracts based on their yearly membership.

 

For online membership revenue recognition, we recognizethe Company recognizes revenue when all revenue recognition criteria are met.

 

Others Revenues

 

Other revenues are primarily generated from online advertisement planning services which introduce our customer’s profile, product, and awareness promotion for their executive officers to build a better brand name for non-member companies. We follow the guidance of the Securities and Exchange Commission’s FASB Accounting Standards Codification No. 605 for revenue recognition for others revenues. The Company recognize others revenue when they are realized or realizable and earned. The Company considers revenue realized or realizable and earned when it has persuasive evidence of an arrangement that the services have been rendered to the customer, the sales price is fixed or determinable, the services are rendered and collectability is reasonably assured.

 

i.Related parties

 

A party is considered to be related to the Company if the party directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. A party which can significantly influence the management or operating policies of the transacting parties or if it has an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests is also a related party.

 

j.Earnings (loss)Loss per common share

 

Basic earnings (loss)loss per share is computed by dividing income attributable to common shareholders by the weighted average number of common shares outstanding for all periods.  Diluted earningsloss per share is computed by dividing net loss attributable to common shareholders by the weighted average number of shares outstanding, increased by common stock equivalents. Common stock equivalents represent incremental shares issuable upon exercise of outstanding warrants. However, potential common shares are not included in the denominator of the diluted loss per share calculation when inclusion of such shares would be anti-dilutive, such as in a period in which a net loss is recorded.

k.Foreign currency transactions and translations

 

An entity’s functional currency is the currency of the primary economic environment in which it operates, normally that is the currency of the environment in which the entity primarily generates and expends cash. Management’s judgment is essential to determine the functional currency by assessing various indicators, such as cash flows, sales price and market, expenses, financing and inter-company transactions and arrangements. The reporting currency of the Company is United States dollars (“U.S. dollars” or “$”), and the functional currency of HK Science & Technology is Hong Kong dollars (“HK dollar”).  The functional currency of the Company’s PRC subsidiary and VIEs is the Renminbi (“RMB’), and PRC is the primary economic environment in which the Company operates. The reporting currency of these consolidated financial statements is the United States dollar.

 

For financial reporting purposes, the financial statements of the Company’s PRC subsidiary and VIEs, which are prepared using the RMB, are translated into the Company’s reporting currency, the United States dollar. The financial statements of HK Science & Technology, which are prepared using the HK dollar, are translated into the Company’s reporting currency, the United States dollar. Assets and liabilities are translated using the exchange rate at each balance sheet date.  Revenue and expenses are translated using average rates prevailing during each reporting period, and shareholders' equity is translated at historical exchange rates. Adjustments resulting from the translation are recorded as a separate component of accumulated other comprehensive income in owners’ equity.

 

Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transactions.  The resulting exchange differences are included in the determination of net income (loss) of the consolidated financial statements for the respective periods.

 

The exchange rates used for foreign currency translation were as follows (US$1 = RMB):

 

  Period
End
  Average (Nine
months ended)
 
09/30/2013  6.1514   6.2215 
09/30/2012  6.3340   6.3275 
12/31/2012  6.3161     
  June 30, 2014  December 31,
2013
 
Balance sheet items, except for equity accounts  6.1577   6.1140 
         

  Six Months Ended June 30, 
  2014  2013 
Items in the statements of income and comprehensive income, and statements of cash flows  6.1441   6.2479 

 

No representation is made that the RMB amounts could have been, or could be, converted into U.S. dollars at the rates used in translation.

 

TranslationTranslations adjustments resulting from this process are included in accumulated other comprehensive loss in the consolidated statement of operationsshareholder’s deficit were $56,293 at June 30, 2014 and comprehensive income and amounted to $54,059 as of September 30, 2013 and $34,712 as of$59,158 at December 31, 2012. The accumulated other comprehensive loss balance is included as a component of shareholder’s deficit.2013, respectively.

l.Fair Value Measurements

 

The Company applies the provisions of ASC Subtopic 820-10, Fair Value Measurements, for fair value measurements of financial assets and financial liabilities and for fair value measurements of nonfinancial items that are recognized or disclosed at fair value in the financial statements.  ASC 820 also establishes a framework for measuring fair value and expands disclosures about fair value measurements.

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  When determining the fair value measurements for assets and liabilities required or permitted to be recorded at fair value, the Company considers the principal or most advantageous market in which it would transact and it considers assumptions that market participants would use when pricing the asset or liability.

 

ASC 820 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes three levels of inputs that may be used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:

 

¨Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 
¨Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments.

 
¨Level 3 inputs to the valuation methodology are unobservable and significant to the fair value.

 

There were notno transfers between level 1, level 2 or level 3 measurements for the nine months and three months periods ended SeptemberJune 30, 20132014 and 2012,2013, respectively.

 

As of SeptemberJune 30, 2013,2014 the Company used Level 2 to measure the fair value of the shares that the Company issued to employees and part-time consultants for the service rendered or will render.rendered. As the Company’s shares were still not active on OTCBB, no quoted price for those shares.

 

The carrying values of the Company’s financial assets and liabilities, including accounts receivables, other current assets, and accrued expenses and other current liabilities, are a reasonable estimate of fair value because of the short period of time between the origination of such instruments and their expected realization and if applicable, their stated interest rate approximates current rates available.

 

m.Share-Based Compensation

 

Pursuant to ASC Topic 718,Compensation - Stock Compensation, the Company measures the cost of employee services received in exchange for an award of stock-based compensation based on the grant-date fair value of the award. The cost is recognized over the requisite service period, except for awards granted to employees for past services, which are fully expensed by the grant date.

n.Recently adopted accounting pronouncements

 

In February 2013,April 2014, the FASBFinancial Accounting Standard Board (“FASB”) issued ASU 2013-02, “Comprehensive IncomeAccounting Standards Update (“ASU”) No. 2014-08, “Presentation of Financial Statements (Topic 220)205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Amounts Reclassified OutDisposals of Accumulated Other Comprehensive Income”, TheComponents of an Entity.” This ASU does not changechanges the current requirementsthreshold for reporting net income or other comprehensive income indiscontinued operations and adds new disclosures. The new guidance defines a discontinued operation as a disposal that “represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial statements. However, this ASU requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entityresults.” The standard is required to present, eitherbe adopted by public business entities in annual periods beginning on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under U.S. GAAP that provide additional detail about those amounts. The guidance is effective prospectively for reporting periods beginning after December 15, 20122014, and interim periods within those annual periods. Early adoption is permitted, but only for public entities.disposals (or classifications as held for sale) that have not been reported in financial statements previously issued or available for issuance. The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial position or results of operations.

In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)”. This ASU supercedes the revenue recognition requirements in Accounting Standards Codification (“ASC”) 605-Revenue Recognition and most industry-specific guidance throughout the Codification. The Company doesstandard requires that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. This ASU should be applied retrospectively to each prior reporting period presented or retrospectively with the cumulative effect of initially applying the ASU recognized at the date of initial application. For a public entity, the amendments in this ASU are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early application is not believepermitted. For all other recently issued butentities (nonpublic entities), the amendments in this ASU are effective for annual reporting periods beginning after December 15, 2017, and interim periods within annual periods beginning after December 15, 2018. A nonpublic entity may elect to apply this guidance earlier, however, only as prescribed in this ASU. The adoption of this standard is not yet effective accounting standards from ASU 2013-03expected to ASU 2013-11, if currently adopted, would have a material effect ofimpact on the Company’s consolidated financial position and results of operation and cash flows.operations.

Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on the Company’s consolidated financial statements upon adoption.

 

NOTE 5.          EARNINGS (LOSS) PER SHARE

 

The FASB’s accounting standard for earnings (loss) per share requires presentation of basic and diluted earnings (loss) per share in conjunction with the disclosure of the methodology used in computing such earnings (loss) per share. Basic earnings (loss) per share excludes dilution and is computed by dividing income available to common stockholders by the weighted average common shares outstanding during the period. Diluted earnings (loss) per share takes into account the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock. The Company has no potential dilutive securities as of June 30, 2014.

