FRANKLIN TOWERS ENTERPRISES, INC. AND SUBSIDIARY
INDEX TO FINANCIAL STATEMENTS
| Page |
| |
Condensed Consolidated Balance Sheets as of June 30, 2008 (Unaudited) and December 31, 2007 | F-2 |
| |
Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2008 and 2007 (Unaudited) | F-3 |
| |
Condensed Consolidated Statement of Stockholders’ Equity for the six months ended June 30, 2008 (Unaudited) | F-4 |
| |
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2008 and 2007 (Unaudited) | F-5 |
| |
Notes to Condensed Consolidated Financial Statements (Unaudited) | F-6 - F-18 |
FRANKLIN TOWERS ENTERPRISES, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
| | June 30, 2008 | | December 31, 2007 | |
| | (Unaudited) | | | |
ASSETS | | | | | |
Current Assets: | | | | | |
Cash and cash equivalents | | $ | 298,702 | | $ | 1,311,939 | |
Accounts receivable - net of allowance of $17,658 and $2,146 as of June 30, 2008 and December 31, 2007, respectively | | | 218,923 | | | 105,160 | |
Inventories | | | 422,534 | | | 739,499 | |
Prepaid costs and expenses | | | 2,108,957 | | | 15,102 | |
Total Current Assets | | | 3,049,116 | | | 2,171,700 | |
Property and Equipment, net | | | 822,916 | | | 517,632 | |
| | | | | | | |
Other Assets: | | | | | | | |
Deposits | | | 444,690 | | | 545,289 | |
| | | | | | | |
Deferred finance costs - net of accumulated amortization of $225,854 and $82,402 as of June 30, 2008 and December 31, 2007, respectively | | | 156,646 | | | 300,098 | |
| | | 601,336 | | | 845,387 | |
TOTAL ASSETS | | $ | 4,473,368 | | $ | 3,534,719 | |
| | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | |
Current Liabilities: | | | | | | | |
Convertible notes payable - net of unamortized discount of $1,715,129 and $1,680,939 as of June 30, 2008 and December 31, 2007, respectively | | $ | 760,675 | | $ | 79,664 | |
Loans payable | | | 1,414,960 | | | 911,085 | |
Accounts payable and accrued expenses | | | 1,353,350 | | | 1,213,282 | |
Loans payable - related parties | | | 20,581 | | | 20,581 | |
Total Current Liabilities | | | 3,549,566 | | | 2,224,612 | |
Long Term Liabilities: | | | | | | | |
Convertible notes payable - net of unamortized discount of $181,718 and $1,078,882 as of June 30, 2008 and December 31, 2007, respectively | | | 134,653 | | | 460,515 | |
TOTAL LIABILITIES | | | 3,684,219 | | | 2,685,127 | |
| | | | | | | |
Stockholders' Equity: | | | | | | | |
Preferred stock, $0.001 par value; 5,000,000 shares authorized, 0 shares issued and outstanding as of March 31, 2008 and December 31, 2007 | | | - | | | - | |
Common stock, $.0001 par value; 1,250,000,000 shares authorized, 123,484,043 shares and 91,130,000 shares issued and outstanding as of June 30, 2008 and December 31, 2007, respectively | | | 12,348 | | | 9,113 | |
Deferred finance costs | | | (2,347,396 | ) | | (3,415,349 | ) |
Additional paid-in capital | | | 17,517,903 | | | 15,659,700 | |
Accumulated deficit | | | (14,642,974 | ) | | (11,508,096 | ) |
Accumulated other comprehensive income | | | 249,268 | | | 104,224 | |
Total Stockholders' Equity | | | 789,149 | | | 849,592 | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | | $ | 4,473,368 | | $ | 3,534,719 | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
FRANKLIN TOWERS ENTERPRISES, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
| | Three Months Ended June 30 | | Six Months Ended June 30 | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
| | | | | | | | | |
Net Sales | | $ | 1,124,478 | | $ | - | | $ | 2,450,138 | | $ | - | |
Cost of Sales | | | 1,097,749 | | | - | | | 2,412,610 | | | - | |
Gross Profit | | | 26,729 | | | - | | | 37,528 | | | - | |
Selling, General and Administration Expenses | | | 338,065 | | | 29,268 | | | 553,764 | | | 105,980 | |
Loss From Operations | | | (311,336 | ) | | (29,268 | ) | | (516,236 | ) | | (105,980 | ) |
Other Income (Expenses): | | | | | | | | | | | | | |
Interest income | | | 137 | | | 117 | | | 1,576 | | | 512 | |
Interest Expense | | | (1,282,019 | ) | | (96 | ) | | (2,620,218 | ) | | (96 | ) |
Total Other Income (Expense) | | | (1,281,882 | ) | | 21 | | | (2,618,642 | ) | | 416 | |
Loss Before Income Tax | | | (1,593,218 | ) | | (29,247 | ) | | (3,134,878 | ) | | (105,564 | ) |
Provision for Income Tax | | | - | | | - | | | - | | | - | |
Net Loss | | $ | (1,593,218 | ) | $ | (29,247 | ) | $ | (3,134,878 | ) | $ | (105,564 | ) |
Net Loss per Share - Basic and Diluted | | $ | (0.01 | ) | $ | (0.00 | ) | $ | (0.03 | ) | $ | (0.00 | ) |
| | | | | | | | | | | | | |
Weighted Average Shares Outstanding - Basic and Diluted | | | 107,684,502 | | | 30,250,000 | | | 99,869,750 | | | 30,250,000 | |
| | | | | | | | | | | | | |
Comprehensive Loss: | | | | | | | | | | | | | |
Net loss | | $ | (1,593,218 | ) | $ | (29,247 | ) | $ | (3,134,878 | ) | $ | (76,317 | ) |
Other comprehensive income | | | 64,627 | | | - | | | 145,044 | | | 27,147 | |
Comprehensive Loss | | $ | (1,528,591 | ) | $ | (29,247 | ) | $ | (2,989,834 | ) | $ | (76,317 | ) |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
