If we are unable to complete any phase of exploration because we don't have enough money, we will cease activities until we raise more money. If we can't or don't raise more money, we will cease activities. If we cease activities, we don't know what we will do and we don't have any plans to do anything.
We do not intend to hire additional employees at this time. All of the work on the property will be conduct by unaffiliated independent contractors that we will hire. The independent contractors will be responsible for surveying, geology, engineering, exploration, and excavation. The geologists will evaluate the information derived from the exploration and excavation and the engineers will advise us on the economic feasibility of removing the mineralized material.
All funds for the foregoing activities have been obtained from our private placement.
There is no historical financial information about us upon which to base an evaluation of our performance. We are an exploration stage corporation and have not generated any revenues from activities. We cannot guarantee we will be successful in our business activities. Our business is subject to risks inherent in the establishment of a new business enterprise, including limited capital resources, possible delays in the exploration of our properties, and possible cost overruns due to price and cost increases in services.
To become profitable and competitive, we conduct into the research and exploration of our properties before we start production of any minerals we may find. We are seeking equity financing to provide for the capital required to implement our research and exploration phases.
We have no assurance that future financing will be available to us on acceptable terms. If financing is not available on satisfactory terms, we may be unable to continue, develop or expand our activities. Equity financing could result in additional dilution to existing shareholders.
Table of Contents
Results of Activities
From Inception on May 18, 2005
We acquired the right to explore one property containing one claim. We do not own any interest in any property, but merely have the right to conduct exploration activities on one property. We have staked the property and will begin our exploration in May 2006.
Since inception, we have used loans from Mr. Gao, our president, to stake the property, to incorporate us, and for legal and accounting expenses. Net cash provided by him since inception on May 18, 2005 to September 30, 2005 was $10,369. The loans are not evidenced by any written instrument and are to be repaid at our discretion. The loans are without interest.
Liquidity and Capital Resources
As of the date of this prospectus, we have yet to generate any revenues from our business activities.
We issued 1,000,000 shares of common stock through a private placement pursuant to section Regulation S of the Securities Act of 1933 to our officers and directors, Messrs. Gao and Ze in June 2005 in consideration of $10.00. The shares were sold to a non-US persons and all transactions closed outside the United States of America. This was accounted for as a purchase of shares of common stock.
In November, 2005, we completed a private placement of 1,380,000 restricted shares of common stock pursuant to Reg. S of the Securities Act of 1933 and raised $34,500. All of the shares were sold to non-US persons and all transactions closed outside the United States of America. This was accounted for as a purchase of shares of common stock.
As of September 30, 2005, our total assets were $6,936 and our total liabilities were $11,119.
MANAGEMENT
Officers and Directors
Each of our directors serves until his or her successor is elected and qualified. Each of our officers is elected by the board of directors to a term of one (1) year and serves until his or her successor is duly elected and qualified, or until he or she is removed from office. The board of directors has no nominating, auditing or compensation committees.
-24-
Table of Contents
The name, age and position of our officers and directors are set forth below:
Name | Age | Position Held |
| | |
Zhenyong Gao | 48 | President, Principal Executive Officer, and Director |
David W. Ze | 48 | Principal Financial Officer, Principal Accounting Officer, Treasurer, Secretary and Director |
Directors serve until our next annual meeting of the stockholders or unless they resign earlier. The Board of Directors elects officers and their terms of office are at the discretion of the Board of Directors.
Background of officers and directors
Mr. Zhenyong Gao has been our president, principal executive officer and director since our inception on May 18, 2005. Since June 1996, Mr. Gao has been a supervisor for CanTest, Ltd., Vancouver, British Columbia and from March 1989 to June 1996, Mr. Gao was an analytical chemist for CanTest. CanTest is a full service laboratory providing professional analysis and consultation for companies, governments and individuals in environmental, biotechnology, pharmaceutical, food safety and industrial hygiene related fields. Mr. Gao holds a Master of Science degree in chemistry from the University of British Columbia; a Master of Science degree in chemical engineering from Beijing University of Industry and Commerce; and, a Bachelor of Science degree in chemistry from Beijing Normal University.
Mr. David W. Ze has been our principal financial officer, principal accounting officer, treasurer, secretary and director since our inception on May 18, 2005. Since May 2002, Mr. Ze has been director of market development for Kingston Education Group , Burnaby, British Columbia. Kingston Education Group provides various courses for local students as well as international students in Canada. From February 2000 to April 2002, Mr. Ze was a Chief Executive Officer of Kong Road International Trade and Consulting Services in Coquitlam, British Columbia. Mr. Ze holds a Doctor degree in communication studies from Simon Fraser University and a Master degree in publishing from University of Stirling, United Kingdom.
Audit Committee Financial Expert
We do not have an audit committee financial expert. We do not have an audit committee financial expert because we believe the cost related to retaining a financial expert at this time is prohibitive. Further, because we are only beginning our commercial operations, at the present time, we believe the services of a financial expert are not warranted.
Conflicts of Interest
The only conflict that we foresee is that Messrs. Gao and Ze, our officers and directors devote time to projects that do not involve us.
-25-
Table of Contents
EXECUTIVE COMPENSATION
The following table sets forth information with respect to compensation paid by us to our officers and directors during the three most recent fiscal years. This information includes the dollar value of base salaries, bonus awards and number of stock options granted, and certain other compensation, if any.
Summary Compensation Table
| | | Long Term Compensation | |
| | Annual Compensation | Awards | Payouts | |
(a) | (b) | (c) | (d) | (e) | (f) | (g) | (h) | (i) |
| | | | Other | | | | |
| | | | Annual | Restricted | Securities | | |
| | | | Compen | Stock | Underlying | LTIP | All Other |
Name and Principal | | Salary | Bonus | sation | Award(s) | Options / | Payouts | Compens |
Position [1]
| Year
| ($)
| ($)
| ($)
| ($)
| SARs (#)
| ($)
| ation ($)
|
Zhenyong Gao | 2005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
President and Director | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | |
David W. Ze | 2005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Secretary, Treasurer | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
and Director | 2003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
[1] All compensation received by the officers and directors has been disclosed.
Option/SAR Grants
There are no stock option, retirement, pension, or profit sharing plans for the benefit of our officers and directors.
Long-Term Incentive Plan Awards
We do not have any long-term incentive plans.
Compensation of Directors
We do not have any plans to pay our directors any money.
-26-
Table of Contents
Indemnification
Under our Articles of Incorporation and Bylaws of the corporation, we may indemnify an officer or director who is made a party to any proceeding, including a law suit, because of his position, if he acted in good faith and in a manner he reasonably believed to be in our best interest. We may advance expenses incurred in defending a proceeding. To the extent that the office or director is successful on the merits in a proceeding as to which he is to be indemnified, we must indemnify him against all expenses incurred, including attorney's fees. With respect to a derivative action, indemnity may be made only for expenses actually and reasonably incurred in defending the proceeding, and if the officer or director is judged liable, only by a court order. The indemnification is intended to be to the fullest extent permitted by the laws of the State of Nevada.
Regarding indemnification for liabilities arising under the Securities Act of 1933, which may be permitted to directors or officers under Nevada law, we are informed that, in the opinion of the Securities and Exchange Commission, indemnification is against public policy, as expressed in the Act and is, therefore, unenforceable.
