APPENDIX
Note 2 - RESTATEMENT OF PRIOR PERIOD FINANCIAL STATEMENTS
The Company has restated its consolidated financial statements for prior periods, the effects of which are summarized below, to address two issues:
As described in Note 9, the Company acquired a 48.81% interest in Excalibur on October 25, 2008. The Company initially loaned funds to Excalibur in July 2008 and subsequently has continued to provide Excalibur with loan capital to fund its operations.
The Company initially accounted for its investment in Excalibur under the equity method. As previously disclosed, as a result of damage to Excalibur’s primary asset and a change in Excalibur’s management on January 15, 2010, the Company became responsible for a majority of Excalibur’s gains and losses and, with effect from that date, the Company began to include Excalibur on a consolidated basis as a variable interest entity in the Company’s consolidated financial statements.
As previously disclosed, on July 25, 2008, the Company loaned $1,567,000 to Yeuh-Chi Liu, a vendor to the Company. The proceeds of the loan were used by Yeuh-Chi Liu to acquire a 3.97% interest in Excalibur, which was pledged as collateral for the loan. Yeuh-Chi Liu has served as a member of the board of directors of Excalibur since then. The current status of the loan is discussed in Note 8.
In initially considering whether its investment in Excalibur should be accounted for under the equity method or whether the investment in, and loans to, Excalibur resulted in the Company being the primary beneficiary of a variable interest entity, the Company did not consider the effect of the loan made to Yeuh-Chi Liu. In accordance with ASC 810-10-25-43, in determining whether the Company was the primary beneficiary of Excalibur, the interest in Excalibur held by Yeuh-Chi Liu as a result of the loan made to her by the Company should be treated in the same manner as the Company’s own interests. As a result, the Company should have concluded that it effectively held control of Excalibur from the time it acquired its interest in Excalibur.
The Company has now restated its financial statements for periods prior to December 31, 2009 to consolidate Excalibur from the time it acquired its interest in Excalibur, rather than accounting for its investment in Excalibur under the equity method.
In reviewing the prior accounting for its interest in Excalibur, the Company also determined that certain errors were made in accounting for its interest in Excalibur and those errors have now been corrected. These errors related to –
| 1.1 | For the three months ended December 31, 2008, Excalibur recorded a deferred tax benefit for its net operating loss. Because the realization of the benefit of this net operating loss was not more likely than not, no benefit should have been recognized. |
| 1.2 | The Company consolidates Excalibur based on quarterly data for the prior fiscal quarter. For the three months ended March 31, 2009 (Excalibur information for the fiscal quarter ended December 31, 2008) and June 30, 2009 (Excalibur information for the fiscal quarter ended March 31, 2009), the Company did not use the correct periods and partially duplicated Excalibur’s results of operations. |
| 1.3 | During the three months ended December 31, 2008, Excalibur previously recorded a prepaid asset of approximately $14.8 million for deposits on two ships purportedly made by certain shareholders of Excalibur. Neither the deposits nor the ships are owned or controlled by Excalibur, and the existence of these deposits is the subject of litigation as described in Note 18. When Excalibur was consolidated beginning on January 15, 2010, this purported prepayment was treated as a stock subscription receivable and excluded from Excalibur’s assets to be consolidated. However, an exchange loss previously recorded by Excalibur related to these deposits was not adjusted. |
| 1.4 | The Company did not consistently adjust Excalibur’s financial statements to reflect the elimination of inter-company interest income and expense. |
| 1.5 | Because of Excalibur’s continuing losses, the Company previously considered that the amount by which the carrying value of its investment in Excalibur exceeded the Company’s share of Excalibur’s net assets should be written off. The amount to be written off has been adjusted as a result of the above adjustments. |
The effect of each of the above adjustments is summarized below.