FRANKLIN TOWERS ENTERPRISES, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 2008 (UNAUDITED)
| | Preferred Stock | | Common Stock | | Additional Paid - in | | Deferred | | Accumulated | | Accumulated Other Comprehensive | | | |
| | Shares | | Amount | | Shares | | Amount | | Capital | | Finance Costs | | Deficit | | Income | | Total | |
Balance - December 31, 2007 | | | - | | $ | - | | | 91,130,000 | | $ | 9,113 | | $ | 15,659,700 | | $ | (3,415,349 | ) | $ | (11,508,096 | ) | $ | 104,224 | | $ | 849,592 | |
Common stock issued for repayment of convertible notes and accrued interest | | | - | | | - | | | 32,354,043 | | | 3,235 | | | 665,627 | | | - | | | - | | | - | | | 668,862 | |
Amortization of deferred finance costs | | | - | | | - | | | - | | | - | | | - | | | 1,067,953 | | | - | | | - | | | 1,067,953 | |
Repayment of nonreciprocal funds transferred to shareholder | | | - | | | - | | | - | | | - | | | 1,192,576 | | | - | | | - | | | - | | | 1,192,576 | |
Net loss for the six months ended June 30, 2008 (Unaudited) | | | - | | | - | | | - | | | - | | | - | | | - | | | (3,134,878 | ) | | - | | | (3,134,878 | ) |
Foreign currency translation adjustment | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 145,044 | | | 145,044 | |
Balance - June 30, 2008 (Unaudited) | | | - | | $ | - | | | 123,484,043 | | $ | 12,348 | | $ | 17,517,903 | | $ | (2,347,396 | ) | $ | (14,642,974 | ) | $ | 249,268 | | $ | 789,149 | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
FRANKLIN TOWERS ENTERPRISES, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30,
(UNAUDITED)
| | 2008 | | 2007 | |
Cash Flows from Operating Activities: | | | | | |
Net Loss | | $ | (3,134,878 | ) | $ | (105,564 | ) |
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities: | | | | | | | |
Depreciation expense | | | 36,431 | | | 233 | |
Bad debt expense | | | 14,889 | | | - | |
Amortization of deferred finance costs | | | 143,452 | | | - | |
Amortization of debt discount - fair value of warrants and benefecial conversion feature | | | 862,974 | | | - | |
Amortization of deferred finance costs - consulting | | | 1,067,953 | | | - | |
Common stock issued for accrued interest on convertible notes payable | | | 174,913 | | | - | |
Rent expense satisfied by reduction of nonreciprocal funds transferred balance | | | 29,704 | | | - | |
Changes in operating assets and liabilities | | | | | | | |
Increase in accounts receivable: | | | (129,275 | ) | | - | |
Decrease (increase) in inventories | | | 316,965 | | | (102,488 | ) |
Increase in prepaid costs and expenses | | | (2,093,855 | ) | | (1,854 | ) |
Increase in accounts payable | | | 140,068 | | | 41,467 | |
Increase in security deposit payable | | | - | | | 578 | |
Net Cash Used in Operating Activities | | | (2,570,660 | ) | | (167,628 | ) |
Cash Flows from Investing Activities: | | | | | | | |
Capital expenditures | | | (5,567 | ) | | (329,390 | ) |
Acquisition deposit returned | | | 135,244 | | | - | |
Net Cash Provided by (Used in) Investing Activities | | | 129,677 | | | (329,390 | ) |
Cash Flows from Financing Activities: | | | | | | | |
Repayment of short term loan | | | (891,085 | ) | | - | |
Proceeds from short term loan | | | 1,394,960 | | | - | |
Repayment of convertible notes payable | | | (13,875 | ) | | - | |
Proceeds from related party | | | - | | | 80,674 | |
Proceeds from repayment of nonreciprocal funds transferred to shareholder | | | 909,256 | | | - | |
Proceeds from an additional investment charged to additional paid in capital | | | - | | | 768,600 | |
Net cash of business accquired | | | - | | | (2,552 | ) |
Net Cash Provided by Financing Activities | | | 1,399,256 | | | 846,722 | |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | | | 28,489 | | | 27,147 | |
Net (Decrease) Increase in Cash and Cash Equivalents | | | (1,013,237 | ) | | 376,851 | |
Cash and Cash Equivalents - Beginning of Period | | | 1,311,939 | | | 384,423 | |
Cash and Cash Equivalents - End of Period | | $ | 298,702 | | $ | 761,274 | |
Supplemental Cash Flow Information: | | | | | | | |
Interest paid | | $ | 12,500 | | $ | - | |
Income taxes paid | | $ | - | | $ | - | |
| | | | | | | |
Supplemental Disclosure of Non-Cash Investing Activites: | | | | | | | |
Fixed assets purchased from related party | | $ | 253,617 | | $ | - | |
| | | | | | | |
Supplemental Disclosures of Non-Cash Financing Activities: | | | | | | | |
Preferred stock issued in connection with recapitalization | | $ | - | | $ | 5,000 | |
Common stock issued for convertible notes payable | | $ | 493,959 | | $ | - | |
Common stock issued for accrued interest on convertible notes payable | | $ | 174,913 | | $ | - | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
FRANKLIN TOWERS ENTERPRISES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 – Description of Business and Basis of Presentation
Organization
Franklin Towers Enterprises, Inc. (“Franklin”) was incorporated on March 23, 2006 under the laws of the State of Nevada. Franklin originally intended to engage in the manufacture, processing and distribution of frozen Pan Asian food.