PRINCIPAL AND SELLING SHAREHOLDERS
The following table sets forth, as of the date of this prospectus, the total number of shares owned beneficially by each of our directors, officers and key employees, individually and as a group, and the present owners of 5% or more of our total outstanding shares. The table also reflects what their ownership will be assuming completion of the sale of all shares in this offering. The stockholders listed below have direct ownership of his/her shares and possess voting and dispositive power with respect to the shares. Our office address is at 794 East 20th Avenue, Vancouver, British Columbia, Canada V5V 1N3 and our telephone number is (778)863-0186.
| Direct Amount of | | Percent |
Name of Beneficial Owner
| Beneficial Owner
| Position
| of Class
|
Zhenyong Gao [1] | 500,000 | President, Principal Executive Officer, | 21.01% |
| | and Director | |
| | | |
David W. Ze [2] | 500,000 | Principal Financial Officers, Principal | 21.01% |
| | Accounting Officers, Treasurer, Secretary and Director | |
| | | |
All Officers and Directors as a | | | |
Group (2 Persons) | 1,000,000 | | 42.02% |
Securities authorized for issuance under equity compensation plans.
We have no equity compensation plans.
-27-
Table of Contents
Selling Shareholders
The following table sets forth the name of each selling shareholder, the total number of shares owned prior to the offering, the percentage of shares owned prior to the offering, the number of shares offered, and the percentage of shares owned after the offering, assuming the selling shareholder sells all of his shares and we sell the maximum number of shares.
| | | | Percentage of shares |
| | | | owned after the |
| Total number of | Percentage of | Number of | offering assuming |
| shares owned | shares owned | shares being | all of the share are |
Name | prior to offering | prior to offering | offered | sold in the offering |
| | | | |
585655 BC Ltd. | 20,000 | 0.84% | 20,000 | 0% |
Alice Wenhui Qi | 20,000 | 0.84% | 20,000 | 0% |
Angela Du | 80,000 | 3.36% | 80,000 | 0% |
APAC Pacific Investments Ltd. | 20,000 | 0.84% | 20,000 | 0% |
Chutao Chen | 20,000 | 0.84% | 20,000 | 0% |
Eight Star Investments Ltd. | 80,000 | 3.36% | 80,000 | 0% |
Han Dong | 20,000 | 0.84% | 20,000 | 0% |
JCB Merchants Ltd. | 20,000 | 0.84% | 20,000 | 0% |
Jean Jin | 20,000 | 0.84% | 20,000 | 0% |
Jia, Yanli | 20,000 | 0.84% | 20,000 | 0% |
Jianping Zhang | 20,000 | 0.84% | 20,000 | 0% |
Juggernaut Consultant Limited | 80,000 | 3.36% | 80,000 | 0% |
Kai Wang | 20,000 | 0.84% | 20,000 | 0% |
Karl Cao | 20,000 | 0.84% | 20,000 | 0% |
Li, AiXiang | 20,000 | 0.84% | 20,000 | 0% |
Li, Jing | 20,000 | 0.84% | 20,000 | 0% |
Ling Bao | 20,000 | 0.84% | 20,000 | 0% |
Mega Dollar Investment Ltd. | 80,000 | 3.36% | 80,000 | 0% |
Muyun Zhang | 20,000 | 0.84% | 20,000 | 0% |
Naizheng Jin | 20,000 | 0.84% | 20,000 | 0% |
Qian Jianfang | 20,000 | 0.84% | 20,000 | 0% |
Qian Jinkui | 80,000 | 3.36% | 80,000 | 0% |
Qian Qi | 20,000 | 0.84% | 20,000 | 0% |
Qiming Zhong | 20,000 | 0.84% | 20,000 | 0% |
Qing, YuJiao | 20,000 | 0.84% | 20,000 | 0% |
Richard Song | 20,000 | 0.84% | 20,000 | 0% |
Sam Wang | 20,000 | 0.84% | 20,000 | 0% |
Sunny Metal (North America) Inc. | 20,000 | 0.84% | 20,000 | 0% |
Wei Xin | 40,000 | 1.68% | 40,000 | 0% |
Wen, CuiLan | 20,000 | 0.84% | 20,000 | 0% |
Wuyi Wu | 20,000 | 0.84% | 20,000 | 0% |
Xiao Liu | 20,000 | 0.84% | 20,000 | 0% |
-28-
Table of Contents
Yali Shu | 20,000 | 0.84% | 20,000 | 0% |
Yan Sun | 20,000 | 0.84% | 20,000 | 0% |
Yiyang Ian Huang | 20,000 | 0.84% | 20,000 | 0% |
Yue Guo | 20,000 | 0.84% | 20,000 | 0% |
Yuezhi Zhao | 80,000 | 3.36% | 80,000 | 0% |
Zhang, Chun Wah | 80,000 | 3.36% | 80,000 | 0% |
Zhao, Weichung | 20,000 | 0.84% | 20,000 | 0% |
Zhao, WeiYong | 20,000 | 0.84% | 20,000 | 0% |
Zhe Li | 20,000 | 0.84% | 20,000 | 0% |
Zhicheng Yao | 20,000 | 0.84% | 20,000 | 0% |
Zhou BeiYong | 20,000 | 0.84% | 20,000 | 0% |
Zhu Yongfu | 80,000
| 3.36%
| 80,000
| 0% |
Total | 1,380,000
| 57.98%
| 1,380,000
| 0% |
We issued 2,380,000 shares of common stock as restricted securities pursuant to Reg. S of the Securities Act of 1933 in that all of the sales took place outside the United States of America with non-US persons.
The following is a summary of the issuances of all shares pursuant to Reg. S of the Act.
a) | In June 2005, we issued 1,000,000 shares of common stock to Messrs. Gao and Ze in consideration of $0.00001 per share or a total of $10.00. |
| |
b) | In November 2005, we issued 1,380,000 shares of common stock to forty-four individuals in consideration of $0.025 per share or a total of $34,500. The 1,380,000 shares so issued are being registered in this offering. |
Future Sales of Shares
A total of 2,380,000 shares of common stock are issued and outstanding. Of the 2,380,000 shares outstanding, all are restricted securities as defined in Rule 144 of the Securities Act of 1933. 1,380,000 are being offered for sale by the selling shareholders in this offering.
Shares purchased in this offering, which will be immediately resalable without restriction of any kind.
-29-
Table of Contents
DESCRIPTION OF SECURITIES
Common Stock
Our authorized capital stock consists of 100,000,000 shares of common stock, $0.00001 par value per share. The holders of our common stock:
* | have equal ratable rights to dividends from funds legally available if and when declared by our board of directors; |
* | are entitled to share ratably in all of our assets available for distribution to holders of common stock upon liquidation, dissolution or winding up of our affairs; |
* | do not have preemptive, subscription or conversion rights and there are no redemption or sinking fund provisions or rights; and |
* | are entitled to one non-cumulative vote per share on all matters on which stockholders may vote. |
All shares of common stock now outstanding are fully paid for and non-assessable and all shares of common stock which are the subject of this offering, when issued, will be fully paid for and non-assessable. We refer you to our Articles of Incorporation, Bylaws and the applicable statutes of the state of Nevada for a more complete description of the rights and liabilities of holders of our securities.