 

The following is a reconciliation of the basic and diluted (loss) earnings (loss) per share computations for the nine months and threesix months ended SeptemberJune 30, 20132014 and 2012: 2013:

 

  Nine Months Ended September 30, 
  2013  2012 
  (Unaudited)  (Unaudited) 
Net income (loss) for basic and diluted earnings (loss) per share $654,391  $(768,539)
         
Weighted average shares used in basic and diluted computation  59,940,664   50,000,000 
Earnings (loss) per share:        
Basic and diluted $0.011  $(0.015)

  Three Months Ended September 30, 
  2013  2012 
  (Unaudited)  (Unaudited) 
Net loss for basic and diluted loss per share $(32,958) $(416,507)
         
Weighted average shares used in basic and diluted computation  59,940,664   50,000,000 
loss per share:        
Basic and diluted $(0.001) $(0.008)

NOTE 6.          OTHER INCOME

Other income represented customers’ deposits and subsidy income in 2013, and subsidy income from government in 2012. The deposits from customers were for projects entered into in 2012, while after a period of time over one year, after confirming with customers, no refund required. The Company recognized the deposits as other income in 2013.

  For Six Months Ended June 30, 
  2014  2013 
  (Unaudited)  (Unaudited) 
Net loss for basic and diluted earnings (loss) per share $(140,394) $687,349 
         
Weighted average shares used in basic and diluted computation  61,855,549   60,145,232 
(Loss) income per share:        
Basic and diluted $(0.002) $0.011 

NOTE 7.6.          CONCENTRATION OF RISK

 

Credit risk

 

Financial instruments that potentially expose the Company to concentrations of credit risk consist primarily of cash, cash equivalents, and accounts receivables The Company places its cash and cash equivalents with financial institutions, which management believes are of high-credit ratings and quality.

 

The Company conducts credit evaluations of customers and generally does not require collateral or other security from its customers. The Company establishes an allowance for doubtful accounts primarily based upon the age of the receivables and factors surrounding the credit risk of specific customers.

 

Concentration

 

During the ninesix months ended SeptemberJune 30, 20132014 and 2012,2013, the Company had concentration of sales to two and fiveone customers accounting for 44%25% and 58%36%, respectively. For the ninesix months ended SeptemberJune 30, 2013,2014, two customers accounted for 36%13% and 8% of the Company’s sales. For the nine months ended September 30, 2012, five customers accounted for 14%,11%,11%,11% and 11%12% of the Company’s sales respectively. For the six months ended June 30, 2013, one customer accounted for 36% of the Company’s sales.

 

During the three months ended SeptemberJune 30, 20132014 and 2012,2013, the Company had concentration of sales to two and fiveone customers accounting for 43%35% and 61%35%, respectively. For the three months ended SeptemberJune 30, 2013,2014, two customers accounted for 35%23% and 8%12% of the Company’s sales. For the three months ended SeptemberJune 30, 2012, five customers2013, one customer accounted for 29%, 8%, 8%, 8% and 8%35% of the Company’s sales, respectively.sales.

 

For the ninesix months and three months ended SeptemberJune 30, 2014, one supplier accounted for 22% and 18% of the Company’s purchases. For the six months and three months ended June 30, 2013, one supplier accounted for 32% and 32% of the Company’s purchases. For the nine months and three months ended September 30, 2012, one supplier accounted for 33% and 40% of the Company’s purchases.

 

NOTE 8.7.           PREPAID EXPENSES AND OTHER CURRENT ASSETS

 

At SeptemberJune 30, 20132014 and December 31, 2012,2013, prepayment and other current assets consist of:

 

 September 30,
2013
  December 31,
2012
  June 30, 
2014
  December 31, 
2013
 
 (Unaudited)     (Unaudited)    
          
Prepaid rental, phone and to other vendors $10,968  $10,682  $6,445  $11,036 
Prepayment to advertisement and internet resources providers  115,370   232,682   20,958   75,106 
Other current assets  36,640   43,738   20,698   36,708 
 $162,978  $287,102  $48,101  $122,850 

 

Prepayment to advertisement and internet resources providers consists of the deposits required by and made to the telecommunication platform operators for using their network services.

NOTE 9.8.           PROPERTY AND EQUIPMENT

 

Property and equipment consists of network equipment and servers used for hosting Company’s website and furniture, equipment and computers used in the office.

 

Property and equipment consists of the following:

 

 September 30, 2013  December 31, 2012  June 30, 2014  December 31, 2013 
 (Unaudited)     (Unaudited)    
Office and other equipment $101,712  $93,958  $103,881  $102,334 
Computers  64,953   62,784   64,887   65,351 
Property and equipment, cost  166,665   156,742   168,768   167,685 
Less: accumulated depreciation  (109,597)  (77,854)  (132,738)  (118,366)
Property and equipment, net $57,068  $78,888  $36,030  $49,319 

 

Depreciation expense for the ninesix months ended SeptemberJune 30, 2014 and 2013 were $15,246 and 2012 were $29,370 and $24,984,$21,186, respectively. Depreciation expense for the three months ended SeptemberJune 30, 2014 and 2013 were $7,470 and 2012 were $8,184 and $9,586,$9,913, respectively.

 

NOTE 10.9.           RELATED PARTY TRANSACTIONS

 

At SeptemberJune 30, 20132014 and December 31, 2012,2013, the Company had a balance due to Xie He Si Decoration Co., Ltd, a related company owned by the Chairman, Mr. Jiang Wei, of $82,583$82,499 and $80,429,$83,088, respectively, for advances made to fund operations. This payable is due on demand, is non-interest bearing and has no maturity date.

 

NOTE 11.DEFERRED REVENUEAt June 30, 2014 and December 31, 2013, the Company had a balance due to Mr. Peng Huian, shareholder, CEO and CFO of the Company of $146,158 and $nil, respectively, for advances made to fund operations. This payable is due on demand, is non-interest bearing and has no maturity date.

 

NOTE 10.        ADVANCE FROM CUSTOMERS AND DEFERRED REVENUE

Advances from customers represent customer payments for membership contracts but membership has not started. Deferred revenue represents customer payments made in advance for membership contracts while services have not been fully provided. Membership contracts are typically billed on full basis in advance and revenue is recognized ratably over the membership period. Deferred revenue, non-current consists of customer payments made in advance for membership contracts with terms of more than 12 months.

 

As of SeptemberJune 30, 20132014 and December 31, 2012,2013, advances from customers and deferred revenue consisted of the following:

 

 September 30, 2013  December 31, 2012  June 30, 2014  December 31, 2013 
 (Unaudited)     (Unaudited)    
     
Advance from customers $24,360  $81,779 
Deferred revenue, current $522,942  $748,210   389,517   553,790 
Deferred revenue, non-current  32,468   271,352   -   11,358 
Total $555,410  $1,019,562  $413,877  $646,927 

NOTE 12.11.        OTHER CURRENT LIABILITIES

 

Other current liabilities consist of the following:

 

 September 30, 2013  December 31, 2012  June 30, 2014  December 31, 2013 
 (Unaudited)     (Unaudited)    
Customer deposit $-  $1,176,359 
Payroll payable  33,590   32,405  $37,140  $33,793 
Other payable  58,977   10,890   19,457   11,604 
Total $92,567  $1,219,654  $56,597  $45,397 

 

At September 30, 2013 and December 31, 2012, the customer deposits from one customer were $nil and $1,176,359 respectively.

NOTE 13.12.        TAXATION

 

A)Income Tax

 

Science & Technology Trading and our combined VIEs are established in Dalian, Province, PRC, and governed by the Income Tax Law of the PRC concerning privately-held enterprises, which are generally subject to tax at a statutory rate of 25% on income reported in the statutory financial statements after appropriate tax adjustments in 20132014 and 2012.2013.

 

The effective tax rate for the Company for the ninesix months ended SeptemberJune 30, 2014 and 2013 was 27% and 2012 was 30% and 0% respectively.