On June 19, 2007, Franklin entered into a Share Purchase Agreement with the shareholders of Chongqing Qiluo Textile Co. Ltd.(“Qiluo”), a limited liability company organized under the laws of the People’s Republic of China, whereby Franklin agreed to acquire 100% of the issued and outstanding registered capital of Qiluo for consideration of 5,000,000 shares of Franklin’s Series A Convertible Preferred Stock (convertible into 52,880,000 shares of common stock) (see Note 10). Upon consummation of such purchase, Qiluo became a wholly-owned subsidiary of Franklin.
The acquisition is accounted for as a “reverse acquisition”, since the stockholders of Qiluo owned a majority of Franklin’s common stock immediately following the transaction. The combination of the two companies is recorded as a recapitalization of Qiluo pursuant to which Qiluo is treated as the continuing entity although Franklin is the legal acquirer. Accordingly, the Company’s historical financial statements are those of Qiluo.
Qiluo was incorporated on December 15, 2006, under the name “Chongqing Qiluo Industry Ltd.” under the laws of the People’s Republic of China with the purpose of engaging in the manufacture and sale of silk and silk products. Qiluo renamed to “Chongqing Qiluo Textile Co., Ltd.” On May 30, 2008, Qiluo renamed to “Chongqing Fuling Qiluo Wintus Silk Co., Ltd”. After the acquisition, Franklin focused on the production and sale of silk and silk products. The Company started its test production at the end of June 2007 and commenced operations from the third quarter of 2007.
All references to common stock, share and per share amounts have been retroactively restated to reflect the reverse acquisition as if the transaction had taken place as of the beginning of the earliest period presented.
Principles of Consolidation
The accompanying unaudited condensed consolidated financial statements included the accounts of Franklin (Parent) and its wholly owned subsidiary Qiluo. All significant intercompany accounts and transactions have been eliminated in consolidation.
Going Concern
The Company started its test production at the end of June 2007 and commenced its manufacturing operations during the third quarter of 2007. The Company has incurred a net loss of $1,593,218 and $3,134,878, which included the amortization of deferred finance cost and debt discount of $1,020,343 and $2,074,378 for the three and six months ended June 30, 2008, respectively. In addition, the Company had negative cash flow from operations since December 15, 2006 (date of inception) and has an accumulated deficit of $14,642,974 at June 30, 2008. Substantial portions of the losses are attributable to amortization, consulting and professional fees. Furthermore, the Company’s gross margin rate from its current operations was very low. It was 2.4% and 1.5% for the three and six months ended June 30, 2008, respectively. The Company had a working capital deficiency of $500,450 at June 30, 2008. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
Going Concern (Continued)
There can be no assurance that funds will be generated during the next twelve months or thereafter from the Company’s current operations, or that funds will be available from external sources such as debt or equity financings or other potential sources. The lack of additional capital could force the Company to curtail or cease operations and would, therefore, have a material adverse effect on its business. Furthermore, there can be no assurance that any such required funds, if available, will be available on attractive terms or that they will not have a significant dilutive effect on the Company's existing stockholders.
During the six months ended June 30, 2008, the Company received proceeds from a significant shareholder in the amount of $909,256 as a repayment of nonreciprocal funds transferred to this shareholder during 2007.
The Company has undertaken further steps as part of a plan to improve operations and to address our lack of liquidity by raising additional funds, either in the form of debt or equity or some combination thereof. The Company is planning to reduce its cost of goods sold by purchasing its main raw material directly from farmers in the local neighbored area and to reduce its overhead cost by fully utilizing its current manufacture facilities. However, there can be no assurance that the Company can successfully accomplish these steps and/or business plans, and it is uncertain whether the Company will achieve a profitable level of operations or be able to obtain additional financing.
There can be no assurance that any additional financings will be available to the Company on satisfactory terms and conditions, if at all. In the event we are unable to continue as a going concern, we may elect or be required to seek protection from our creditors by filing a voluntary petition in bankruptcy or may be subject to an involuntary petition in bankruptcy.
The accompanying unaudited condensed consolidated financial statements do not include any adjustments related to the recoverability or classification of asset-carrying amounts or the amounts and classifications of liabilities that may result should the Company be unable to continue as a going concern.
Reclassifications
Certain items in these unaudited condensed consolidated financial statements have been reclassified to conform to the current period’s presentation.
Recent Accounting Pronouncements
Effective January 1, 2008, we adopted Statement of Financial Accounting Standards ("SFAS") No. 157, "Fair Value Measurements " ("SFAS No. 157" ) and SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities - Including an Amendment of FASB Statement No. 115" ("SFAS No. 159"). In February 2008, the Financial Accounting Standards Board (the "FASB") issued FASB Staff Position ("FSP") 157-2, "Effective Date of FASB Statement No. 157" ("FSP 157-2), which delayed the effective date of SFAS No. 157 for all non-financial assets and liabilities, except those that are recognized or disclosed at fair value in the financial statements on a recurring basis, until January 1, 2009. We have not yet determined the impact that the implementation of FSP 157-2 will have on our non-financial assets and liabilities which are not recognized on a recurring basis; however, we do not anticipate the adoption of this standard will have a material impact on our consolidated financial position, results of operations or cash flows. The partial adoption of SFAS No. 157 and the adoption of SFAS No. 159 did not have a material impact on the Company's condensed consolidated financial statements.
Recent Accounting Pronouncements (Continued)
In December 2007, the FASB issued SFAS No. 141(R),"Business Combinations" ("SFAS No. 141(R)"), which establishes principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in an acquiree, including the recognition and measurement of goodwill acquired in a business combination. SFAS No. 141(R) is effective as of the beginning of the first fiscal year beginning on or after December 15, 2008. Earlier adoption is prohibited and the Company is currently evaluating the effect, if any, that the adoption will have on its financial position, results of operations or cash flows.