Non-cumulative voting
Holders of shares of our common stock do not have cumulative voting rights, which means that the holders of more than 50% of the outstanding shares, voting for the election of directors, can elect all of the directors to be elected, if they so choose, and, in that event, the holders of the remaining shares will not be able to elect any of our directors.
Cash dividends
As of the date of this prospectus, we have not paid any cash dividends to stockholders. The declaration of any future cash dividend will be at the discretion of our board of directors and will depend upon our earnings, if any, our capital requirements and financial position, our general economic conditions, and other pertinent conditions. It is our present intention not to pay any cash dividends in the foreseeable future, but rather to reinvest earnings, if any, in our business operations.
Preferred stock
We are authorized to issue 100,000,000 shares of preferred stock with a par value of $0.00001 per share. The terms of the preferred shares is at the discretion of the board of directors. Currently no preferred shares are issued and outstanding.
Anti-takeover provisions
There are no Nevada anti-takeover provisions that may have the affect of delaying or preventing a change in control.
-30-
Table of Contents
Reports
After we complete this offering, we will not be required to furnish you with an annual report. Further, we will not voluntarily send you an annual report. We will be required to file reports with the SEC under section 15(d) of the Securities Act. The reports will be filed electronically. The reports we will be required to file are Forms 10-KSB, 10-QSB, and 8-K. You may read copies of any materials we file with the SEC at the SEC's Public Reference Room at 100 F Street, NE, Washington, D.C. 20549. You may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet site that will contain copies of the reports we file electronically. The address for the Internet site is www.sec.gov.
Stock transfer agent
Our stock transfer agent for our securities is Signature Stock Transfer, Inc., 2301 Ohio Drive, Suite 100, Plano, Texas 75093 and its telephone number is (972) 612-4120.
CERTAIN TRANSACTIONS
We issued 1,000,000 shares of common stock to Messrs. Gao and Ze, our directors in June 2005, in consideration of $10.00.
Mr. Gao allows us to use a portion of his home as our office on a rent free basis.
As at September 30, 2005, $10,369 is a loan payable to Mr. Gao, who is a director, chief executive officer and principal shareholder of the company. This amount is unsecured, bears no interest with no specific terms of repayment.
LITIGATION
We are not a party to any pending litigation and none is contemplated or threatened.
EXPERTS
Our financial statements for the period from inception to June 30, 2005, included in this prospectus have been audited by Moen and Company, Chartered Accountants, 701 West Georgia Street, Suite 1400, Vancouver, British Columbia V7Y 1C6.
LEGAL MATTERS
Conrad C. Lysiak, Attorney at Law, 601 West First Avenue, Suite 503, Spokane, Washington 99201, telephone (509) 624-1475 has acted as our legal counsel.
-31-
Table of Contents
FINANCIAL STATEMENTS
Our fiscal year end is June 30. We will provide audited financial statements to our stockholders on an annual basis; the statements will be audited by a firm of Chartered Accountants.
Our financial statements from inception to September 30, 2005 (unaudited), and from inception to June 30, 2005 (audited), immediately follow:
FINANCIAL STATEMENTS |
| Balance Sheet | F-1 |
| Statement of Operation | F-2 |
| Statement of Retained Earnings (Deficit) | F-3 |
| Statements of Cash Flows | F-4 |
| Statement of Stockholders' Equity | F-5 |
NOTES TO FINANCIAL STATEMENTS | F-6 |
| |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM | F-13 |
FINANCIAL STATEMENTS |
| Balance Sheet | F-14 |
| Statement of Operation | F-15 |
| Statement of Retained Earnings (Deficit) | F-16 |
| Statement of Cash Flows | F-17 |
| Statement of Stockholders' Equity | F-18 |
NOTES TO FINANCIAL STATEMENTS | F-19 |
-32-
Table of Contents
ADMAX RESOURCES INC. (A Nevada Corporation) (An Exploration Stage Company) Balance Sheets At September 30, 2005 (With Comparative Figures at June 30, 2005) (Expressed in US Dollars)
|
|
|
|
|
|
|
| | | | |
| | September 30 | June 30, |
| | 2005
| | 2005
|
| | (Unaudited - | (Audited) |
Assets | | prepared by management) |
Current Assets | | | | |
| Cash
| $
| 6,936
| $
| 244
|
| | | | | |
Total assets
| $
| 6,936
| $
| 244
|
Liabilities and Stockholders' Equity (Deficit) | | | | |
Current Liabilities | | | | |
| Accounts payable and accrued liabilities | $ | 750 | $ | 4,801 |
| Loan payable to related party (note 5)
|
| 10,369
|
| 10,369
|
Total Current Liabilities
|
| 11,119
|
| 15,170
|
| | | | |
Stockholders' Equity | | | | |
| Common stock (Note 4) | | | | |
| | Authorized: 100,000,000 common shares, with a par value of $0.00001 per share | | | | |
| | 100,000,000 preferred shares, with a par value of $0.00001 per share | | | | |
| | Issued and outstanding: | | | | |
| | 5,000,000 common shares, at par value | | 24 | | 10 |
| | Additional paid in capital | | 34,486 | | - |
| | Subscriptions receivable (Note 8)
|
| (22,500)
|
| -
|
| | 12,010 | | 10 |
| Retained earnings (deficit), accumulated during the exploraiton stage
|
| (16,193)
|
| (14,936)
|
Total stockholders' equity (Deficit)
|
| (4,183)
|
| (14,926)
|
Total liabilities and stockholders' equity (Deficit)
| $
| 6,936
| $
| 244
|
| | | | |
Approved on behalf of the board: | | | | |
| | | | |
| "Zhengyong Gao" | , Director | |
| "David Za" | , Director | |
See Accompanying Notes to Financial Statements
F-1
-33-
Table of Contents
ADMAX RESOURCES INC. (A Nevada Corporation) (An Exploration Stage Company) Statements of Income For the Three Month Period Ended September 30, 2005 (Expressed in US Dollars) (Unaudited - Prepared by Management)
|
|
|
|
|
|
|
|
| | | | From |
| | Three Month | | May 18, 2005 |
| | Period Ended | | (Inception) to |
| | September 30, | | September 30, |
| | 2005
| | 2005
|
| | | | |
General and administrative expenses | | | | |
| Audit and accounting fees | $ | 758 | $ | 2,158 |
| Bank charges and interest | | 209 | | 334 |
| Legal fees | | - | | 10,000 |
| Filing fees | | 290 | | 290 |
| Impairment of Mineral property costs and deferred exploration expenditures
|
| -
|
| 3,411
|
| | | | |
Total general and administrative expenses
|
| 1,257
|
| 16,193
|
Net income (loss ) for the period
|
| (1,257)
|
| (16,193)
|
| | | | |
Earnings (Loss) per share | | | | |
| Basic and diluted
| $
| (0.00)
| $
| (0.01)
|
| | | | |
| Weighted average number of shares outstanding - Basic and diluted
|
|
| 2,380,000
|
| 1,076,000
|
See Accompanying Notes to Financial Statements
F-2
-34-
Table of Contents
ADMAX RESOURCES INC. (A Nevada Corporation) (An Exploration Stage Company) Statements of Retained Earnings (Deficit) For the Three Month Period Ended September 30, 2005 (Expressed in US Dollars) (Unaudited - Prepared by Management)
|
|
|
|
|
|
|
| | | | From |
| | Three Month | | May 18, 2005 |
| | Period Ended | | (Inception) to |
| | September 30, | | September 30, |
| | 2005
| | 2005
|
| | | | |
Retained earnings (deficit), beginning of the period | $ | (14,936) | $ | - |
| | | | |
Net income (loss ) for the period
|
| (1,257)
|
| (16,193)
|
| | | | |