 

A reconciliation of the provision for income taxes determined at the U.S. federal corporate income tax rate to the Company’s effective income tax rate is as follows:

 

 September 30, 2013  September 30, 2012  June 30, 2014  June 30, 2013 
 (Unaudited)  (Unaudited)  Unaudited Unaudited 
US federal rate  35%  35%  35%  35%
Taxable income/(losses)  943,695   (768,539)
Computed expected income tax (expense)/ benefit  (330,293)  268,989 
Taxable losses (income)  110,721   (975,430)
Computed expected income tax benefit (expense)  38,752   (341,400)
Reconciliation items:                
Rate differential for domestic earnings  94,370   (76,854)  (11,072)  97,543 
Non-deductible expenses  (1,321)  (3,206)  (774)  (1,597)
Valuation allowance on deferred tax assets  (52,060)  (188,929)  (56,579)  (42,627)
Effective income tax expense $(289,304) $-  $(29,673) $(288,081)

Income tax expense for the six months ended June 30, 2014 and 2013 were $29,673 and $288,081, respectively.

Realization of the net deferred tax assets is dependent on factors including future reversals of existing taxable temporary differences and adequate future taxable income, exclusive of reversing deductible temporary differences and tax loss or credit carry forwards. The Company evaluates the potential realization of deferred tax assets on an entity-by-entity basis. As of SeptemberJune 30, 2013,2014, valuation allowances were provided against deferred tax assets in entities where it was determined it was more likely than not that the benefits of the deferred tax assets will not be realized. The Company had deferred tax assets which consisted of tax loss carry-forwards, which can be carried forward to offset future taxable income.income for five years from the year the loss occurred. The management determines it is more likely than not that these deferred tax assets could not be recognized, so full allowances were provided as of SeptemberJune 30, 20132014 and December 31, 2012.2013. The deferred tax assets arising from net operating losses will expire from 20162018 if not utilized.

 

B)BusinessValue Added Tax and relevant surcharge

 

Revenue of our membership and advertising planning services are subject to 5% business3% value added tax (“VAT”) and 0.6%0.36% total surcharge of the gross service income. Business tax charged was included in cost of sales.income for the business incurred on and after November 1, 2013.

 

The Company pays the business taxVAT when the contracts paymentsinvoices are received fromissued to customers and estimates the income tax as the full received amounts had been recognized as revenue. The prepaid business taxVAT and income tax are deductible in the following years.

 

NOTE 14.13.        SHAREHOLDERS’ DEFICIT AND STATUTORY RESERVES

 

On October 29, 2012, Science & Technology Media entered into a Share Exchange Agreement by and among (i) Science & Technology Holding, (ii) the principal shareholders of China Network Media Inc. (iii) China Network Media Inc. and (iv) the shareholders of Science &Technology Holding.

 

As a result of the Exchange Agreement, China Network Media Inc. acquired 100% of the processing and production operations of Science & Technology Media and its subsidiaries, the business and operations of which now constitutes its primary business and operations. Specifically, as a result of the Exchange Agreement on October 29, 2012:

 

¨China Network Media Inc. acquired and now owns 100% of the issued and outstanding shares of capital stock of Science &Technology Media, a British Virgin Islands holding company which controls Dalian Tianyi, Science &Technology (Dalian) and their telecommunications business;

 

¨China Network Media Inc. issued 50,000,000 shares of common stock to the shareholders of Science & Technology Media shareholders; and

 

¨Science & Technology Media were issued common stock of China Network Media Inc. constituting approximately 95.02% of the fully diluted outstanding shares.

As stipulated by the laws and regulations for enterprises operating in PRC, the subsidiaries of the Company are required to make annual appropriations to a statutory surplus reserve fund. Specifically, the subsidiaries of the Company are required to allocate 10% of their profits after taxes, as determined in accordance with the PRC accounting standards applicable to the subsidiaries of the Company, to a statutory surplus reserve until such reserve reaches 50% of the registered capital of the subsidiaries of the Company. The Company can use the statutory surplus reserve to offset deficits, expand its plant or increase capital when and only when the reserve balance exceeds 50% of the registered capital, and the amount capitalized should be limited to 50% of the statutory surplus reserve. The Company is not yet subject to the requirement to appropriate statutory reserves as they have not produced a profit to date. accumulated net earnings since inception

 

NOTE 15.14.        SHARES GRANTED AND ISSUED TO EMPLOYEES

 

On January 16, 2013 and January 17, 2013, the Company determined to grant equity awards of 5,950 shares and 3,838,830 shares to 2 employees and 37 part-time consultants, respectively, for the services rendered. The total fair value of these shares at the date of grant was estimated to be $15,445.$15,445.The fair value of the shares granted was $0.004 per share calculated through the application of an income approach technique known as Discounted Cash Flow (“DCF”) method to evaluate the future value of the operation into a present market value. This method eliminates the discrepancy in time value of money by using a discount rate to reflect all business risks including intrinsic and extrinsic uncertainties in relation to the operation.

 

On July 8, 2013 the Company determined to grant equity awards of 156,140 shares to 13 part-time consultants, for the services will render.rendered. The total fair value of these shares at the date of grant was estimated to be $650, which will be amortized in the services periods agreed with the consultants.$4,409.

 

On July 29, 2013 the Company determined to cancel 115,128 shares which have been issued to 6 employees, for the contracts terminated. The total fair value of these shares was estimated to be $461.

 

On October 24, 2013 the Company determined to cancel 49,905 shares which have been issued to 6 employees, for the contracts terminated. The total fair value of these shares was estimated to be $200.

On November 22, 2013 the Company determined to grant equity awards of 219,200 shares and 40,290 shares to 14part-time consultants and 2 employees, respectively, for the services rendered. The total fair value of these shares was estimated to be $7,327.

On February 25, 2014 the Company determined to cancel 10,000 shares which have been issued to 1 consultant, for the contract terminated. The total fair value of these shares were estimated to be $40.

On April 8, 2014 the Company determined to grant equity awards of 2,377,950 and 820,354 shares to 10 part-time consultants and 53 employees respectively, for the services rendered. The total fair value of these shares at the date of grant was estimated to be $90,305.

ASC 820 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes three levels of inputs that may be used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:

 

•            Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

•            Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments.

 

•            Level 3 inputs to the valuation methodology are unobservable and significant to the fair value.

 

Based on the guidance and background noted above, no quoted price for those shares as the Company's shares still not active on OTCBB. The Company decided to use Level 2 to measure the fair value of the shares.

 

The fair value of the shares granted was $0.004$0.02824 per share calculated through the application of an income approach technique known as Discounted Cash Flow (“DCF”) method to devolveevaluate the future value of the operation into a present market value. This method eliminates the discrepancy in time value of money by using a discount rate to reflect all business risks including intrinsic and extrinsic uncertainties in relation to the operation.

 

Major assumptions used for measuring the fair value as follow:

 

It is assumed that there will be no material change in the existing political, legal, technological, fiscal or economic condition which may adversely affect the business of the Company;

 

The Company will adhere to the terms that bond with the contracts and agreements;

 

The Company’s competitive advantages and disadvantages will not change significantly during the period.

NOTE 15.        COMMITMENTS

The Company’s operating lease commitment as of June 30, 2014 and December 31, 2013 were $22,143 and $13,634, respectively. The unpaid contract amount is expected to be paid in one year.

 

NOTE 16.        SUBSEQUENT EVENTS

 

There were no significant events occurred subsequent to the balance sheet date but prior to the filing of this report that would have a material impact on our consolidated financial statements.

F-20

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion provides information which management believes is relevant to an assessment and understanding of our results of operations and financial condition for the quarter ended June 30, 2014. The discussion should be read along with our financial statements and notes thereto contained elsewhere in this Report. The following discussion and analysis contains forward-looking statements, which involve risks and uncertainties. Our actual results may differ significantly from the results, expectations and plans discussed in these forward-looking statements.  See “Cautionary Statement On Forward-Looking Information.”

 

Overview

 

We are an emerging online media, search, community and mobile service group. We operate a multi-lingual portal website that serves the technology industry and providesoffers advertising opportunities, technical support, and industrial information and community functions to science and technology companies through our diverse business networkand entrepreneurs in China. We conduct our business through our variable interest entities Dalian Tianyi Culture Development Co., Ltd., a PRC limited company (“Dalian Tianyi”) and Science & Technology World Network (Dalian) Co., Ltd., a PRC limited company (“Science & Technology Network”) in China, which we control through a series of contractual arrangements.

 

As our main target, we provide anOur website has 28 domestic channels featuring different regions in greater China area and two user interactive and information sharing platforms bulletin board system (BBS) and Blog and, is available in three languages Chinese, English and Japanese.