In December 2007, the FASB issued SFAS No. 160, "Noncontrolling Interest in Consolidated Financial Statements, an amendment of ARB No. 51" ("SFAS No. 160"), which will change the accounting and reporting for minority interests, which will be recharacterized as noncontrolling interests and classified as a component of equity within the consolidated balance sheets. SFAS No. 160 is effective as of the beginning of the first fiscal year beginning on or after December 15, 2008. Earlier adoption is prohibited and the Company is currently evaluating the effect, if any, that the adoption will have on its financial position, results of operations or cash flows.
In December 2007, the FASB ratified the consensus in EITF Issue No. 07-1, "Accounting for Collaborative Arrangements" (EITF 07-1). EITF 07-1 defines collaborative arrangements and requires collaborators to present the result of activities for which they act as the principal on a gross basis and report any payments received from (made to) the other collaborators based on other applicable authoritative accounting literature, and in the absence of other applicable authoritative literature, on a reasonable, rational and consistent accounting policy is to be elected. EITF 07-1 also provides for disclosures regarding the nature and purpose of the arrangement, the entity's rights and obligations, the accounting policy for the arrangement and the income statement classification and amounts arising from the agreement. EITF 07-1 will be effective for fiscal years beginning after December 15, 2008, and will be applied as a change in accounting principle retrospectively for all collaborative arrangements existing as of the effective date. The Company has not yet evaluated the potential impact of adopting EITF 07-1 on its financial position, results of operations or cash flows.
In March 2008, the FASB" issued SFAS No. 161, "Disclosures about Derivative Instruments and Hedging Activities - an amendment to FASB Statement No. 133" ("SFAS No. 161"). SFAS No. 161 is intended to improve financial standards for derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entity's financial position, financial performance, and cash flows. Entities are required to provide enhanced disclosures about: (a) how and why an entity uses derivative instruments; (b) how derivative instruments and related hedged items are accounted for under SFAS No. 133 and its related interpretations; and (c) how derivative instruments and related hedged items affect an entity's financial position, financial performance, and cash flows. It is effective for financial statements issued for fiscal years beginning after November 15, 2008, with early adoption encouraged. The Company has not yet evaluated the potential impact of adopting SFAS No. 161 on its financial position, results of operations or cash flows.
Other recent accounting pronouncements issued by the FASB (including its Emerging Issues Task Force), the AICPA, and the SEC did not, or are not believed by management to, have a material impact on the Company's present or future consolidated financial statements.
NOTE 2 – Interim Financial Statements
The unaudited condensed consolidated financial statements as of June 30, 2008 have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions for Securities and Exchange Commission (“SEC”) Form 10-Q. In the opinion of management, the unaudited condensed financial statements have been prepared on the same basis as the annual financial statements and reflect all adjustments, which include only normal recurring adjustments, necessary to present fairly the financial position as of June 30, 2008 and the results of operations and cash flows for the periods ended June 30, 2008 and 2007. The financial data and other information disclosed in these notes to the interim financial statements related to these periods are unaudited. The results for the three and six month period ended June 30, 2008 is not necessarily indicative of the results to be expected for any subsequent quarter and/or the entire year ending December 31, 2008.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to the SEC’s rules and regulations. These unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto for the year ended December 31, 2007, included in the Company’s Annual Report on Form 10K filed on April 15, 2008 with the SEC.
NOTE 3 - Net Loss Per Common Share
The Company has adopted Financial Accounting Standards Board (“FASB”) Statement Number 128, “Earnings per Share,” (“EPS”) which requires presentation of basic and diluted EPS on the face of the income statement for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic EPS computation to the numerator and denominator of the diluted EPS
Basic net loss per share is computed by dividing net loss by the weighted average number of common shares outstanding during the period.
Diluted net loss per share is computed similarly to basic net loss per share except that it includes the potential dilution that could occur if dilutive securities were converted. Diluted net loss per common share is the same as basic net loss per share for the periods presented, as the effect of potentially dilutive securities (convertible notes payable and warrants), are anti-dilutive.
NOTE 4 - Inventories
Inventories consist of the following:
| | June 30, 2008 | | December 31, 2007 | |
| | (Unaudited) | | | |
Finished Goods | | $ | 166,425 | | $ | 544,327 | |
Raw Materials | | | 91,577 | | | 182,335 | |
Work in Process | | | 164,532 | | | 12,837 | |
| | | | | | | |
Total | | $ | 422,534 | | $ | 739,499 | |
Finished goods consist of those silks and by products available for sales. There was no valuation allowance for inventory loss at June 30, 2008 and December 31, 2007.
NOTE 5 – Prepaid Costs and Expenses
Prepaid costs and expenses consist of:
| | June 30, 2008 | | December 31, 2007 | |
| | (Unaudited) | | | |
Advances to farmers and others for future deliveries of silk cocoons and other inventory | | $ | 1,826,291 | | $ | - | |
Cash advances to personnel operating silk cocoon purchase stations for future overhead costs | | | 120,138 | | | - | |
Advances to vendors for future overhead costs | | | 88,209 | | | - | |
Other | | | 74,319 | | | 15,102 | |
| | | | | | | |
Total | | $ | 2,108,957 | | $ | 15,102 | |
NOTE 6 - Property and Equipment
Property and equipment is summarized as follows:
| | Estimated Useful Life | | June 30, 2008 | | December 31, 2007 | |
| | | | (Unaudited) | | | |
| | | | | | | | | | |
Fixed Assets | | | | | | | | | | |
Production Equipment | | | 10 | | $ | 694,989 | | $ | 516,381 | |
Auxiliary Equipment | | | 10 | | | 6,911 | | | 7,878 | |
Office Equipment | | | 3-5 | | | 22,061 | | | 15,991 | |
Automobile | | | 5 | | | 123,930 | | | - | |
Furniture and Fixtures | | | 5-7 | | | 29,408 | | | 25,872 | |
Construction in progress | | | | | | 34,126 | | | - | |
| | | | | | 911,425 | | | 566,122 | |
Less: Accumulated Depreciation | | | | | | 88,509 | | | 48,490 | |
| | | | | | | | | | |
| | | | | $ | 822,916 | | $ | 517,632 | |
Depreciation expense was $36,431 for the six months ended June 30, 2008, of which $25,939 was included in the cost of sales. Depreciation expense was $233 for the six months ended June 30, 2007.