Retained earnings (deficit), end of the period
| $
| (16,193)
| $
| (16,193)
|
See Accompanying Notes to Financial Statements
F-3
-35-
Table of Contents
ADMAX RESOURCES INC. (A Nevada Corporation) (An Exploration Stage Company) Statements of Cash Flows For the Three Month Period Ended September 30, 2005 (Expressed in US Dollars) (Unaudited - Prepared by Management)
|
|
|
|
|
|
|
| | | | From |
| | Three Month | | May 18, 2005 |
| | Period Ended | | (Inception) to |
| | September 30, | | September 30, |
| | 2005
| | 2005
|
Cash derived from (used for) | | | | |
| Operating activities | | | | |
| | Net income (loss) for the period | $ | (1,257) | $ | (16,193) |
| | Add Back: | | | | |
| | | Impairment of Mineral property costs and deferred exploration expenditures
|
|
|
| 3,411
|
| | | | (12,782) |
| | Changes in operating assets and liabilities | | | | |
| | | Accounts payable and accrued liabilities
|
| (4,051)
|
| 750
|
| | | | |
| Net cash provided by (used in) operating activities
|
| (5,308)
|
| (12,032)
|
| | | | |
| Investing activities | | | | |
| | Mineral property costs and deferred exploration expenditures
|
|
|
| (3,411)
|
| Net cash used in investing activities
|
|
|
| (3,411)
|
| Financing activities | | | | |
| | Loan payable to related party | | - | | 10,369 |
| | Capital stock paid
|
| 12,000
|
| 12,010
|
| Net cash provided by (used in) investing activities
|
| 12,000
|
| 22,379
|
| | | | |
Cash increase during the period | | 6,692 | | 6,936 |
| | | | |
Cash beginning of the period
|
| 244
|
| -
|
| | | | |
Cash end of the period
| $
| 6,936
| $
| 6,936
|
See Accompanying Notes to Financial Statements
F-4
-36-
Table of Contents
ADMAX RESOURCES INC. (A Nevada Corporation) (An Exploration Stage Company) Statements of Changes in Stockholders' Equity From Date of Incorporation and Inception on May 18, 2005 to September 30, 2005 (Expressed in US Dollars) (Unaudited - Prepared by Management)
|
|
|
|
|
|
|
| | | | | | | | | |
| | | | | | | Deficit | | |
| | | | | | | Accumulated | | |
| Common Shares | | Additional | | During the | | |
| | | Par Value | | Paid-in | | Exploration | | |
| Number
| | Per Share
| | Capital
| | Stage
| | Total
|
| | | | | | | | | | |
Balance, May 18, 2005 (Date of | | | | @$0.00001 | | | | | | |
(Inception) | $ | - | $ | - | $ | - | $ | - | $ | - |
| | | | | | | | | | |
Capital stock issued for cash | | | | | | | | | | |
on May 19, 2005 at a price of | | | | | | | | | | |
$0.00001 per share
|
| 1,000,000
|
| 10
|
| -
|
| -
|
| 10
|
| | | | | | | | | | |
Net loss, May 18, to June 30, 2005
|
|
|
|
|
|
|
| (14,936)
|
| (14,936)
|
| | | | | | | | | | |
Balance, June 30, 2005 | | 1,000,000 | | 10 | | - | | (14,936) | | (14,926) |
| | | | | | | | | | |
Capital stock issued for cash | | | | | | | | | | |
on September 20, 2005 at a price of | | | | | | | | | | |
$0.025 per share | | 1,380,000 | | 14 | | 34,486 | | | | 34,500 |
| | | | | | | | | | |
Unpaid share capital | | | | | | (22,500) | | | | (22,500) |
| | | | | | | | | | |
Net loss, three month period | | | | | | | | | | |
ended September 30, 2005
|
|
|
|
|
|
|
| (1,257)
|
| (1,257)
|
| | | | | | | | | | |
Balance, September 30, 2005
|
| 2,380,000
| $
| 24
| $
| 11,986
| $
| (16,193)
| $
| (4,183)
|
See Accompanying Notes to Financial Statements
F-5
-37-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
September 30, 2005
(Unaudited - Prepared by Management)
Note 1Nature and Continuance of Operations
Admax Resources Inc. ("The Company") was incorporated in the State of Nevada on May 18, 2005 and that is also the inception date. The company is an Exploration Stage Company as defined by Statement of Financial Accounting Standard ("SFAS") No. 7. The Company has acquired a mineral property located in the Province of British Columbia, Canada, and has not yet determined whether this property contains reserves that are economically recoverable. The recoverability of amounts from the property will be dependent upon the discovery of economically recoverable reserves, confirmation of the Company's interest in the underlying property, the ability of the Company to obtain necessary financing to satisfy the expenditure requirements under the property agreement, and to complete the development of the property, and upon future profitable production or proceeds from the sale thereof.
Going Concern
These financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America applicable to a going concern which assume that the Company will realize its assets and discharge its liabilities in the normal course of business. The Company has incurred losses of $16,193 since inception and might not have sufficient working capital for the next twelve months. These factors create doubt as to the ability of the Company to continue as a going concern. Realization values may be substantially different from the carrying values as shown in these financial statements should the Company be unable to continue as a going concern. The Company has a working capital deficit at September 30, 2005 of $4,183. Management is in the process of identifying sources for additional financing to fund working capital requirements and the ongoing development of the Company's business.
Note 2Summary of Significant Accounting Policies
Basis of Presentation
The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America and are expressed in US dollars. The Company's fiscal year end is June 30.
Mineral property acquisition costs and deferred exploration expenditures
In April 2004, the Financial Accounting Standards Board (" FASB") ratified Emerging Issues Task Force ("EITF") Issue No. 04-2, which amends Statement of Financial Accounting Standards ("SFAS") NO. 141 to the extent all mineral rights are to be considered tangible assets for accounting purposes. The accounting policy related to mineral property has been revised as follows:
F-6
-38-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
September 30, 2005
(Unaudited - Prepared by Management)
Note 2Summary of Significant Accounting Policies - (cont'd)
Mineral properties consist of exploration and mining concessions, options and contracts. Acquisition and leasehold cost and exploration costs are capitalized and deferred until such time as the property is put into production or the properties are disposed of either through sale or abandonment. These costs are evaluated at the end of each reporting period for indication of impairment. If put into production, the costs of acquisition and exploration will be depreciated over the life of the property, based on estimated economic reserves. Proceeds received from the sale of any interest in property will first be credited against the carrying value of the property, with any excess included in operation for the period. If a property is abandoned, the property and deferred exploration costs will be written off to operations.
Use of Estimates and Assumptions
The preparation of financial statements in conformity with US generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Foreign Currency Translation
The Company's functional and reporting currency is the United States dollar. The financial statements of the Company are translated to United States dollars in accordance with SFAS No. 52 "Foreign Currency Translation". Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income. Foreign currency transactions are primarily undertaken in Canadian dollars.