Our vision is to develop a worldwide online platform to businessfor science and technology companies and entrepreneurs and corporations with a B2B marketplace that can help our customers:to:  

 

·Build brand image through a package of online magazine online corporateand multimedia advertisement, executives interviews,executive interview display, and online institutional alliances and flexible membership package that are tailored to each business’ needs.alliances;

 

·Showcase products to the public, through our customer-made corporate and factory facilities online show room;

 

·Host product purchase for businesses and end-users;

 

·Publish job openings and seek talents for corporate clients; and

 

·Post corporate blogs;

 

We currently derive a substantial portion of our revenues from online advertising services. Our advertising solutions present corporate users with attractive opportunities to combine the visual impact of traditional television-like multimedia advertisements and online magazines with the interactivity and precise targeting capabilities of the Internet.

 

Critical Accounting Policies and Management Estimates

 

Our discussion and analysis of our financial condition and results of operations relates to our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, we evaluate our estimates based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We believe the consolidation, revenue recognition, income taxes and uncertain tax positions, computation of net loss per share, determination of net accounts receivable, and determination of functional currencies represent critical accounting policies that reflect the more significant judgments and estimates used in the preparation of our consolidated financial statements.

 

Principles of consolidation

 

The consolidated financial statements include the financial statements of the Company and its wholly-owned subsidiaries and VIEs. Upon consolidation, all balances and transactions between the Company and its subsidiaries and VIEs have been eliminated.

 

Use of estimates

 

The preparation of consolidated 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, 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. Management makes these estimates using the best information available at the time the estimates are made; however actual results could differ from those estimates. Significant items subject to such estimates and assumptions include valuation allowances for receivables and recoverability of carrying amount and the estimated useful lives of long-lived assets.

  

Revenue Recognition

 

The Company recognizes revenue in accordance with ASC 605,Revenue Recognition. Revenues are recognized when the four of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the service has been rendered, (iii) the fees are fixed or determinable, and (iv) collectability is reasonably assured. The recognition of revenue involves certain management judgments. The amount and timing of our revenues could be materially different for any period if management made different judgments or utilized different estimates.

 

Online Membership Revenue

 

Online membership revenue includes revenue from members for brand advertising services as well as others services.

 

The Company has the arrangements with nonrefundable up-front fees model (“the Model”) to recognize revenue for the online membership business. We apply the Model, where a contract is signed to establish a fixed price for our services to be provided for a period of time as a membership enrollment, for a majority of our online membership revenue. Revenue is recognized ratably over the membership periods on a straight line basis, unless evidence suggests that the revenue is earned or obligations are fulfilled in a different pattern, over the contractual term of the arrangement or the expected period during which those specified services will be performed, whichever is longer. We provide advertisement placements to our advertising customers on our different Website channels and in different formats, which can include, among other things, banners, links, logos, buttons, rich media, pre-roll and post-roll video screens, pause video screens and content integration, as specified in the contracts with the members. The members can choose various on line services from the membership contracts based on their yearly membership.

 

For online membership revenue recognition, we recognize revenue when all revenue recognition criteria are met.

Others Revenues

 

Other revenues are primarily generated from online advertisement planning services which introduce our customer’s profile, product, and awareness promotion for their executive officers to build a better brand name for non-member companies. We follows the guidance of the Securities and Exchange Commission’s FASB Accounting Standards Codification No. 605 for revenue recognition for others revenues. The Company recognize others revenue when they are realized or realizable and earned. The Company considers revenue realized or realizable and earned when it has persuasive evidence of an arrangement that the services have been rendered to the customer, the sales price is fixed or determinable, the services are rendered and collectability is reasonably assured.

 

Income Taxes and Uncertain Tax Positions

 

Income Taxes

 

The Company follows ASC 740,Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates, applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

 

The Company adopted ASC 740-10-25, which provides criteria for the recognition, measurement, presentation and disclosure of uncertain tax position. The Company must recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate resolution. Our estimated liability for unrecognized tax benefits, may be affected by changing interpretations of laws, rulings by tax authorities, changes and/or developments with respect to tax audits, and expiration of the statute of limitations. The outcome for a particular audit cannot be determined with certainty prior to the conclusion of the audit and, in some cases, appeal or litigation process. The actual benefits ultimately realized may differ from our estimates. As each audit is concluded, adjustments, if any, are recorded in our financial statements. Additionally, in future periods, changes in facts, circumstances, and new information may require us to adjust the recognition and measurement estimates with regard to individual tax positions. Changes in recognition and measurement estimates are recognized in the period in which the changes occur. The Company has elected to classify interest and penalties related to an uncertain tax position, if and when required, as part of income tax expense in the combined statements of operations. The Company did not recognize any additional liabilities for uncertain tax positions as a result of the implementation of ASC 740-10-25.

 

Accounts Receivable

 

Accounts receivable are recorded at net realizable value consisting of the carrying amount less an allowance for uncollectible accounts as needed. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in the Company’s existing accounts receivable. The Company determines the allowance based on aging data, historical collection experience, customer specific facts and economic conditions. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote.  The Company did not have any off-balance-sheet credit exposure relating to its customers, suppliers or others. As of SeptemberJune 30, 20132014 and December 31, 2012,2013, management has determined that no allowance for doubtful accounts is required.

  

Property and equipment

 

Property and equipment mainly comprise computer equipment, hardware and office furniture. Property and equipment are recorded at cost less accumulated depreciation with no residual value.

 

Depreciation for financial reporting purposes is provided using the straight-line method over the estimated useful lives of the assets:

Office and other equipment5 years
  
Computers3 years

 

Depreciation expense is included in Selling and marketing expenses and general and administrative expenses.

 

When office equipment and electronic devices are retired or otherwise disposed of, resulting gain or loss is included in net income or loss in the year of disposition for the difference between the net book value and proceeds received thereon. Maintenance and repairs which do not improve or extend the expected useful lives of the assets are charged to expenses as incurred.

 

Foreign currency transactions and translations

 

An entity’s functional currency is the currency of the primary economic environment in which it operates, normally that is the currency of the environment in which the entity primarily generates and expends cash. Management’s judgment is essential to determine the functional currency by assessing various indicators, such as cash flows, sales price and market, expenses, financing and inter-company transactions and arrangements. The reporting currency of the Company is United States dollars (“U.S. dollars” or “$”), and the functional currency of HK Science & Technology is Hong Kong dollars (“HK dollar”). The functional currency of the Company’s PRC subsidiary and VIEs is the Renminbi (“RMB’), and PRC is the primary economic environment in which the Company operates. The reporting currency of these consolidated financial statements is the United States dollar.

 

For financial reporting purposes, the financial statements of the Company’s PRC subsidiary and VIEs, which are prepared using the RMB, are translated into the Company’s reporting currency, the United States dollar. Assets and liabilities are translated using the exchange rate at each balance sheet date. Revenue and expenses are translated using average rates prevailing during each reporting period, and shareholders' equity is translated at historical exchange rates. Adjustments resulting from the translation are recorded as a separate component of accumulated other comprehensive income in owners’ equity.

 

Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transactions. The resulting exchange differences from settlement date are included in the determination of net income (loss) of the consolidated financial statements for the respective periods.

 

The exchange rates used for foreign currency translation were as follows (US$1 = RMB):

 

  Period End  Average (Nine
months ended)
 
09/30/2013  6.1514   6.2215 
09/30/2012  6.3340   6.3275 
12/31/2012  6.3161     

  June 30, 2014  December 31, 2013 
Balance sheet items, except for equity accounts  6.1577   6.1140 

  Six Months Ended June 30, 
  2014  2013 
Items in the statements of income and comprehensive income, and statements of cash flows  6.1441   6.2858 

 

No representation is made that the RMB amounts could have been, or could be, converted into U.S. dollars at the rates used in translation.

 

Translations adjustments resulting from this process are included in accumulated other comprehensive loss in the shareholder’s deficit were $54,059$56,293 at SeptemberJune 30, 20132014 and $34,712$59,158 at December 31, 2012,2013, respectively.