| | Year Ended | | | Three Months Ended | | | Year Ended | |
| | March 31, 2009 | | | June 30, 2009 | | | September 30, 2009 | | | December 31, 2009 | | | March 31, 2010 | | | March 31, 2010 | |
Net income (loss) attributable to EFT Holdings Inc | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjustments for - | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred tax benefit reversed | | $ | (214,141 | ) | | | - | | | | - | | | | - | | | | - | | | | - | |
Duplication of reporting periods | | | 269,355 | | | | 490,920 | | | | - | | | | - | | | | (490,920 | ) | | | - | |
Exchange losses related to prepayment | | | 437,322 | | | | - | | | | - | | | | - | | | | - | | | | - | |
Omission of depreciation expenses | | | (176,029 | ) | | | - | | | | - | | | | - | | | | - | | | | - | |
Impairment of goodwill | | | - | | | | 1,080,969 | | | | - | | | | - | | | | (1,838,120 | ) | | | (757,151 | ) |
Inter-company interest | | | 98,391 | | | | - | | | | - | | | | - | | | | 333,554 | | | | 333,554 | |
Exchange rate differences | | | (1,765 | ) | | | (41,663 | ) | | | (5,946 | ) | | | 1,577 | | | | (71,098 | ) | | | (117,130 | ) |
| | | 413,133 | | | | 1,530,226 | | | | (5,946 | ) | | | 1,577 | | | | (2,066,584 | ) | | | (540,727 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) - as previously reported | | | 2,128,662 | | | | (407,924 | ) | | | 1,873,715 | | | | 521,479 | | | | (9,833,186 | ) | | | (7,845,916 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) – as restated | | $ | 2,541,795 | | | $ | 1,122,302 | | | $ | 1,867,769 | | | $ | 523,056 | | | $ | (11,899,770 | ) | | $ | (8,386,643 | ) |
2. | Digital Development Partners: |
On February 18, 2010, the Company contributed its EFT Phone to Digital Development Partners, Inc., a previously unrelated company, in exchange for 79,265,000 common shares of Digital, representing 91.74% of Digital’s outstanding common stock. This exchange was part of a re-organization undertaken by Digital in which the existing assets and proposed businesses of Digital were spun-off to Digital’s existing shareholders (excluding the Company) in exchange for the surrender by those shareholders of 20,095,000 shares of Digital’s then-outstanding common stock. In accounting for the transaction with Digital, the Company treated the transaction as a business combination, although as a result of the spin-off of its proposed business and related assets to its existing shareholders, Digital had no continuing business at the time its re-organization and the transaction with the Company were completed.
In accounting for the transaction with Digital in its consolidated financial statements for the three months and the year ended March 31, 2010, the Company incorrectly included $104,153 of expenses incurred by Digital during the three months ended March 31, 2010, which expenses were incurred prior to the transaction with the Company or related to the businesses spun-off to Digital’s prior shareholders. After accounting for the non-controlling shareholders’ interest in such expenses and recording goodwill of $5,000 previously recorded by Digital, the Company recorded an offsetting net gain of $100,531 in its consolidated statement of operations for the three months ended March 31, 2010. The Company has now restated its consolidated financial statements for the three months and the year ended March 31, 2010 to eliminate the pre-transaction Digital expenses previously recorded and the non-controlling shareholders’ portion thereof, eliminate the pre-existing Digital goodwill recorded, and eliminate the offsetting net gain previously recognized related to the transaction. The net effect of these adjustments on the Company’s net loss for the year ended March 31, 2010 was not material.
Effects of Restatement
The effects of the restatement of the Company’s prior period financial statements for the above matters are summarized below. In addition, as disclosed below, the Company has restated its prior period financial statements to provide segment information not previously provided and to include information on non-recurring fair value measurements.