Financial Instruments
The carrying value of cash, accounts payable and accrued liabilities and loan payable to related party, approximate their fair value because of the short maturity of these instruments. The Company's operations are in Canada and virtually all of its assets and liabilities are giving rise to significant exposure to market risks from changes in foreign currency rates. The financial risk is the risk to the Company's operations that arise from fluctuations in foreign exchange rates and the degree of volatility of these rates. Currently, the Company does not use derivative instruments to reduce its exposure to foreign currency risk.
F-7
-39-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
September 30, 2005
(Unaudited - Prepared by Management)
Note 2Summary of Significant Accounting Policies - (cont'd)
Environmental Costs
Environmental expenditures that relate to current operations are charged to operations or capitalized as appropriate. Expenditures that relate to an existing condition caused by past operations, and which do not contribute to current or future revenue generation, are charged to operations. Liabilities are recorded when environmental assessments and/or remedial efforts are probable, and the cost can be reasonably estimated. Generally, the timing of these accruals coincides with the earlier of completion of a feasibility study or the Company's commitments to a plan of action based on the then known facts.
Income Taxes
Potential benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has adopted SFAS No. 109 as of its inception. Pursuant to SFAS No. 109 the Company is required to compute tax asset benefits for net operating losses carried forward. Potential benefits of net operating losses have not been recognized in these financial statements because the Company cannot be assured it is more likely than not it will utilize the net operating losses carried forward in future years; and accordingly is offset by a valuation allowance.
Basic and Diluted Net Loss Per Share
The Company computes net income (loss) per share in accordance with SFAS No. 128, "Earnings per Share". SFAS No. 128 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing Diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti dilutive.
Stock-based Compensation
In December 2002, the Financial Accounting Standards Board issued Financial Accounting Standard No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure" ("SFAS No. 148"), an amendment of Financial Accounting Standard No. 123 "Accounting for Stock-Based Compensation" ("SFAS No. 123"). The purpose of SFAS No. 148 is to: (1) provide alternative methods of transition for an entity that voluntarily changes to the fair value based method of accounting for stock-based employee compensation, (2) amend the disclosure provisions to require prominent disclosure about the effects on reported net income of an entity's accounting policy decisions with respect to stock-based employee compensation, and (3) to require disclosure of those effects in interim financial information. The disclosure provisions of SFAS No. 148 were effective for the Company for the period ended September 30, 2005.
F-8
-40-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
September 30, 2005
(Unaudited - Prepared by Management)
Note 2Summary of Significant Accounting Policies - (cont'd)
Stock-based Compensation (cont'd)
The Company has elected to account for stock-based employee compensation arrangements in accordance with the provisions of Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees", ("APB No. 25") and comply with the disclosure provisions of SFAS No. 123 as amended by SFAS No. 148 as described above. In addition, in accordance with SFAS No. 123 the Company applies the fair value method using the Black-Scholes option-pricing model in accounting for options granted to consultants. Under APB No. 25, compensation expense for employees is recognized based on the difference, if any, on the date of grant between the estimated fair value of the Company's stock and the amount an employee must pay to acquire the stock. Compensation expense is recognized immediately for past services and pro-rata for future services over the option-vesting period. To June 30, 2005 the Company has not granted any stock options.
The Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance with SFAS No. 123 and the conclusions reached by the Emerging Issues Task Force in Issue No. 96-18. Costs are measured at the estimated fair market value of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable. The value of equity instruments issued for consideration other than employee services is determined on the earliest of a performance commitment or completion of performance by the provider of goods or services as defined by EITF 96-18.
The Company has also adopted the provisions of the Financial Accounting Standards Board Interpretation No.44, Accounting for Certain Transactions Involving Stock Compensation - An Interpretation of APB Opinion No. 25 ("FIN 44"), which provides guidance as to certain applications of APB 25.
Comprehensive Income
The Company has no items that represent other comprehensive income.
Cash
Cash consists of funds on deposit with the Company's bankers.
Concentration of Credit Risk
Financial instruments that potentially subject the Company to credit risk consist principally of cash, deposited with a high quality credit institution.
F-9
-41-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
September 30, 2005
(Unaudited - Prepared by Management)
Note 3Mineral Property
The company owns a 100% interest in a mineral claim referred to as August mineral claim, comprising a total of 12 contiguous units and an area of 622 acres. The property is situated south of Princeton, Similkameen Region, British Columbia, Canada. The claim was acquired on June 28, 2005 by Mr. Zhenyong Gao on behalf of the Company from Jacqueline Ann Mcleod for $10.00. The property is held in trust for the Company by Mr. Zhenyong Gao. The Tenure Number of the property is 514554 and is in good standing until June 15, 2006.
Note 4Preferred Stock - Terms and Conditions
The preferred stock may be divided into, and issued, in series. The Board of Directors of the Company is authorized to divide the authorized shares of preferred stock into one or more series, each of which shall be so designated as to distinguish the shares thereof from the shares of all other series and classes. The Board of Directors of the Company is authorized, within any limitations prescribed by law and this Article, to fix and determine the designations, rights, qualifications, preferences, limitations and terms of the shares of any series of preferred stock including but not limited to the following:
(a) | The rate of dividend, the time of payment of dividends, whether dividends are cumulative, and the date from which any dividends shall accrue; |
(b) | Whether shares may be redeemed, and, if so, the redemption price and the terms and conditions of redemption; |
(c) | The amount payable upon shares in the event of voluntary or involuntary liquidation; |
(d) | Sinking fund or other provisions, if any, for the redemption or purchase of shares; |
(e) | The terms and conditions on which shares may be converted, if the shares of any series are issued with the privilege of conversion; |
(f) | Voting powers, if any, provided that if any of the preferred stock or series thereof shall have voting rights, such preferred stock or series shall vote only on a share for share basis with the common stock on any matter, including but not limited to the election of directors, for which such preferred stock or series has such rights; and, |
(g) | Subject to the foregoing, such other terms, qualifications, privileges, limitations, options, restrictions, and special or relative rights and preferences, if any, of shares or such series as the Board of Directors of the Company may, at the time so acting, lawfully fix and determine under the laws of the State of Nevada. |
The Company shall not declare, pay or set apart for payment any dividend or other distribution (unless payable solely in shares of common stock or other class of stock junior to the preferred stock as to dividends or upon liquidation) in respect of common stock, or other class of stock junior the preferred stock, nor shall it redeem, purchase or otherwise acquire
F-10
-42-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
September 30, 2005
(Unaudited - Prepared by Management)
Note 4 Preferred Stock -Terms and Conditions (cont'd)
for consideration shares of any of the foregoing, unless dividends, if any, payable to holders of preferred stock for the current period (and in the case of cumulative dividends, if any, payable to holder of preferred stock for the current period and in the case of cumulative dividends, if any, for all past periods) have been paid, are being paid or have been set aside for payments, in accordance with the terms of the preferred stock, as fixed by the Board of Directors.
In the event of the liquidation of the Company, holders of preferred stock shall be entitled to receive, before any payment or distribution on the common stock or any other class of stock junior to the preferred stock upon liquidation, a distribution per share in the amount of the liquidation preference, if any, fixed or determined in accordance with the terms of such preferred stock plus, if so provided in such terms, and amount per share equal to accumulated and unpaid dividends in respect of such preferred stock (whether or not earned or declared) to the date of such distribution. Neither the sale, lease or exchange of all or substantially all of the property and assets of the Company, nor any consolidation or merger of the Company, shall be deemed to be a liquidation for the purposes of these terms and conditions
Note 5Related Parties
As at September 30, 2005, $10,369 is a loan payable to a related party, who is a Director, Chief Executive Officer and principal shareholder of the company. This amount is unsecured, bears no interest and has no specific terms of repayment.