9

 

Results of Operations for the Nine monthsThree Months Ended SeptemberJune 30, 20132014 and 20122013

 

The following table shows key components of the results of operations during the ninethree months ended SeptemberJune 30, 20132014 and 2012:2013:

 

  For the Nine Months Ended
September 30,
  Change of
Amount
  Change of % 
  2013  2012       
  (Unaudited)  (Unaudited)       
Revenue                
-      Third parties $649,590  $155,820  $493,770   317%
-      Related parties  20,092   19,755   337   2%
   669,682   175,575   494,107   281%
Cost of revenue                
-     Third parties  370,671   200,040   170,631   85%
-     Related parties  11,465   25,361   (13,896)  (55)%
   382,136   225,401   156,735   70%
Gross profit (loss)                
   287,546   (49,826)  337,372   (677)%
Operating expenses:                
Research and development expenses  84,724   52,789   31,935   60%
Selling and marketing expenses  49,092   74,752   (25,660)  (34)%
General and administrative expenses  425,382   638,223   (212,841)  (33)%
Total operating expenses  559,198   765,764   (206,566)  (27)%
Loss from Operations  (271,652)  (815,590)  543,938   (67)%
                 
Other income  1,215,347   47,051   1,168,296   2483%
                 
Income (loss) from operations before income taxes  943,695   (768,539)  1,712,234   (223)%
Provision for income taxes  289,304   -   289,304   100%
Net income (loss)  654,391   (768,539)  1,422,930   (185)%
                 
Other comprehensive loss                
Foreign currency translation adjustment  (19,347)  (2,806)  (16,541)  589%
Comprehensive income (loss) $635,044  $(771,345) $1,406,389   (182)%

  For Three Months Ended
June 30,
  Change of
Amount
  Change of % 
  2014  2013     
  (Unaudited)  (Unaudited)     
Revenue                
-      Third parties $311,936  $227,762  $84,174   37%
-      Related parties  6,755   6,709   46   1%
   318,691   234,471   84,220   36%
Cost of revenue                
-     Third parties  110,394   124,875   (14,481)  (12)%
-     Related parties  2,296   3,658   (1,362)  (37)%
   112,690   128,533   (15,843)  (12)%
                 
Gross profit  206,001   105,938   100,063   94%
                 
Operating expenses:                
Research and development expenses  33,581   28,846   4,735   16%
Selling and marketing expenses  11,437   14,223   (2,786)  (20)%
General and administrative expenses  215,640   138,782   76,858   55%
Total operating expenses  260,658   181,851   78,807   43%
(Loss) income from Operations  (54,657)  (75,913)  21,256   (28)%
                 
Other income  2,195   1,199,183   (1,196,988)  (100)%
                 
Income (loss) from operations before income taxes  (52,462)  1,123,270   (1,175,732)  (105)%
Provision for income taxes  24,058   288,081   (264,023)  (92)%
Net income (loss)  (76,520)  835,189   (911,709)  (109)%
                 
Other comprehensive loss                
Foreign currency translation adjustment  (767)  (8,424)  7,657   (91)%
Comprehensive income (loss) $(77,287) $826,765  $(904,052)  (109)%

  

Revenue

 

Total revenues were $669,682$318,691 for the ninethree months ended SeptemberJune 30, 2013,2014, compared to $175,575$234,471 for the corresponding period in 2012. The increase in total revenues from the nine months ended September 30, 2013 to the nine months ended September 30, 2012 was $494,107, or 281%.2013. The increase was mainly attributable to increases in online members to 3044 with average annual contract price of $27,289$21,428, from 1626 with average annual contract price of $14,296, driven by the business development activities since the second half of year 2012.$32,888.

 

Costs and Expenses

 

Cost of revenue

 

Total cost of revenues was $382,136$112,690 for the ninethree months ended SeptemberJune 30, 2013,2014, compared to $225,401$128,533 for the corresponding period in 2012.2013. The increasedecrease in cost of revenues from the ninethree months ended SeptemberJune 30, 20122013 to the ninethree months ended SeptemberJune 30, 20132014 was $156,735,$15,843, or 70%12%. The main increasedecrease in cost of revenues was mainly a result of increasedecrease in the cooperation fee for network building of $45,750,$20,071paid to WO 3G mobile TV, decrease in information cost of $2,891, and decrease in sales tax of $11,990, offset by increase in labor cost of $29,922, increase in information cost of $11,091, increase in sales tax of $27,521$14,234 and other cost increase of $42,450, which are all in line with the increased revenue from more customers.$4,875.

 

Operating Expenses 

 

Total operating expenses were $559,198$260,658 for the ninethree months ended SeptemberJune 30, 2013,2014, compared to $765,764$181,851 for the corresponding period in 2012.2013. The decreaseincrease in operating expenses from the ninethree months ended SeptemberJune 30, 20122013 to the ninethree months ended SeptemberJune 30, 20132014 was $206,566,$78,807, or 27%43%. The decreaseincrease was mainly attributable tocaused by increase ofin research and development expenses of $31,935, offset by decrease of$4,735, increase in general and administrative expenses of $25,660 and$76,858, offset by decrease of selling expenses of $212,841.$2,786.

 

Research and Development Expenses

 

Research and development expenses mainly consist of personnel-related expenses incurred for costs associated with new research projects in new products and services, development and enhancement ofexpenses related to improving existing products and services, and enhancement ofexpenses related to optimizing our websites, which mainly include theincluding development and maintenance costs of online advertisement and maintenance costs after the website is available for marketing.advertisements on our website.

 

Research and development expenses were $84,724$33,581 for the ninethree months ended SeptemberJune 30, 2013,2014, compared to $52,789$28,846 for the corresponding period in 2012.2013. The increase in research and development expenses from the ninethree months ended SeptemberJune 30, 20122013 to the ninethree months ended SeptemberJune 30, 20132014 was $31,935,$4,735, or 60%16%. The increase was mainly related to increase in salary and benefits expenses.expenses for research and development personnel.

 

Selling and Marketing Expenses

 

Selling and marketing expenses mainly consist of advertising and promotional expenditures, salary and benefits expenses for sales personnel, sales commissions and travel expenses.

 

Selling and marketing expenses were $49,092$11,437 for the ninethree months ended SeptemberJune 30, 2013,2014, compared to $74,752$14,223 for the corresponding period in 2012.2013. The decrease in selling and marketing expenses from the ninethree months ended SeptemberJune 30, 20122013 to the ninethree months ended SeptemberJune 30, 20132014 was $25,660,$2,786, or 34%20%. The decrease was mainly contributeda result of decrease in salaries for sales personnel by $4,213 offset by increase in miscellaneous expense of $1,427. The main reason for the decrease of staff cost because contracts developed in 2014 were less than those in 2013, so did the incentive salary for selling personnel.

General and Administrative Expenses

General and administrative expenses mainly consist of salary and benefits expenses for administrative personnel, professional service fees, and website hosting service fee, and office rental expenses.

General and administrative expenses were $215,640 for the three months ended June 30, 2014, compared to $138,782 for the corresponding period in 2013. The increase in general and administrative expenses from the three months ended June 30, 2013 to the three months ended June 30, 2014 was $76,858, or 55%. The increases were mainly due to increase in share-based compensation of $90,305, offset by decrease in traveloffice expenses by $10,463, decrease in printing expense by $3,900of $6,924, and decrease in miscellaneous fee of $6,523 as the management adjusted the personnel structure and lowered the office expenses budget in the second quarter 2014.

Loss from Operations

As a result of the foregoing, our operating loss was $54,657 for the three months ended June 30, 2014, compared to loss of $75,913 for the three months ended June 30, 2013.

Other Income

Other income was $2,195 for the three months ended June 30, 2014, compared to other income of $1,199,183 for the corresponding period in 2013. The difference was mainly a result of decreased subsidy income in 2014 and a lack of customer deposit in 2014 which was recognized as other income in the second quarter of 2013 due to the reasonably assured collectability.

Income Tax Expense

Income tax expense was $24,058 for the three months ended June 30, 2014, compared to $288,081 for the three months ended June 30, 2013. The decrease was led by $11,297.decreased operating income during the three months ended June 30, 2014 and the incurring of income tax expense in this period.

Net Income (loss)

For the three months ended June 30, 2014, we had net loss of $76,520, compared to the net income of $835,189 for the three months ended June 30, 2013.