During the first quarter of 2008, management reviewed the useful lives and residual value of the Company’s machinery and equipment and compared to industry standards. Management has determined the production equipment acquired in 2007, which were originally estimated to have 5-7 years useful lives should be increased to 10-years useful lives and with a residual value of 5% of their original cost. Accordingly, effective January 1, 2008, the Company has changed the depreciation lives for the production equipment and auxiliary equipment to 10 years.
NOTE 7 - Deposits
Deposits consist of:
| | June 30, 2008 | | December 31, 2007 | |
| | (Unaudited) | | | |
Down payment in connection with Letter Agreement dated November 26, 2007 to acquire cocoon purchase stations, warehouse, and certain other assets from Zhengzhong Silkworm Industrial Development Co. Ltd., a state owned entity ("Zhengzhong") | | $ | 437,400 | | $ | 545,289 | |
| | | | | | | |
Deposit paid in connection with agreement dated March 19, 2008 to use cocoon purchase stations and warehouse at no cost from March 19, 2008 to March 18, 2009 | | | 7,290 | | | - | |
| | | | | | | |
Total | | $ | 444,690 | | $ | 545,289 | |
The Letter Agreement dated November 26, 2007 and subsequent amendments provided that the total purchase price of the Zhengzhong assets was 10,374,800 Renminbi ($1,512,646 translated at the June 30, 2008 exchange rate). If the Company is unable to pay the remaining 7,374,800 Renmibi ($1,075,246 translated at the June 30, 2008 exchange rate) due, the Company’s down payment of 3,000,000 Renminbi ($437,400 translated at the June 30, 2008 exchange rate) may be forfeited and not recovered (partially or in full).
NOTE 8 - Loans Payable – Short Term
Loans payable consist of:
| | June 30, 2008 | | December 31, 2007 | |
| | (Unaudited) | | | |
Qiluo loan payable to Chongqing Aikekaer Paint Co., Ltd. under 10,000,000 Renminbi ($1,458,000) credit line, interest at 6% per annum, due May 31, 2009 | | $ | 1,239,300 | | $ | - | |
Qiluo loans payable to three individuals, interest at 6% per annum, due on demand | | | 155,660 | | | - | |
Franklin loans payable to two individuals, interest at 8% per annum, due April 24, 2008 (past due) | | | 20,000 | | | 20,000 | |
Qiluo loan payable to Shanghai Pudong Development Bank, interest at 6.57% per annum, due January 29, 2008 (repaid in full) | | | - | | | 891,085 | |
| | | | | | | |
Total | | $ | 1,414,960 | | $ | 911,085 | |
Loans payable – related parties consist of:
| | June 30, 2008 | | December 31, 2007 | |
| | (Unaudited) | | | |
Franklin loan payable to former chief executive officer, interest at 8% per annum, due on demand | | $ | 12,233 | | $ | 12,233 | |
Franklin loan payable to former chief executive officer, non-interest bearing, due on demand | | | 8,348 | | | 8,348 | |
| | | | | | | |
Total | | $ | 20,581 | | $ | 20,581 | |
NOTE 9 - Convertible Notes Payable
Convertible notes payable consists of the following:
| | June 30, 2008 | | December 31, 2007 | |
| | (Unaudited) | | | |
Convertible notes payable, net of unamortized discount of $1,896,847 and $2,759,821, respectively | | $ | 895,328 | | $ | 540,179 | |
Less: current portion | | | 760,675 | | | 79,664 | |
| | | | | | | |
Long term portion | | $ | 134,653 | | $ | 460,515 | |
On September 12 and September 20, 2007, the Company entered into Subscription Agreements (the "Subscription Agreements") with 11 investors ("Purchasers"), for the purchase and sale of $3,300,000 of Secured Convertible Promissory Notes of the Company (the “Notes”) for the aggregate purchase price of $3,300,000 (the “Note Financing”). The Company received net proceeds from the issuance of the Notes of $2,622,425 after finance costs of $382,500 and other expenses of $295,075. Pursuant to the terms of the Subscription Agreements, the Company also issued to the Purchasers warrants to purchase up to 26,400,000 shares of common stock of the Company, subject to adjustments for certain issuances and transactions.
The Notes bear interest at the rate of 10% per annum, payable in either (a) cash or (b) absent an event of default, in shares of the Company’s common stock at the lesser of (i) $0.25 per share or (ii) 75% of the average of the closing bid prices of the Company’s common stock for the 5 trading days preceding the payment date. Said payments commence on March 12, 2008 and all accrued but unpaid interest and any other amounts due thereon is due and payable on September 12, 2009, or earlier upon acceleration following an event of default, as defined in the Notes.
All principal and accrued interest on the Notes is convertible into shares of the Company’s common stock at the election of the Purchasers at any time at the conversion price of $0.25 per share, subject to adjustment for certain issuances, transactions or events that would result in “full ratchet” protection to the holders.