No management remuneration has been recorded for related parties during the period.
Note 6Income Taxes
Potential benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has incurred a net operating loss of $16,193. Pursuant to SFAS No. 109 the Company is required to compute tax asset benefits for net operating losses carried forward. Potential benefit of net operating losses have not been recognized in these financial statements because the Company cannot be assured it is more likely than not it will utilize the net operating losses carried forward in future years.
The components of the net deferred tax asset at September 30, 2005, and the statutory tax rate, the effective tax rate and the elected amount of the valuation allowance are disclosed below:
F-11
-43-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
September 30, 2005
(Unaudited - Prepared by Management)
Note 6Income Taxes (cont'd)
| | | | $ |
| | | | |
Net Operating Loss | | | | 16,193 |
| | | | |
Statutory Tax Rate | | | | 34% |
| | | | |
Effective Tax Rate | | | | -- |
| | | | |
Deferred Tax Asset | | | | 5,506 |
| | | | |
Valuation Allowance
|
|
|
| (5,506)
|
| | | | |
Net Deferred Tax Asset
|
|
|
| --
|
Note 7Commitment
The Company has committed to its attorney to pay $20,000 for legal fees for preparation of and filing of a Form SB-2 registration. The amount of $10,000 has been paid and is expensed in these financial statements and the balance of $10,000 is due upon SEC effectiveness and is therefore not recorded as a liability at September 30, 2005.
Note 8Subsequent Events
The Company proposes to raise public funds by the issuance of common stock, by way of a prospectus, subject to regulatory approvals.
Subsequent to September 30, 2005, subscriptions receivable of $22,500 were received.
F-12
-44-
Table of Contents
MOEN AND COMPANY CHARTERED ACCOUNTANTS |
Member: Canadian Institute of Chartered Accountants Institute of Chartered Accountants of British Columbia Institute of Management Accountants (USA) (From 1965) Registered with: Public Company Accounting Oversight Board (USA) (PCAOB) Canadian Public Accountability Board (CPAB) Canada - British Columbia Public Practice Licence | Securities Commission Building PO Box 10129, Pacific Centre Suite 1400 - 701 West Georgia Street Vancouver, British Columbia Canada V7Y 1C6 Telephone: (604) 662-8899 Fax: (604) 662-8809 Email: moenca@telus.net |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Directors of
Admax Resources Inc. (A Nevada Corporation)
(An Exploration Stage Company)
We have audited the accompanying balance sheet of Admax Resources Inc. (A Nevada Corporation) (An Exploration Stage Company) as of June 30, 2005, and the related statements of income, retained earnings (deficit), cash flows and stockholders' equity for the period from incorporation date, and inception date, of May 18, 2005 to June 30, 2005. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Admax Resources Inc. (A Nevada Corporation) (An Exploration Stage Company) as of June 30, 2005, and the results of its income and its cash flows for the period from incorporation date, and inception date of May 18, 2005 to June 30, 2005 in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the financial statements, conditions exist which raise substantial doubt about the Company's ability to continue as a going concern unless it is able to generate sufficient cash flows to meet its obligations and sustain its operations. Management's plans in regard to these matters are also described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Vancouver, British Columbia, Canada December 20, 2005 | /s/ Moen and Company Chartered Accountants |
"Independent Accountants and Auditors'
F-13
-45-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
BALANCE SHEET
June 30, 2005
(Expressed in US Dollars)
ASSETS | | |
| | |
Current Assets | | |
| Cash
| $
| 244
|
| | |
Total Assets
| $
| 244
|
| | |
LIABILITIES | | |
Current Liabilities | | |
| Accounts payable and accrued liabilities | | 4,801 |
| Loan payable to related party (note 5)
|
| 10,369
|
| | |
Total Liabilities
|
| 15,170
|
| | |
STOCKHOLDERS' EQUITY (DEFICIT) | | |
| | |
Common Stock (Note 4) | | |
| Authorized: | | |
| | 100,000,000 common shares, with a par value of $0.00001 per share | | |
| | 100,000,000 preferred shares, with a par value of $0.00001 per share | | |
| Issued: | | |
| | 1,000,000 common shares issued and outstanding, par value | | 10 |
Additional Paid in Capital
|
| --
|
| | 10 |
Deficit Accumulated During The Exploration Stage
|
| (14,936)
|
| | |
Total Stockholders' Equity (Deficit)
|
| (14,926)
|
| | |
Total Liabilities and Stockholders' Equity (Deficit)
| $
| (14,926)
|
| Commitment: | Note 7 |
| Subsequent events: | Note 8 |
Approved on Behalf of the Board:
/s/ Zhenyong Gao, Director and Chief Executive Officer
/s/ David Za, Director and Chief Financial Officer
See accompanying notes and independent Auditors' Report
F-14
-46-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
STATEMENT OF INCOME
(Expressed in US Dollars)
| | From May 18, 2005 (Inception) to June 30, |
| | 2005
|
| | |
Revenue
| $
| -
|
| | |
Expenses | | |
| Audit fees | | 1,400 |
| Legal fees | | 10,000 |
| Bank service charges | | 125 |
| Impairment of Mineral property costs and deferred exploration expenditures
|
| 3,411
|
| | |
Total Expenses
|
| 14,936
|
| | |
Net loss for the period
| $
| (14,936)
|
| | |
Basic and diluted loss per share
| $
| 0.01
|
| | |
Weighted average number of shares outstanding - Basic and diluted
|
| 1,000,000
|
See accompanying notes and independent Auditors' Report
F-15
-47-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
STATEMENT OF RETAINED EARNINGS (DEFICIT)
(Expressed in US Dollars)
| | From May 18, 2005 (Inception) to June 30, |
| | 2005
|
| | |
Retained earnings, beginning of the period | $ | -- |
| | |
Net loss for the period
|
| (14,936)
|
| | |
Retained earnings (Deficit), end of the period
| $
| (14,936)
|
See accompanying notes and independent Auditors' Report
F-16
-48-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
STATEMENT OF CASH FLOWS
(Expressed in US Dollars)
| | From May 18, 2005 (Inception) to June 30, |
| | 2005
|
| | |
Operating Activities | | |
| | |
| Net loss for the period | $ | (14,936) |
Add Back: | | |
| Impairment of Mineral property costs and deferred exploration expenditures
|
| 3,411
|
| | |
| | 11,525 |
Change in non-cash working capital balance related to operations | | |
| | |
| Accounts payable and accrued liabilities
|
| 4,801
|
| | |
Net cash used in operating activities | | (6,724) |
| | |
Net cash used in investing activities | | -- |
| Mineral property costs and deferred exploration expenditures
|
| (3,411)
|
Net cash used in investing activities
|
| (3,411)
|
| | |
Financing Activities | | |
| Loan payable to related party | | 10,369 |
| Capital stock issued
|
| 10
|
| | |
Net cash from financing activities
|
| 10,379
|
| | |
Increase in cash during the period | | 244 |
| | |
Cash, beginning of the period
|
| --
|
| | |
Cash, end of the period
| $
| 244
|
| | |
Supplemental Disclosure | | |
| Interest paid | | -- |
| Income taxes paid | | -- |
See accompanying notes and independent Auditors' Report
F-17
-49-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
STATEMENT OF STOCKHOLDERS' EQUITY
From Date of Incorporation and Inception on May 18, 2005 to June 30, 2005
(Expressed in US Dollars)
| | | | | Additional | | | Deficit Accumulated During the | | | |
| Common Shares | | | Paid-in | | | Exploration | | | |
| Number | Par Value | | | Capital | | | Stage | | | Total |
| | | | $0.00001 per share | | | | | | | | | |
Balance May 18, 2005 (Date of Inception) | B | | $ | B | | $ | B | | $ | B | | $ | B |
| | | | | | | | | | | | | |
Capital stock issued for cash | | | | | | | | | | | | | |
on May 19, 2005 at a price of | | | | | | | | | | | | | |
$0.00001 per share | 1,000,000 | | | 10 | | | -- | | | -- | | | 10 |
| | | | | | | | | | | | | |
Net loss for the period
|
|
|
|
|
|
|
|
|
| (14,936)
|
|
| (14,936)
|
| | | | | | | | | | | | | |
Balance, June 30, 2005
| 1,000,000
|
| $
| 10
|
| $
|
|
| $
| (14,936)
|
| $
| (14,926)
|
See accompanying notes and independent Auditors' Report
F-18
-50-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
June 30, 2005
Note 1 Nature and Continuance of Operations
Admax Resources Inc. ("The Company") was incorporated in the State of Nevada on May 18, 2005. The company is an Exploration Stage Company as defined by Statement of Financial Accounting Standard ("SFAS") No. 7. The Company has acquired a mineral property located in the Province of British Columbia, Canada, and has not yet determined whether this property contains reserves that are economically recoverable. The recoverability of amounts from the property will be dependent upon the discovery of economically recoverable reserves, confirmation of the Company's interest in the underlying property, the ability of the Company to obtain necessary financing to satisfy the expenditure requirements under the property agreement, and to complete the development of the property, and upon future profitable production or proceeds from the sale thereof.