Results of Operations for Six Months Ended June 30, 2014 and 2013

The following table shows key components of the results of operations during six months ended June 30, 2014 and 2013:

  For Six Months Ended June 30,  Change of
Amount
  Change of % 
  2014  2013       
  (Unaudited)  (Unaudited)       
Revenue                
-      Third parties $587,340  $427,361  $159,979   37%
-      Related parties  13,563   13,338   225   2%
   600,903   440,699   160,204   36%
Cost of revenue                
-     Third parties  266,352   244,164   22,188   9%
-     Related parties  6,151   7,620   (1,469)  (19)%
   272,503   251,784   20,719   8%
                 
Gross profit (loss)  328,400   188,915   139,485   74%
                 
Operating expenses:                
Research and development expenses  66,337   53,527   12,810   24%
Selling and marketing expenses  19,665   33,129   (13,464)  (41)%
General and administrative expenses  359,063   335,156   23,907   7%
Total operating expenses  445,065   421,812   23,253   6%
Loss from Operations  (116,665)  (232,897)  116,232   (50)%
                 
Other income  5,944   1,208,327   (1,202,383)  (100)%
                 
Income (loss) from operations before income taxes  (110,721)  975,430   (1,086,151)  (111)%
Provision for income taxes  29,673   288,081   (258,408)  (90)%
Net income (loss)  (140,394)  687,349   (827,743)  (120)%
                 
Other comprehensive income (loss)                
Foreign currency translation adjustment  2,865   (14,050)  16,915   (120)%
Comprehensive income (loss) $(137,529) $673,299  $(810,828)  (120)%

Revenue

Total revenues were $600,903 for six months ended June 30, 2014, compared to $440,699 for the corresponding period in 2013. The increase was mainly attributable to increases in online members to 44 with average annual contract price of $21,428, from 26 with average annual contract price of $32,888 which was driven by our business development actitivies.

Costs and Expenses

Cost of revenue

Total cost of revenues was $272,503 for the six months ended June 30, 2014, compared to $251,784 for the corresponding period in 2013. The increase in cost of revenues from the six months ended June 30, 2013 to the six months ended June 30, 2014 was $20,719, or 8%. The increase in cost of revenues was mainly a result of decrease in the cooperation fee paid to WO 3G mobile TV for network building of $18,992, decrease in website maintenance cost of $1,744, and decrease in sales tax of $22,515, offset by increase in labor cost of $35,177 and other cost increase of $28,793, which are all in line with the increased revenue.

Operating Expenses

Total operating expenses were $445,065 for the six months ended June 30, 2014, compared to $421,812 for the corresponding period in 2013. The increase in operating expenses from the six months ended June 30, 2013 to the six months ended June 30, 2014 was $23,253, or 6%. The increase was mainly caused by increase in research and development expenses of $12,810 and increase in general and administrative expenses of $23,907, offset by decrease in selling expenses of $13,464.

Research and Development Expenses

Research and development expenses mainly consist of personnel-related expenses associated with research projects in new products and services, expenses related to improving existing products and services, and expenses related to optimizing our websites, mainly including development and maintenance costs online advertisements on our website.

Research and development expenses were $66,337 for the six months ended June 30, 2014, compared to $53,527 for the corresponding period in 2013. The increase in research and development expenses from the six months ended June 30, 2013 to the six months ended June 30, 2014 was $12,810, or 24%. The increase was mainly related to increase in salary and benefits expenses for research and development personnel.

Selling and Marketing Expenses

Selling and marketing expenses mainly consist of advertising and promotional expenditures, salary and benefits expenses for sales personnel, sales commissions and travel expenses.

Selling and marketing expenses were $19,665 for the six months ended June 30, 2014, compared to $33,129 for the corresponding period in 2013. The decrease in selling and marketing expenses from the six months ended June 30, 2013 to the six months ended June 30, 2014 was $13,464, or 41%. The decrease was mainly a result of decrease in salaries of sales personnel of $5,533 and decrease in travel cost of $9,503, offset by increase in miscellaneous expense of $1,571. The Company put more emphasis on exploring sizable customers and customers located in the northeast district of China, which led to a decrease in marketing expenses in 2013.the first half year of 2014.

 

General and Administrative Expenses

 

General and administrative expenses mainly consist of salary and benefits expenses for administrative personnel, professional service fees, and website hosting service fee, and office rental expenses.

General and administrative expenses were $425,382$359,063 for the ninesix months ended SeptemberJune 30, 2013,2014, compared to $638,223$335,156 for the corresponding period in 2012.2013. The decreaseincrease in general and administrative expenses from the ninesix months ended SeptemberJune 30, 20122013 to the ninethree months ended SeptemberJune 30, 20132014 was $212,841,$23,907, or 33%7%. The decreasesincreases were mainly due to a differenceincrease of a feeshare-based payment of $317,878 related to the reverse merger$74,860, offset by decrease in 2012,office expenses of $21,588, decrease in salaries of sales personnel of $17,636 and a $114,828 increase in professional fees and a $9,791 decrease in miscellaneous fee.fee of $11,729 as the management adjusted the personnel structure and lowered the office expenses budget in the first half year of 2014.

 

Loss from Operations

 

As a result of the foregoing, our operating loss was $271,652$116,665 for the ninesix months ended SeptemberJune 30, 2013,2014, compared to loss of $815,590$232,897 for the ninesix months ended SeptemberJune 30, 2012.2013.

 

Other Income

 

Other income was $1,215,347$5,944 for the ninesix months ended SeptemberJune 30, 2013,2014, compared to other income of $47,051$1,208,327 for the corresponding period in 2012.2013. The increases weredifference was mainly encouraged by the fact that the collectabilitya result of thedecreased subsidy income in 2014 and a lack of customer deposit in 2014 which was recognized as other income in the second quarter of 2013 due to the reasonably assured in 2013. collectability.

 

Income Tax Expense

 

Income tax expense was $289,304$29,673 for the ninesix months ended SeptemberJune 30, 2013,2014, compared to $nil$288,081 for the ninesix months ended SeptemberJune 30, 2012. The Company has not generated any net income and has no income tax expenses for the nine months ended September 30, 2012.2013.

 

Net Income (loss)

 

For the ninesix months ended SeptemberJune 30, 2013, we had net income of $654,391, compared to the net loss of $768,539 for the nine months ended September 30, 2012.

12

Results of Operations for the Three Months Ended September 30, 2013 and 2012

The following table shows key components of the results of operations during the three months ended September 30, 2013 and 2012:

  For the Three Months Ended
September 30,
  Change of
Amount
  Change of % 
  2013  2012       
  (Unaudited)  (Unaudited)       
Revenue                
-      Third parties $222,229  $73,962  $148,267   200%
-      Related parties  6,754   6,581   173   3%
   228,983   80,543   148,440   184%
Cost of revenue                
-      Third parties  126,507   91,451   35,056   38%
-      Related parties  3,845   8,137   (4,292)  (53)%
   130,352   99,588   30,764   31%
Gross profit (loss)                
   98,631   (19,045)  117,676   (618)%
Operating expenses:                
Research and development expenses  31,197   23,452   7,745   33%
Selling and marketing expenses  15,963   9,922   6,041   61%
General and administrative expenses  90,226   387,209   (296,983)  (77)%
Total operating expenses  137,386   420,583   (283,197)  (67)%
Loss from Operations  (38,755)  (439,628)  400,873   (91)%
                 
Other income  7,020   23,121   (16,101)  (70)%
                 
Income (loss) from operations before income taxes  (31,735)  (416,507)  384,772   (92)%
Provision for income taxes  1,223   -   1,223   100%
Net income (loss)  (32,958)  (416,507)  383,549   (92)%
                 
Other comprehensive loss                
Foreign currency translation adjustment  (5,297)  4,272   (9,569)  (224)%
Comprehensive income (loss) $(38,255) $(412,235) $373,980   91%

Revenue

Total revenues were $228,983 for the three months ended September 30, 2013, compared to $80,543 for the corresponding period in 2012. The increase in total revenues from the three months ended September 30, 2013 to the three months ended September 30, 2012 was $148,440, or 184%. The increase was mainly attributable to increases in online members to 30 with average annual contract price of $27,289 from 16 with average annual contract price of $14,296, driven by the business development activities started in the second half in 2012.