The Notes contain default events which, if triggered and not timely cured (if curable), will result in a default interest rate of 15% per annum. The Notes also contain full ratchet antidilution provisions with respect to certain securities issuances, including the issuances of stock for less than $.25 per share. In addition, the Company has to pay the Purchasers an additional amount of principal plus accrued interest if the Company is no longer listed on the Bulletin Board or sells substantially all of its assets.
As part of the financing, the Company also issued to the Purchasers an aggregate of 13,200,000 Class A Common Stock Purchase Warrants and 13,200,000 Class B Common Stock Purchase Warrants. The Class A Warrants are exercisable at a price of $0.50 per share at any time until the fifth anniversary from the date the Registration Statement is declared effective by the Securities and Exchange Commission (“the Expiration Date”) and the Class B Warrants are exercisable at a price of $1.00 per share at any time until the Expiration Date. The warrants include a cashless exercise provision which is triggered after March 12, 2008 as well as “full ratchet” antidilution provisions with respect to certain securities issuances.
Absent a waiver from a Purchaser, conversion of the Notes, or exercise of the Warrants, is subject to the restriction that such conversion or exercise does not result in the Purchaser beneficially owning at any one time more than 4.99% of the Company’s outstanding shares of common stock.
NOTE 9 - Convertible Notes Payable (Continued)
Payment of the Notes along with the Company’s other obligations to the Purchasers is secured by all the assets of the Company and of its wholly-owned subsidiary, Qiluo. Such obligations are also secured by a guaranty and pledge of the 17,100,000 shares of the Company’s common stock held by Xinshengxiang Industrial Development Co., Ltd., a significant shareholder of the Company. In connection with the transaction, the Company agreed to prepare and file with the Securities and Exchange Commission within 60 days following the closing a registration statement on Form SB-2 for the purpose of registering for resale all of the shares of common stock underlying the Notes. If the Company fails to file such registration statement within such time, or if the registration statement is not declared effective within 120 days from September 12, 2007, the Company must pay monthly liquidated damages in cash equal to 2% of the principal amount of the Notes. The Purchasers were also granted standard piggyback registration rights along with certain demand registration rights. The Company filed a registration statement on December 26, 2007. The registration statement has not yet been declared effective (see Note 15).
In connection with the convertible debt, the Company recorded deferred finance costs of $4,466,334 of which $382,500 was recorded as an assets and $4,083,834 was recorded as a component of stockholders’ equity. Such deferred finance costs are being amortized over the life of the related debt. The Company also recorded a deferred debt discount in the amount of $3,300,000 to reflect the beneficial conversion feature of the convertible debt and the fair value of the warrants. The beneficial conversion feature was recorded pursuant to Emerging Issues Task Force (“EITF”) 00-27: “Application of EITF No. 98-5, Accounting for Convertible Securities with Beneficial Conversion Features or Contingently Adjustable Conversion Ratios, to Certain Convertible Instruments”. In accordance with EITF 00-27, the Company evaluated the value of the beneficial conversion feature and recorded the amount of $396,753 as a reduction to the carrying amount of the convertible debt and as an addition to paid-in capital. Additionally, the relative fair value of the warrants of $2,903,247 was calculated and recorded as a further reduction to the carrying amount of the convertible debt and as addition to paid-in capital. The amortization of these deferred finance costs and debt discount are reported as a component of the interest expense. The amortization of deferred finance costs and debt discount for the six months ended June 30, 2008 were $1,067,953 and $862,974, respectively. Such amortizations have been included as interest expense.
The Company commenced the repayment of the convertible notes and interest on March 12, 2008 and paid $26,375 in cash to three of the Purchasers, which represented accrued interest of $12,500 and repayment of principal of $13,875 due on the convertible promissory notes. Also, the Company issued a total of 32,354,043 shares to seven of the Purchases during the six months ended June 30, 2008, which represented accrued interest of $174,912 and repayment of principal of $493,950.
NOTE 10 - Stockholders’ Equity and Share Purchase Agreement
Effective on April 23, 2007, the Company amended its articles of incorporation for the purpose of effecting a 2.5 for 1 forward stock split of its common stock. In addition, the authorized common stock of the Company was increased from 500,000,000 shares, $.001 par value to 1,250,000,000 shares, $.0001 par value. All share and per share data have been given retroactive effect to reflect this recapitalization.
NOTE 10 - Stockholders’ Equity and Share Purchase Agreement (Continued)
On June 19, 2007, Franklin entered into a Share Purchase Agreement (the “Share Purchase Agreement”) with the following persons: Chongqing Qiluo Textile Co. Ltd., a limited liability company organized under the laws of the People’s Republic of China (“Qiluo”); Xinshengxiang Industrial Development Co., Ltd., a limited liability company organized under the laws of the People’s Republic of China (“Xinshengxiang”); Mr. Dingliang Kuang (“Dingliang”); and Ms. Yue Kuang (“Yue,” and together with Xinshengxiang and Dingliang, the "Qiluo Shareholders"). Pursuant to the Share Purchase Agreement, Franklin agreed to acquire Qiluo at a closing held simultaneously therewith by purchasing from the Qiluo Shareholders all of their respective shares of Qiluo’s registered capital, which represent 100% of the issued and outstanding registered capital stock of Qiluo. Upon the consummation of such purchase, Qiluo became a wholly-owned subsidiary of Franklin. In consideration therefor, Franklin agreed to issue to the Qiluo Shareholders an aggregate of 5,000,000 shares of Franklin’s Series A Convertible Preferred Stock (convertible into 52,880,000 shares of common stock, see Note 11), which were allocated between the Qiluo Shareholders as follows: 4,750,000 shares to Xinshengxiang; 125,000 shares to Dingliang; and 125,000 shares to Yue. Each share of Series A Convertible Preferred Stock was convertible, at the option of the holder thereof, into 10.576 shares of Franklin's common stock.