Going Concern
These financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America applicable to a going concern which assume that the Company will realize its assets and discharge its liabilities in the normal course of business. The Company has incurred losses of $14,936 since inception and might not have sufficient working capital for the next twelve months. These factors create doubt as to the ability of the Company to continue as a going concern. Realization values may be substantially different from the carrying values as shown in these financial statements should the Company be unable to continue as a going concern. Management is in the process of identifying sources for additional financing to fund working capital requirements and the ongoing development of the Company's business.
Note 2 Summary of Significant Accounting Policies
Basis of Presentation
The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America and are expressed in US dollars. The Company's fiscal year end is June 30.
Mineral property acquisition costs and deferred exploration expenditures
In April 2004, the Financial Accounting Standards Board (" FASB") ratified Emerging Issues Task Force ("EITF") Issue No. 04-2, which amends Statement of Financial Accounting Standards ("SFAS") NO. 141 to the extent all mineral rights are to be considered tangible assets for accounting purposes. The accounting policy related to mineral property has been revised as follows:
Mineral properties consist of exploration and mining concessions, options and contracts. Acquisition and leasehold cost and exploration costs are capitalized and deferred until such time as the property is put into production or the properties are disposed of either through sale or abandonment. These costs are evaluated at the end of each reporting period for indication of impairment. If put into production, the costs of acquisition and exploration will be depreciated over the life of the property, based on estimated economic reserves.
F-19
-51-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
June 30, 2005
Note 2 Summary of Significant Accounting Policies - (cont'd)
Proceeds received from the sale of any interest in property will first be credited against the carrying value of the property, with any excess included in operation for the period. If a property is abandoned, the property and deferred exploration costs will be written off to operations.
Use of Estimates and Assumptions
The preparation of financial statements in conformity with US generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Foreign Currency Translation
The Company's functional and reporting currency is the United States dollar. The financial statements of the Company are translated to United States dollars in accordance with SFAS No. 52 "Foreign Currency Translation". Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income. Foreign currency transactions are primarily undertaken in Canadian dollars.
Financial Instruments
The carrying value of cash, accounts payable and accrued liabilities and loan payable to related party, approximate their fair value because of the short maturity of these instruments. The Company's operations are in Canada and virtually all of its assets and liabilities are giving rise to significant exposure to market risks from changes in foreign currency rates. The financial risk is the risk to the Company's operations that arise from fluctuations in foreign exchange rates and the degree of volatility of these rates. Currently, the Company does not use derivative instruments to reduce its exposure to foreign currency risk.
Environmental Costs
Environmental expenditures that relate to current operations are charged to operations or capitalized as appropriate. Expenditures that relate to an existing condition caused by past operations, and which do not contribute to current or future revenue generation, are charged to operations. Liabilities are recorded when environmental assessments and/or remedial efforts are probable, and the cost can be reasonably estimated. Generally, the timing of these accruals coincides with the earlier of completion of a feasibility study or the Company's commitments to a plan of action based on the then known facts.
F-20
-52-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
June 30, 2005
Note 2 Summary of Significant Accounting Policies - (cont'd)
Income Taxes
Provisions for income taxes are based on taxes payable or refundable for the current year and deferred taxes on temporary differences between the amount of taxable income and pretax financial income and between the tax bases of assets and liabilities and their reported amounts in the financial statements. Deferred tax assets and liabilities are included in the financial statements at currently enacted income tax rates applicable to the period in which the deferred tax assets and liabilities are expected to be realized and settled as prescribed in FASB Statement No. 109, Accounting for income taxes. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.
Basic and Diluted Net Loss Per Share
The Company computes net income (loss) per share in accordance with SFAS No. 128, "Earnings per Share". SFAS No. 128 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing Diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti dilutive.
Stock-based Compensation
In December 2004, the Financial Accounting Standards Board (FASB) Issued Statement of Financial Accounting Standard (SFAS) No. 123 R, "Share Based Payment". SFAS 123R is a revision of SFAS No. 123 " Accounting for Stock-based Compensation", and supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees" and its related implementation guidance. SFAS 123R establishes stablishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which and entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity's equity instruments or that may be settled by the issuance of those equity instruments. SFAS 123R focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions. SFAS 123R does not change the accounting guidance for share-based payment transactions with parties other tha n employees provided in SFAS 123 as originally issued and Emerging issues Task Force Issue No. 96-18, "Accounting for Equity Instruments That are Issued to Other Than Employees for Acquiring, or in Conjunctjion with Selling, Goods or Services". SFAS 123R does not address the accounting for employee share ownership plans, which are subject to AICPA Statement of Position 93-6, "Employers' Accounting for Employee Stock Ownership Plans". SFAS 123R requires a public entity to measure the cost of employee services received in exchange for and award of equity
F-21
-53-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
June 30, 2005
Note 2 Summary of Significant Accounting Policies - (cont'd)
Stock-based Compensation (cont'd)
instruments based on the grant-date fair value of the award (with limited exceptions). That cost will be recognized over the period during which an employee is required to provide service in exchange for the award - the requisite service period (usually the vesting period). SFAS 123R requires that the compensation cost relating to share-based payment transactions be recognized in financial statements. That cost will be measured based on the fair value of the equity or liability instruments issued. The scope of SFAS 123R includes a vide range of share-based compensation arrangements including share options, restricted share plans , performance-based awards, share appreciation rights, and employee share purchase plans. Public entities that file as small business issuers will be required to apply SFAS 123R in the first interim or annual reporting period that begins after December 15, 2005. The adoption of this standard is not expected to have a material effect on the Company's results of oper ations or financial position.