Costs and Expenses

Cost of revenue

Total cost of revenues was $130,352 for the three months ended September 30, 2013, compared to $99,588 for the corresponding period in 2012. The increase in cost of revenues from the three months ended September 30, 2012 to the three months ended September 30, 2013 was $30,764, or 31%. The main factors attributable to the increase in cost of revenues were that the cooperation fee for network building increased by $1,023, labor cost increased by $4,197, information cost increased by $107, sales tax increased by $8,177 and other cost increased by $17,260  due to increase of sales.

Operating Expenses

Total operating expenses were $137,386 for the three months ended September 30, 2013, compared to $420,583 for the corresponding period in 2012. The decrease in operating expenses from the three months ended September 30, 2012 to the three months ended September 30, 2013 was $283,197, or 67%. The decrease was mainly attributable to decrease of general and administrative expenses of $296,983, offset by increase of research and development expenses of $7,745 and selling expenses of $6,041.

Research and Development Expenses

Research and development expenses mainly consist of personnel-related expenses incurred for costs associated with new research in new products and services, development and enhancement of existing products and services, and enhancement of our websites, which mainly include the development costs of online advertisement and maintenance costs after the website is available for marketing.

Research and development expenses were $31,197 for the three months ended September 30, 2013, compared to $23,452 for the corresponding period in 2012.The increase in research and development expenses from the three months ended September 30, 2012 to the three months ended September 30, 2013 was $7,745, or 33%. The increase was mainly related to increase in salary and benefits expenses.

Selling and Marketing Expenses

Selling and marketing expenses mainly consist of advertising and promotional expenditures, salary and benefits expenses, sales commissions and travel expenses.

Selling and marketing expenses were $15,963 for the three months ended September 30, 2013, compared to $9,922 for the corresponding period in 2012. The increase in selling and marketing expenses from the three months ended September 30, 2012 to the three months ended September 30, 2013 was $6,041, or 61%. The increase mainly was driven by increase in office expenses by $4,837, and increase in miscellaneous expense by $1,205.

General and Administrative Expenses

General and administrative expenses mainly consist of salary and benefits expenses, professional service fees, and website hosting service fee, and office rental expenses.

General and administrative expenses were $90,226 for the three months ended September 30, 2013, compared to $387,209 for the corresponding period in 2012. The decrease in general and administrative expenses from the three months ended September 30, 2012 to the three months ended September 30, 2013 was $296,983, or 77%. The decreases were mainly due to a difference of a fee of $317,878 related to the reverse merger in 2012 and a $55,477 increase in professional fees and a $34,582 decrease in miscellaneous fee.

Loss from Operations

As a result of the foregoing, our operating loss was $38,755 for the three months ended September 30, 2013, compared to loss of $439,628 for the three months ended September 30, 2012.

Other Income

Other income was $7,020 for the three months ended September 30, 2013, compared to other income of $23,121 for the corresponding period in 2012. The decreases were mainly due to less subsidy income in the three months period in 2013.

Income Tax Expense

Income tax expense was $1,223 for the three months ended September 30, 2013, compared to nil for the three months ended September 30, 2012. The Company has not generated any net income and has no income tax expenses for the three months ended September 30, 2012.

Net income (loss)

For the three months ended September 30, 2013,2014, we had net loss of $32,958,$140,394, compared to the net lossincome of $416,507$687,349 for the threesix months ended SeptemberJune 30, 2012.2013.

 

Going Concern

 

The financial statements have been prepared assuming that the Company will continue as a going concern. The Company currently has limited recurring revenue and has generated accumulated deficit of $1,518,601$1,695,904 and $2,172,992$1,555,510 as of SeptemberJune 30, 20132014 and December 31, 20122013 and net losses of $140,394 and net income (losses) of $654,391 and $(768,539)$687,349 for the ninesix months endedSeptember June 30,, 2014 and 2013, and 2012, respectively. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.As of December 31, 2012, Mr. Jiang Wei, the shareholder of the Company loaned an aggregated amount of $988,796 to the Company for its operation, which was subsequently transferred from loan to capital injection in December 2012. There can be no assurance that the Company will be able to obtain additional debt or equity financing on terms acceptable to it, or if at all. Management plans to fund continuing operations through new financinglending from related parties and equity financing arrangements. However, no related parties are under contractual obligations to fund the Company; we do not have any currently available financing arrangements. The Company’s continuation as a going concern is dependent on its ability to meet its obligations, to obtain additional financing as may be required until 2013 when it can generate sources ofgenerates recurring revenues and to ultimately attainattains profitability. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

Liquidity and Capital Resources

 

Our principal sources of liquidity are cash and cash equivalents, short-term investments, loans from shareholders, as well as the cash flows generated from our operations.

 

As ofSeptember June 30,, 2014, we had cash and cash equivalents of approximately $116,809. As of December 31, 2013, we had cash and cash equivalents of approximately $84,445. As of December 31, 2012, we had cash and cash equivalents of approximately $685,467.$135,465. Cash equivalents primarily comprise petty cash and cash in the bank accounts.

 

We believe that our currentcashplan to fund continuing operations through lending from related parties and cash equivalents combined with proceeds that we expect to generate from our operating activitiesare sufficientequity financing arrangements to meet anticipated working capital needs, commitments and capital expenditures over the next twelve months. We may, however, require additional cash resources dueThe management also promised to changes in business conditions and other future developments, or changes in generalprovide sufficient economic conditions.

supports to the Company for operation need including provide loans to the Company.

 

Cash Generating Ability

 

We believe that we will generate cash flow from our membership business and other business, which, along with our available cash, will provide sufficient liquidity and financial flexibility.

 

Our cash flows were summarized below:

 

 Nine months Ended September 30,  Six Months Ended June 30, 
 2013  2012  2014  2013 
 (Unaudited)  (Unaudited)  (Unaudited) (Unaudited) 
Net cash used in operating activities $(606,686) $(58,653) $(161,938) $(593,336)
Net cash used in investing activities  (5,708)  (10,616)  (2,278)  (5,157)
Net cash provided by financing activities  -   81,088   146,482   - 
Effect of exchange rate change on cash and cash equivalents  11,372   2,196   (922)  8,387 
Net increase (decrease) in cash and cash equivalents  (601,022)  14,015 
Net decrease in cash and cash equivalents  (18,656)  (590,106)
Cash and cash equivalents at beginning of period  685,467   250,107   135,465   685,467 
Cash and cash equivalents at end of period $84,445  $264,122  $116,809  $95,361 

 

15

Net Cash Used in Operating Activities

 

For the ninesix months ended SeptemberJune 30, 2014, $63,855 net cash used in operating activities was primarily attributable to our net loss of $140,394 adjusted by non-cash items of depreciation and amortization of $15,246 and $90,305 issuance of shares to employees and part-time consultants, decreased prepaid expenses by $74,040 due to decreased advanced payment for advertising strategic cooperation fee, increased advance from customers by $56,965, increased other liabilities by $11,548, increased income tax payable by $29,558, offset by increased accounts receivable by $678, decreased deferred revenue by $171,999, and decreased prepaid tax by $12,599. 

For the six months ended June 30, 2013, $606,686$593,336 net cash used in operating activities was primarily attributable to our net income of $654,391$687,349 adjusted by non-cash items of depreciation and amortization of $29,370$21,186 and issuance of stocks to employees of $16,095,$15,445, and decreased prepaid expenses decreased by $130,326$91,137 due to decreased advanced payment for advertising strategic cooperation fee, and advance from customers increased by $32,146 and offset by increased accounts receivable increased by $5,358,$3,334, decreased deferred revenue decreased by $315,401,$203,554, decreased other current liabilities decreased by $1,146,670,$1,192,052, decreased prepaid taxes decreased by $168,014,$159,353, increased income tax payable increased by $912,$924, decreased deferred revenue-noncurrent decreased by $170,511. 

For$169,790. As such, the nine months ended September 30, 2012, $58,653increase in net cash used in operating activities was primarily attributable tohigher than our net loss of $768,539, adjusted by non-cash items of depreciation and amortization of $24,984, accounts receivable decreased by $12,907, prepaid expenses decreased by $34,944 due to the payment for telecommunication platform services, advance from customers increased by $94,825, deferred revenue increased by $222,426 and other current liabilities increased by $731,582 and offset by prepaid taxes increased by $222,438. As such, the net cash used in operating activities increased in line with net loss. income.