In connection with the foregoing transaction, on June 19, 2007, Kelly Fan, the former President, Chief Executive Officer, Treasurer, and Director of Franklin, transferred without consideration to the Qiluo Shareholders 18,000,000 shares of the common stock of Franklin which were issued and outstanding and held by Ms. Fan. Such shares were allocated between the Qiluo Shareholders as follows: 17,100,000 shares to Xinshengxiang Industrial Development Co., Ltd.; 450,000 shares to Dingliang Kuang; and 450,000 shares to Yue Kuang.
As a result of the foregoing transactions: (a), Xinshengxiang Industrial Development Co., Ltd. held approximately 81% of the total combined voting power of all classes of Franklin’s capital stock entitled to vote; (b) Diangliang Kuang is the principal owner and manager of Xinshengxiang Industrial Development Co., Ltd. and thus has voting, investment, and dispositive control over the shares of Franklin’s capital stock owned by Xinshengxiang Industrial Development Co., Ltd. Accordingly, Mr. Kuang is also deemed to be the indirect beneficial owner of the shares of Franklin’s capital stock owned by Xinshengxiang Industrial Development Co., Ltd. Mr. Kuang thus directly and indirectly (by Xinshengxiang Industrial Development Co., Ltd.) held approximately 83% of the total combined voting power of all classes of Franklin’s capital stock entitled to vote; and (c) Yue Kuang, who is the sister of Diangliang Kuang, directly held approximately 2% of the total combined voting power of all classes of Franklin’s capital stock who is entitled to vote.
In September 2007, the Company agreed to issue an aggregate of 8,000,000 shares of its common stock valued at $9,200,000 to Bonsai Venture Partner, Ltd., a British Virgin Islands Limited company in consideration for the consulting services rendered. These issuances were offered and sold in reliance upon exemptions from registration pursuant to Section 4(2) under the Securities Act and the Rule 506 promulgated thereunder. The shares issued in consideration for services rendered were valued at $9,200,000, based on the price of our stock on the date of issuance.
The Company issued a total of 32,354,043 shares to seven of the Purchasers as repayment of loan and loan interest during the six months ended June 30, 2008, pursuant to the terms of the Notes (see Note 9). The issuing price was calculated at 75% of the average of the closing bid prices of the Company’s common stock for the 5 days preceding the payment date.
NOTE 11 - Preferred Stock
On June 18, 2007, the Company designated a series of Preferred Stock known as the “Series A Convertible Preferred Stock” (the “Series A Preferred Stock”) by filing a Certificate of Designation with the Secretary of State of Nevada. The number of shares constituting such Series A Preferred Stock was designated to be 5,000,000 shares, par value $0.001 per share. Pursuant to the Certificate of Designation, the principal rights, preferences, powers, limitations and restrictions of the Series A Preferred Stock are as follows:
NOTE 11 - Preferred Stock (Continued)
Each share of Series A Preferred Stock is convertible, at the option of the holder thereof, without payment of additional consideration, into 10.576 shares of the Company’s common stock. Holders of Series A Preferred Stock shall be entitled to vote, together with holders of common stock as a single class, on all matters upon which stockholders of the Company are entitled to vote, with each share of Series A Preferred Stock having one vote. The Series A Preferred Stock shall rank senior to the common stock. In the event of any liquidation, dissolution or winding up of the Company, the holders of Series A Preferred Stock shall be entitled to receive, prior and in preference to any distribution of any of the assets of the Company to the holders of the common stock of the Company and any other issue of stock, should there be any, by reason of their ownership thereof, an amount per share equal to $0.001 per each share of Series A Preferred Stock owned by such shareholder plus any declared and unpaid dividends on the Series A Preferred Stock.
On December 10, 2007, the Company issued an aggregate of 52,880,000 shares of common stock to complete the conversion of the 5,000,000 shares of Series A Preferred Stock then outstanding.
NOTE 12 - Warrants
A summary of the status of the Company’s warrants is presented below:
| | Date of Issuance | | Number of Warrants | | Weighted Average Exercise Price | |
Outstanding - January 1, 2007 | | | | | | - | | $ | - | |
Issued, Class A Warrants | | | 9/12/2007 | | | 13,200,000 | | | 0.50 | |
Issued, Class B Warrants | | | 9/12/2007 | | | 13,200,000 | | | 1.00 | |
Issued, Finder's Fees Warrants | | | 9/12/2007 | | | 3,960,000 | | | 0.25 | |
Outstanding - June 30, 2008 (Unaudited) and December 31, 2007 | | | | | | 30,360,000 | | $ | 0.68 | |
Warrants outstanding and exercisable by price range as of June 30, 2008 are:
Warrants Outstanding | | Warrants Exercisable | |
Range of | | Number Outstanding | | Weighted Average Remaining Contractual Life in Years * | | Weighted Average Exercise Price | | Number Exercisable | | Weighted Average Exercise Price | |
$ 0.25 | | | 3,960,000 | | | 5.00 | | $ | 0.25 | | | 3,960,000 | | $ | 0.25 | |
$ 0.50 | | | 13,200,000 | | | 5.00 | | | 0.50 | | | 13,200,000 | | | 0.50 | |
$ 1.00 | | | 13,200,000 | | | 5.00 | | | 1.00 | | | 13,200,000 | | | 1.00 | |
| | | | | | | | | | | | | | | | |
| | | 30,360,000 | | | | | $ | 0.68 | | | 30,360,000 | | $ | 0.68 | |
* Warrants expire 5 years after effective date of registration statement.
The registration statement filed on December 26, 2007 is not effective as of August 8, 2008.