Consolidated Balance Sheets
Comparison for the Year Ended March 31, 2010 and 2009
| | March 31, 2010 | | | March 31, 2009 | |
| | As Previously Reported | | | As Restated | | | As Previously Reported | | | As Restated | |
| | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 29,434,509 | | | $ | 29,434,509 | | | $ | 38,181,837 | | | $ | 38,589,565 | |
Securities available for sale | | | 9,740,712 | | | | 9,740,712 | | | | 508,746 | | | | 508,746 | |
Inventories | | | 2,971,713 | | | | 2,971,713 | | | | 3,908,629 | | | | 3,908,940 | |
Prepaid expenses | | | 475,092 | | | | 942,192 | | | | 2,551,298 | | | | 2,923,023 | |
Other receivables | | | 96,914 | | | | 96,914 | | | | 33,504 | | | | 1,096,188 | |
Short-term notes receivable – Excalibur | | | - | | | | - | | | | 4,064,717 | | | | - | |
Total current assets | | | 42,718,940 | | | | 43,186,040 | | | | 49,248,731 | | | | 47,026,462 | |
| | | | | | | | | | | | | | | | |
Restricted cash | | | 193,992 | | | | 193,992 | | | | - | | | | - | |
Property and equipment, net | | | 15,370,975 | | | | 15,370,975 | | | | 360,156 | | | | 22,020,413 | |
Investments in bonds | | | 4,763,165 | | | | 4,763,165 | | | | - | | | | - | |
Equity method investment – Excalibur | | | - | | | | - | | | | 17,129,314 | | | | - | |
Loans to related parties | | | 2,034,100 | | | | 1,567,000 | | | | 1,897,000 | | | | 1,897,000 | |
Security deposit | | | 658,575 | | | | 658,575 | | | | 31,121 | | | | 50,909 | |
Goodwill | | | 5,000 | | | | - | | | | - | | | | 8,935,848 | |
| | | 23,025,807 | | | | 22,553,707 | | | | 19,417,591 | | | | 32,904,170 | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 65,744,747 | | | $ | 65,739,747 | | | $ | 68,666,322 | | | $ | 79,930,632 | |
| | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | |
Accounts payable | | | 2,346,835 | | | | 1,424,459 | | | | 3,610,195 | | | | 6,424,740 | |
Commission payable | | | 6,380,408 | | | | 6,380,408 | | | | 5,977,969 | | | | 5,977,969 | |
Other liabilities | | | 720,698 | | | | 720,698 | | | | 697,583 | | | | 1,247,851 | |
Unearned revenues | | | 2,673,680 | | | | 2,673,680 | | | | 1,991,215 | | | | 1,991,215 | |
Due to related parties | | | 43,427 | | | | 43,427 | | | | - | | | | 42,424 | |
Total current liabilities | | | 12,165,048 | | | | 11,242,672 | | | | 12,276,962 | | | | 15,684,199 | |
| | | | | | | | | | | | | | | | |
Contingent liabilities | | | 2,904,957 | | | | 2,904,957 | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Total liabilities | | | 15,070,005 | | | | 14,147,629 | | | | 12,276,962 | | | | 15,684,199 | |
| | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
EFT Holdings Inc. stockholders’ equity | | | | | | | | | | | | | | | | |
Common stock | | | 760 | | | | 760 | | | | 760 | | | | 760 | |
Additional paid-in capital | | | 52,854,891 | | | | 52,854,891 | | | | 52,854,891 | | | | 52,854,891 | |
Retained earnings (deficit) | | | (3,821,924 | ) | | | (3,949,518 | ) | | | 4,023,992 | | | | 4,437,125 | |
Accumulated other comprehensive income (loss) | | | (469,326 | ) | | | 126,469 | | | | (490,283 | ) | | | (1,262,615 | ) |
Total EFT Holdings Inc. stockholders’ equity | | | 48,564,401 | | | | 49,032,602 | | | | 56,389,360 | | | | 56,030,161 | |
| | | | | | | | | | | | | | | | |
Non-controlling interests | | | 2,110,341 | | | | 2,559,516 | | | | - | | | | 8,216,272 | |
| | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 50,674,742 | | | | 51,592,118 | | | | 56,389,360 | | | | 64,246,433 | |
| | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 65,744,747 | | | $ | 65,739,747 | | | $ | 68,666,322 | | | $ | 79,930,632 | |
Consolidated Statements of Operations
Comparison for the Year Ended March 31, 2010 and 2009
| | Year Ended March 31, 2010 | | | Year Ended March 31, 2009 | |
| | As Previously Reported | | | As Restated | | | As Previously Reported | | | As Restated | |