 

Net Cash Used inInvesting Activities

 

For the ninesix months ended SeptemberJune 30, 2014, net cash used in investing activities of $2,278 was due to the purchase of new office equipment.

For the six months ended June 30, 2013, net cash used in investing activities of $5,708$5,157 was primarily the result of the purchase of office equipment for $5,708.

For the nine months ended September 30, 2012, net cash used in investing activities of $10,616 was primarily the result of purchase of office equipment for $41,964 and cash received from a related party of $31,348.$5,157. 

 

Net Cash Provided by Financing Activities

 

For the ninesix months ended SeptemberJune 30, 2014, net cash provided by financing activities of $146,482 was the result of a loan from Mr. Peng HuiAn, our Chief Executive Officer, Chief Financial Officer, a director and a shareholder of the Company.

For the six months ended June 30, 2013, there was no cash provided by financing activities.

 

For the nine months ended September 30, 2012, net cash provided by financing activities of $81,088 was primarily the result of the cash repayment to related parties for $63,216, cash received from related parties for $47,412 and contributions from owners of $96,892.

Off-Balance Sheet Commitments and Arrangements

 

As of SeptemberJune 30, 20132014 and December 31, 2012,2013, we had lease agreements for the principal offices with commitment amount of $34,926$22,143 and $13,198,$13,634, respectively. The unpaid contract amount is expected to be paid in one year. We have not entered into any financial guarantees or other commitments to guarantee the payment obligations of third parties. We have not entered into any derivative contracts that are indexed to our shares and classified as shareholder’s equity, or that are not reflected in our consolidated financial statements. Furthermore, we do not have any retained or contingent interest in assets transferred to an unconsolidated entity that serves as credit, liquidity or market risk support to such entity. We do not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to us or that engages in leasing, hedging or product development services with us.

 

Impact of Recently Issued Accounting Standards

 

In February 2013,April 2014, the FASBFinancial Accounting Standard Board (“FASB”) issued ASU 2013-02, “Comprehensive IncomeAccounting Standards Update (“ASU”) No. 2014-08, “Presentation of Financial Statements (Topic 220)205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Amounts Reclassified OutDisposals of Accumulated Other Comprehensive Income”, TheComponents of an Entity.” This ASU does not changechanges the current requirementsthreshold for reporting net income or other comprehensive income indiscontinued operations and adds new disclosures. The new guidance defines a discontinued operation as a disposal that “represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial statements. However, this ASU requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entityresults.” The standard is required to present, eitherbe adopted by public business entities in annual periods beginning on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under U.S. GAAP that provide additional detail about those amounts. The guidance is effective prospectively for reporting periods beginning after December 15, 20122014, and interim periods within those annual periods. Early adoption is permitted, but only for public entities.disposals (or classifications as held for sale) that have not been reported in financial statements previously issued or available for issuance. The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial position or results of operations.

 

In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)”. This ASU supercedes the revenue recognition requirements in Accounting Standards Codification (“ASC”) 605-Revenue Recognition and most industry-specific guidance throughout the Codification. The Company doesstandard requires that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. This ASU should be applied retrospectively to each prior reporting period presented or retrospectively with the cumulative effect of initially applying the ASU recognized at the date of initial application. For a public entity, the amendments in this ASU are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early application is not believepermitted. For all other recently issued butentities (nonpublic entities), the amendments in this ASU are effective for annual reporting periods beginning after December 15, 2017, and interim periods within annual periods beginning after December 15, 2018. A nonpublic entity may elect to apply this guidance earlier, however, only as prescribed in this ASU. The adoption of this standard is not yet effective accounting standards from ASU 2013-03expected to ASU 2013-11, if currently adopted, would have a material effect ofimpact on the Company’s consolidated financial position and results of operation and cash flows.operations.

 

Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on the Company’s consolidated financial statements upon adoption.

Item 3.Quantitative and Qualitative Disclosures About Market Risk.

 

Smaller reporting companies are not required to provide the information required by this item.

 

Item 4.Controls and Procedures.

 

Evaluation of Disclosure Controls and Procedures

 

Pursuant to Rule 13a-15(b) under the Securities Exchange Act of 1934 (“Exchange Act”), the Company carried out an evaluation, with the participation of the Company’s management, including the Company’s Chief Executive Officer (“CEO”) and Chief Financial Officer, (“CFO”), of the effectiveness of the Company’s disclosure controls and procedures (as defined under Rule 13a-15(e) under the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, the Company’s CEOChief Executive Officer and CFOChief Financial Officer concluded that despite our hiring of a financial consultant who is familiar with U.S. GAAP in January 2013 and additional trainings offered to our staff in the accounting department and improvements in internal control over financial reporting, our disclosure controls and procedures were not effective as of SeptemberJune 30, 2013.

Our internal controls over financial reporting were not effective as of September 30, 2013 due to2014 for the material weakness described below: 

describe below.

  

·Lack of US GAAP expertise - Despite substantialour efforts to improve the Company’s controls and procedures, our accounting personnel do not have sufficient knowledge, experience and training in maintaining our books and records and preparing financial statements in accordance with US GAAP standards and SEC rules and regulations. As such, our personnel do not have adequate accounting skills and understanding necessary to fulfill the requirements of US GAAP-based reporting, including the skills of US GAAP-based period end closing, consolidation of financial statements, and US GAAP conversion, and they are inadequately supervised by persons with requisite qualifications.

  

Our management has identified the following steps to address the above deficiency:material weakness: 

 

(1) In January 2013, we engaged a financial accountant to assist us in preparing our financial statements in accordance with US GAAP standards and SEC rules and regulations.

 

(2) We intend to hire, as needed, key accounting personnel with technical accounting expertise and reorganize the finance department to ensure that accounting personnel with adequate experience, skills and knowledge relating to complex, non-routine transactions are directly involved in the review and accounting evaluation of our complex, non-routine transactions.

17

 

Changes in Internal Controls over Financial Reporting

 

There has been no change in our internal control over financial reporting that occurred during the fiscal quarter covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

PART II - OTHER INFORMATION

Item 1.      Legal Proceedings.

Item 1.Legal Proceedings.

 

We are currently not involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

Item 1A.   Risk Factors.

Item 1A. Risk Factors.

 

Smaller reporting companies are not required to provide the information under this item.

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds.

 

Item 2.      Unregistered Sales of Equity Securities and Use of Proceeds.

On July 8, 2013 the Company issued 156,140 shares of common stock to 13 part-time consultants, for their consulting services to be provided to the Company. The issuance of these shares was exempt from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”), pursuant to Section 4(2) thereof as a transaction by an issuer not involving a public offering.

None.

 

Item 3.      Defaults Upon Senior Securities.

Item 3.Defaults Upon Senior Securities.

 

None.

Item 4.Mine Safety Disclosures.

Item 4.Mine Safety Disclosures.

 

Not applicable.

Item 5.Other Information.

 

Item 5.      Other Information.None.

 

Share Cancellation

On July 29, 2013 the Company canceled 115,128 shares there were issued to six former employees but became due to cancellation pursuant to the Company’s policy when these former employees terminated their employment with the Company.

Dissolution

On March 19, 2013, the Company submitted dissolution application for Science & Technology Holding and such application was approved on April 2, 2013. 

Item 6.      Exhibits

Item 6.Exhibits

 

Exhibit
Number
 Exhibit Title
   
31.1 Certification of Principal Executive and Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   

32.1+

 Certification of Principal Executive and Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
   
101.INS XBRL Instance Document
   
101.SCH XBRL Taxonomy Schema
   
101.CAL XBRL Taxonomy Calculation Linkbase
   
101.DEF XBRL Taxonomy Definition Linkbase
   
101.LAB XBRL Taxonomy Label Linkbase
   
101.PRE XBRL Taxonomy Presentation Linkbase

 

+In accordance with SEC Release 33-8238, Exhibit 32.1 is being furnished and not filed.

17

 

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, thereunto duly authorized.

 

 CHINA NETWORK MEDIA, INC.
   
Dated: NovemberAugust 14, 20132014By:/s/ HuiAn Peng
  HuiAn Peng
  Chief Executive Officer and Chief
  Financial Officer
  (Principal Executive Officer and Principal
  Accounting and Financial Officer)

 

1918