Comprehensive Income
The Company has no items that represent other comprehensive income.
Cash
Cash consists of funds on deposit with the Company's bankers.
Concentration of Credit Risk
Financial instruments that potentially subject the Company to credit risk consist principally of cash, deposited with a high quality credit institution.
Recent Accounting Pronouncements
In December 2004, FASB issued SFAS No. 153, "Exchanges of Nonmonetary Assets- An Amendment of APB Opinion No. 29". The guidance in APB Opinion No. 29, "Accounting for Nonmonetary Transactions", is based on the principle that exchanges of nonmonetary assets should be measured based on the fair value of the assets exchanged. The guidance in that Opinion, however, included certain exceptions to that principle. SFAS No. 153 amends Opinion No. 29 to eliminate the exception for nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. The provisions of SFAS No. 153 are effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. Early application is permitted and companies must apply the standard pr ospectively. The adoption of this standard is not expected to have a material effect on the Company's results of operations or financial position.
F-22
-54-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
June 30, 2005
Note 3 Mineral Property
The company owns a 100% interest in a mineral claim referred to as August mineral claim, comprising a total of 12 contiguous units and an area of 622 acres. The property is situated south of Princeton, Similkameen Region, British Columbia, Canada. The claim was acquired on June 28, 2005 by Mr. Zhenyong Gao on behalf of the Company from Jacqueline Ann Mcleod for $10.00. The property is held in trust for the Company by Mr. Zhenyong Gao. The Tenure Number of the property is 514554 and is in good standing until June 15, 2006. In addition to the cost of the property, the amount of $3,390 has been incurred as geological report costs to June 30, 2005. These cost are capitalized and evaluated for impairment. These are no proved mineral reserves or probable mineral reserves and therefore no value is attributable to the aforementioned cost, and as a result, this impairment of $3,411 is recorded in the statement of the income.
Note 4 Preferred Stock - Terms and Conditions
The preferred stock may be divided into, and issued, in series. The Board of Directors of the Company is authorized to divide the authorized shares of preferred stock into one or more series, each of which shall be so designated as to distinguish the shares thereof from the shares of all other series and classes. The Board of Directors of the Company is authorized, within any limitations prescribed by law and this Article, to fix and determine the designations, rights, qualifications, preferences, limitations and terms of the shares of any series of preferred stock including but not limited to the following:
(a) | The rate of dividend, the time of payment of dividends, whether dividends are cumulative, and the date from which any dividends shall accrue; |
(b) | Whether shares may be redeemed, and, if so, the redemption price and the terms and conditions of redemption; |
(c) | The amount payable upon shares in the event of voluntary or involuntary liquidation; |
(d) | Sinking fund or other provisions, if any, for the redemption or purchase of shares; |
(e) | The terms and conditions on which shares may be converted, if the shares of any series are issued with the privilege of conversion; |
(f) | Voting powers, if any, provided that if any of the preferred stock or series thereof shall have voting rights, such preferred stock or series shall vote only on a share for share basis with the common stock on any matter, including but not limited to the election of directors, for which such preferred stock or series has such rights; and, |
(g) | Subject to the foregoing, such other terms, qualifications, privileges, limitations, options, restrictions, and special or relative rights and preferences, if any, of shares or such series as the Board of Directors of the Company may, at the time so acting, lawfully fix and determine under the laws of the State of Nevada. |
The Company shall not declare, pay or set apart for payment any dividend or other distribution (unless payable solely in shares of common stock or other class of stock junior to the preferred stock as to dividends or upon liquidation) in respect of common stock, or other class of stock junior the preferred stock, nor shall it redeem, purchase or otherwise acquire
F-23
-55-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
June 30, 2005
Note 4 Preferred Stock - Terms and Conditions (cont'd)
for consideration shares of any of the foregoing, unless dividends, if any, payable to holders of preferred stock for the current period (and in the case of cumulative dividends, if any, payable to holder of preferred stock for the current period and in the case of cumulative dividends, if any, for all past periods) have been paid, are being paid or have been set aside for payments, in accordance with the terms of the preferred stock, as fixed by the Board of Directors.
In the event of the liquidation of the Company, holders of preferred stock shall be entitled to receive, before any payment or distribution on the common stock or any other class of stock junior to the preferred stock upon liquidation, a distribution per share in the amount of the liquidation preference, if any, fixed or determined in accordance with the terms of such preferred stock plus, if so provided in such terms, and amount per share equal to accumulated and unpaid dividends in respect of such preferred stock (whether or not earned or declared) to the date of such distribution. Neither the sale, lease or exchange of all or substantially all of the property and assets of the Company, nor any consolidation or merger of the Company, shall be deemed to be a liquidation for the purposes of these terms and conditions
Note 5 Related Parties
As at June 30, 2005, $10,369 is a loan payable to a related party, who is a Director, Chief Executive Officer and principal shareholder of the company. This amount is unsecured, bears no interest with no specific terms of repayment.
No management remuneration has been recorded for related parties during the period.
Note 6Income Taxes
Potential benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has incurred a net operating loss of $14,915. Pursuant to SFAS No. 109 the Company is required to compute tax asset benefits for net operating losses carried forward. Potential benefit of net operating losses have not been recognized in these financial statements because the Company cannot be assured it is more likely than not it will utilize the net operating losses carried forward in future years.
The components of the net deferred tax asset at June 30, 2005, and the statutory tax rate, the effective tax rate and the elected amount of the valuation allowance are disclosed below:
F-24
-56-
Table of Contents
ADMAX RESOURCES INC.
(A Nevada Corporation)
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
June 30, 2005
Note 6Income Taxes (cont'd)
| | | | $ |
| | | | |
Net Operating Loss | | | | 14,936 |
| | | | |
Statutory Tax Rate | | | | 34% |
| | | | |
Effective Tax Rate | | | | - |
| | | | |
Deferred Tax Asset | | | | 5,078 |
| | | | |
Valuation Allowance
|
|
|
| (5,078)
|
| | | | |
Net Deferred Tax Asset
|
|
|
| -
|
The expiration date of the loss carried forward for the fiscal year ended June 30, 2005 is June 30, 2025. The expiration date for U.S. net operating losses (NOL) may be extendable under the U.S. Internal Revenue Code.
Note 7Commitment
The Company has committed to its attorney to pay $20,000 for legal fees for preparation of and filing of a Form SB-2 registration. The amount of $10,000 has been paid and is expensed in these financial statements and the balance of $10,000 is due upon SEC effectiveness and is therefore not recorded as a liability at June 30, 2005.
Note 8Subsequent Events
The Company proposes to raise public funds by the issuance of common stock, by way of a prospectus, subject to regulatory approvals.
Subsequent to June 30, 2005, $12,500 was advanced to the Company by 25 proposed investors.
F-25
-57-
Table of Contents
Until April 18, 2006, ninety days after the date of this prospectus, all dealers effecting transactions in our registered securities, whether or not participating in this distribution, may be required to deliver a prospectus. This is in addition to the obligation of dealers to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.
-58-