| | | | | | | | | | | | |
Sales revenue, net | | $ | 16,776,314 | | | $ | 16,776,314 | | | $ | 12,846,809 | | | $ | 12,846,809 | |
Shipping charge | | | 4,006,080 | | | | 4,006,080 | | | | 5,657,625 | | | | 5,657,625 | |
Transportation income – Excalibur | | | - | | | | 290,772 | | | | - | | | | 10,774 | |
| | | 20,782,394 | | | | 21,073,166 | | | | 18,504,434 | | | | 18,515,208 | |
| | | | | | | | | | | | | | | | |
Cost of goods sold | | | 4,869,900 | | | | 4,869,900 | | | | 5,780,447 | | | | 5,780,447 | |
Shipping cost | | | 1,224,231 | | | | 1,224,231 | | | | 2,204,502 | | | | 2,204,502 | |
Operating costs – Excalibur | | | - | | | | 3,157,348 | | | | - | | | | 250,179 | |
| | | 6,094,131 | | | | 9,251,479 | | | | 7,984,949 | | | | 8,235,128 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 14,688,263 | | | | 11,821,687 | | | | 10,519,485 | | | | 10,280,080 | |
| | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 7,171,017 | | | | 9,244,229 | | | | 6,616,025 | | | | 7,388,908 | |
Impairment of transportation equipment | | | - | | | | 6,141,261 | | | | - | | | | - | |
Impairment of goodwill | | | - | | | | 8,935,848 | | | | - | | | | - | |
Royalty expenses | | | 2,059,445 | | | | 2,059,445 | | | | 2,313,137 | | | | 2,313,137 | |
Total operating income (loss) | | | 9,230,462 | | | | 26,380,783 | | | | 8,929,162 | | | | 9,702,045 | |
| | | | | | | | | | | | | | | | |
Net operating income (loss) | | | 5,457,801 | | | | (14,559,096 | ) | | | 1,590,323 | | | | 578,035 | |
| | | | | | | | | | | | | | | | |
Other income (expense) | | | | | | | | | | | | | | | | |
Interest income | | | 546,471 | | | | 517,039 | | | | 1,246,433 | | | | 1,261,708 | |
Investment income | | | 13,437 | | | | 13,437 | | | | - | | | | - | |
Loss from equity method investment | | | (5,744,421 | ) | | | - | | | | (2,063,686 | ) | | | - | |
Equity method investment write-off | | | (8,178,697 | ) | | | - | | | | - | | | | - | |
Foreign exchange gain (loss) | | | (133,437 | ) | | | (248,645 | ) | | | 723,357 | | | | (1,661,245 | ) |
Other income (expense) | | | 88,780 | | | | 102,827 | | | | 634,635 | | | | 634,665 | |
Total other income (expense) | | | (13,407,867 | ) | | | 384,658 | | | | 540,739 | | | | 235,128 | |
| | | | | | | | | | | | | | | | |
Net income (loss) before income taxes and non-controlling interest | | | (7,950,066 | ) | | | (14,174,438 | ) | | | 2,131,062 | | | | 813,163 | |
Income taxes expense | | | (4,505 | ) | | | (4,505 | ) | | | (2,400 | ) | | | (2,400 | ) |
Extraordinary gain | | | 100,531 | | | | - | | | | - | | | | - | |
Net income (loss) | | | (7,854,040 | ) | | | (14,178,943 | ) | | | 2,128,662 | | | | 810,763 | |
Non-controlling interest | | | 8,124 | | | | 5,792,300 | | | | - | | | | 1,731,032 | |
Net income (loss) attributable to EFT Holdings Inc. | | $ | (7,845,916 | ) | | $ | (8,386,643 | ) | | $ | 2,128,662 | | | $ | 2,541,795 | |
| | | | | | | | | | | | | | | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | |
Basic and diluted | | $ | (0.10 | ) | | $ | (0.11 | ) | | $ | 0.03 | | | $ | 0.04 | |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding | | | 75,983,205 | | | | 75,983,205 | | | | 66,637,448 | | | | 66,637,448 | |
Consolidated Statements of Operations
Three Months Ended June 30, September 30 and December 31, 2009
| | Three Months Ended | | | Three Months Ended | | | Three Months Ended | |
| | June 30, 2009 | | | September 30, 2009 | | | December 31, 2009 | |
| | As Previously Reported | | | As Restated | | | As Previously Reported | | | As Restated | | | As Previously Reported | | | As Restated | |
| | | | | | | | | | | | | | | | | | |
Sales revenue, net | | $ | 3,989,316 | | | $ | 3,989,316 | | | $ | 5,125,444 | | | $ | 5,125,444 | | | $ | 3,362,196 | | | $ | 3,362,196 | |
Shipping charge | | | 1,054,080 | | | | 1,054,080 | | | | 995,490 | | | | 995,490 | | | | 965,520 | | | | 965,520 | |