The significant assumptions used to determine the fair values of the warrants, using a Black-Scholes option pricing model, were as follows:
Significant assumptions: | | | |
Risk-free interest rate at grant date | | | 4.11 | % |
Expected stock price volatility | | | 93.95 | % |
Expected dividend payout | | | - | |
Expected option life-years | | | 5 | |
NOTE 13 - Related Party Transactions
During 2007, the Company received funds from and advanced funds to Xinshengxiang, one of its significant shareholders (see Note 10) for working capital purposes. As of December 31, 2007, the excess advanced payments to Xinshengxiang amounted to $2,019,685. The Company has accounted for this excess as a nonreciprocal transfer in 2007 and recorded the overpayment as a direct reduction of additional paid-in capital. Xinshengxiang repaid $909,256 in cash during the six months ended June 30, 2008 and the Company recorded the repayments as an increase in additional paid-in capital.
During the three months ended March 31, 2008, the Company acquired four silk reeling machines and an automobile from Xinshengxiang valued at a total of $253,616 (1,850,000 Renminbi), which the parties agreed to be treated as a repayment of the nonreciprocal funds transferred in 2007. The Company recorded the $253,617 repayment as an increase in additional paid-in capital.
During the three months ended June 30, 2008, the Company and Xinshengxiang agreed to offset the Company’s $29,704 rent liability to Xinshengxiang and treat the $29,704 as a repayment of the nonreciprocal funds transferred in 2007. The Company recorded the $29,704 repayment as an increase in additional paid-in capital.
At June 30, 2008, the unpaid balance of the nonreciprocal funds transferred to Xinshengxiang in 2007 is $827,108.
During the three months ended March 31, 2008, the Company purchased approximately 4.2 tons raw material–cocoon for $301,455 (2,198,960 Renminbi) at market price from Xinshengxiang. The Company included this amount in accounts payable and accrued expenses as of March 31, 2008. The Company paid the balance due in full during the three months ended June 30, 2008.
NOTE 14 - Concentration of Credit Risk
Financial instruments that potentially subject the Company to significant concentrations of credit risk consist principally of cash and cash equivalents and accounts receivable.
Qiluo maintains cash balances in various banks in the People’s Republic of China. Currently, no deposit insurance system has been set up in the People’s Republic of China. Therefore, the Company will bear a risk if any of these banks become insolvent. Qiluo’s uninsured cash balance was $297,469 as of June 30, 2008.
NOTE 15 - Commitments and Contingencies
Lease agreement
On January 28, 2007, Qiluo signed a twenty (20) years lease with Xinshengxiang, a related party (see Note 10), for the use of a factory building located in Fulin, Chongqing. The lease commenced on March 1, 2007 and provides for annual rental payments of 200,000 Renminbi ($29,160 translated at the June 30, 2008 exchange rate) plus other occupancy costs.
Future minimum rentals under this lease are as follows:
Year Ending June 30, | | Future Minimum Rent Payments | |
| | | |
2009 | | $ | 29,160 | |
2010 | | | 29,160 | |
2011 | | | 29,160 | |
2012 | | | 29,160 | |
2013 | | | 29,160 | |
Thereafter | | | 398,520 | |
| | | | |
Total | | $ | 544,320 | |
Registration Rights Arrangement
In connection with the convertible notes payable (see Note 9), the Company agreed to prepare and file with the Securities and Exchange Commission within 60 days following the closing a registration statement for the purpose of registering for resale all of the shares of common stock underlying the Notes. If the Company fails to file such registration statement within such time, or if the registration statement is not declared effective within 120 days from September 12, 2007, the Company is to pay monthly liquidated damages in cash equal to 2% of the principal amount of the Notes. The Company filed a registration statement on December 26, 2007; the registration statement has not yet been declared effective. Accordingly, the Company has accrued liquidated damages of $474,105 at June 30, 2008, which has been included in interest expense for the six months ended June 30, 2008 and accounts payable and accrued expenses at June 30, 2008.
Lack of Insurance
The Company currently has no insurance in force for its office facilities and operations and it cannot be certain that it can cover the risks associated with such lack of insurance or that it will be able to obtain and/or maintain insurance to cover these risks at economically feasible premiums.
Country Risk
As the Company's principal operations are conducted in the People’s Republic of China (the “PRC”), the Company is subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These risks include, among others, risks associated with the political, economic and legal environments and foreign currency exchange limitations encountered in the PRC. The Company's results of operations may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, among other things.
In addition, all of the Company's transactions undertaken in the PRC are denominated in Renminbi, which must be converted into other currencies before remittance out of the PRC may be considered. Both the conversion of Renminbi into foreign currencies and the remittance of foreign currencies abroad require the approval of the PRC government.
NOTE 16 – Legal Proceeding
On June 30, 2008, Professional Offshore Opportunity Fund Ltd. (the “Plaintiff”) filed a motion for default judgment against the Company. On April 21, 2008, the Plaintiff initiated the action in the United States District Court Southern District of New York, on a claim of breach of contract and non payment on a promissory note dated September 12, 2008, made by the Company in favor of the Plaintiff, in the principal amount of $500,000. The Plaintiff claimed approximately $671,000 in total relief, which amount includes a 15% principal charge of $75,000, accrued interest of $48,125, and liquidated damages of $37,000.
NOTE 17 - Subsequent Events
As of June 30, 2008, the Company was in default to six (6) Purchasers on convertible note payments due June 12, 2008 and earlier. At June 30, 2008, excluding the additional interest and other charges which may apply in a default (see Note 9), the Company owed principal of $252,525 and accrued interest of $56,160 to those Purchasers.
As of August 8, 2008, the Company is in default to all eleven (11) Purchasers on convertible note payments due July 12, 2008. The Notes provide that, at the option of the holder, an event of default shall make all sums of principal and interest then remaining unpaid and all other amounts payable immediately due and payable upon demand. The Company is seeking ways to resolve the debt with all investors.