Transportation income – Excalibur | | | - | | | | 3,281 | | | | - | | | | 62,376 | | | | - | | | | 179,394 | |
| | | 5,043,396 | | | | 5,046,677 | | | | 6,120,934 | | | | 6,183,310 | | | | 4,327,716 | | | | 4,507,110 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold | | | 960,448 | | | | 960,448 | | | | 1,365,484 | | | | 1,365,483 | | | | 1,048,913 | | | | 1,048,913 | |
Shipping cost | | | 301,900 | | | | 301,900 | | | | 286,468 | | | | 286,468 | | | | 334,879 | | | | 334,879 | |
Operating costs – Excalibur | | | - | | | | 793,770 | | | | - | | | | 868,695 | | | | - | | | | 923,765 | |
| | | 1,262,348 | | | | 2,056,118 | | | | 1,651,952 | | | | 2,520,646 | | | | 1,383,792 | | | | 2,307,557 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 3,781,048 | | | | 2,990,559 | | | | 4,468,982 | | | | 3,662,664 | | | | 2,943,924 | | | | 2,199,553 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 2,306,319 | | | | 2,524,505 | | | | 2,253,548 | | | | 2,501,530 | | | | 2,398,664 | | | | 2,601,802 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net operating income (loss) | | | 1,474,729 | | | | 466,054 | | | | 2,215,434 | | | | 1,161,134 | | | | 545,260 | | | | (402,249 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | 164,932 | | | | 165,054 | | | | 134,462 | | | | 134,663 | | | | 426,577 | | | | 426,601 | |
Investment loss – 48.81% Excalibur | | | (1,080,969 | ) | | | - | | | | - | | | | - | | | | - | | | | - | |
Loss from equity method investment | | | (996,734 | ) | | | - | | | | (514,854 | ) | | | - | | | | (464,566 | ) | | | - | |
Foreign exchange gain (loss) | | | 886 | | | | (112,212 | ) | | | (5,038 | ) | | | (17,951 | ) | | | 751 | | | | (351 | ) |
Other income (expense) | | | 29,232 | | | | 29,232 | | | | 43,711 | | | | 43,730 | | | | 13,457 | | | | 13,491 | |
Total other income (expense) | | | (1,882,653 | ) | | | 82,074 | | | | (341,719 | ) | | | 160,442 | | | | (23,781 | ) | | | 439,741 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) before income taxes | | | (407,924 | ) | | | 548,128 | | | | 1,873,715 | | | | 1,321,576 | | | | 521,479 | | | | 37,492 | |
Income taxes expense | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) before non-controlling interest | | | (407,924 | ) | | | 548,128 | | | | 1,873,715 | | | | 1,321,576 | | | | 521,479 | | | | 37,492 | |
Non-controlling interest | | | - | | | | 574,173 | | | | - | | | | 546,195 | | | | - | | | | 485,564 | |
Net income (loss) attributable to EFT Holdings Inc. | | $ | (407,924 | ) | | $ | 1,122,301 | | | $ | 1,873,715 | | | $ | 1,867,771 | | | $ | 521,479 | | | $ | 523,056 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted | | $ | (0.01 | ) | | $ | 0.01 | | | $ | 0.02 | | | $ | 0.02 | | | $ | 0.01 | | | $ | 0.01 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding | | | 75,983,205 | | | | 75,983,205 | | | | 75,983,205 | | | | 75,983,205 | | | | 75,983,205 | | | | 75,983,205 | |
Consolidated Statements of Cash Flows
Comparison for the Year Ended March 31, 2010 and 2009
| | Year Ended March 31, 2010 | | | Year Ended March 31, 2009 | |
| | As Previously Reported | | | As Restated | | | As Previously Reported | | | As Restated | |
| | | | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (7,854,040 | ) | | $ | (14,178,943 | ) | | $ | 2,128,662 | | | $ | 810,763 | |
| | | | | | | | | | | | | | | | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 77,110 | | | | 2,284,127 | | | | 51,514 | | | | 409,852 | |
Loss on equity method investment | | | 5,744,421 | | | | - | | | | 2,063,686 | | | | - | |
Warranty liability | | | (9,079 | ) | | | - | | | | (33,924 | ) | | | - | |
Stock based compensation | | | 11,467 | | | | - | | | | 16,731 | | | | 16,731 | |
Impairment of goodwill | | | - | | | | 8,935,848 | | | | - | | | | - | |
Impairment of transportation equipment | | | - | | | | 6,141,261 | | | | - | | | | - | |
Equity method investment write-off | | | 8,178,697 | | | | - | | | | - | | | | - | |
Extraordinary gain from acquisition of business | | | (100,531 | ) | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | |
Inventories | | | 936,916 | | | | 937,231 | | | | (1,289,200 | ) | | | (1,289,511 | ) |
Prepaid expenses and other receivable | | | 1,478,331 | | | | 2,407,919 | | | | (1,761,551 | ) | | | (257,840 | ) |
Accounts payable | | | (2,520,479 | ) | | | (2,399,492 | ) | | | 2,806,154 | | | | (1,258,563 | ) |
Commission payable | | | - | | | | 402,439 | | | | - | | | | (5,648,236 | ) |
Other liabilities | | | 406,742 | | | | (300,787 | ) | | | (6,078,238 | ) | | | (1,547,424 | ) |
Unearned revenues | | | 682,465 | | | | 682,465 | | | | (1,954,590 | ) | | | (1,954,590 | ) |
Income tax payable | | | - | | | | - | | | | 305,000 | | | | (305,000 | ) |
| | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 7,032,020 | | | | 4,912,068 | | | | (3,745,756 | ) | | | (11,023,818 | ) |
| | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | |
Cash acquired in acquisition of Digital Development | | | 96,561 | | | | 381 | | | | - | | | | - | |
Cash acquired upon taking control of Excalibur | | | 728,298 | | | | | | | | - | | | | | |
Additions to fixed assets | | | (993,800 | ) | | | (1,353,248 | ) | | | (305,068 | ) | | | (276,654 | ) |
Note receivables – related party | | | (1,660,382 | ) | | | 1,197,839 | | | | (5,961,717 | ) | | | (1,897,000 | ) |
Purchase of corporate notes | | | (4,800,184 | ) | | | (4,800,184 | ) | | | - | | | | - | |
Purchase of securities available for sale | | | - | | | | (8,949,324 | ) | | | - | | | | - | |
Investments | | | - | | | | - | | | | (19,193,000 | ) | | | (15,985,269 | ) |
Stock issuing costs | | | (3,992 | ) | | | | | | | - | | | | | |
| | | | | | | | | | | | | | | | |
Net cash (used in) investing activities | | | (6,633,499 | ) | | | (13,904,536 | ) | | | (25,459,785 | ) | | | (18,158,923 | ) |
| | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | |
Restricted cash | | | (193,992 | ) | | | (193,992 | ) | | | - | | | | - | |
Proceed from issuance of stock and warrants | | | - | | | | - | | | | 52,831,758 | | | | 52,848,489 | |
| | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (193,992 | ) | | | (193,992 | ) | | | 52,831,758 | | | | 52,848,489 | |
Effect of exchange rate changes on cash | | | (2,533 | ) | | | 31,404 | | | | - | | | | (241,533 | ) |
Net increase (decrease) in cash | | | 201,996 | | | | (9,155,056 | ) | | | 23,626,217 | | | | 23,424,215 | |
Cash, beginning of period | | | 38,181,837 | | | | 38,589,565 | | | | 15,165,620 | | | | 15,165,620 | |
| | | | | | | | | | | | | | | | |
Cash, end of period | | $ | 38,383,833 | | | $ | 29,434,509 | | | $ | 38,791,837 | | | $ | 38,589,835 | |
| | | | | | | | | | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | |
Income taxes paid in cash | | $ | 4,505 | | | $ | 4,505 | | | $ | 2,400 | | | $ | 2,400 | |
| | | | | | | | | | | | | | | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | |
Unrealized loss on securities available for sale | | $ | 245,623 | | | | - | | | $ | 327,219 | | | | - | |
Fixed assets sold with receivable | | | - | | | | - | | | $ | 33,504 | | | | - | |
Release of cash from restriction | | | - | | | | - | | | $ | 37,845,432 | | | | - | |
Selected Financial Data
| | Years ended March 31, | |
Statements of Operations | | 2010 | | | 2010 | | | 2009 | | | 2009 | |
| | As Previously Reported | | | As Restated | | | As Previously Reported | | | As Restated | |
Net revenue | | $ | 20,782,394 | | | $ | 21,073,166 | | | $ | 18,504,434 | | | $ | 18,515,208 | |
Operating expenses: | | | | | | | | | | | | | | | | |
Total operating expenses | | | 9,230,462 | | | | 26,380,783 | | | | 8,929,162 | | | | 9,702,045 | |
Total other income (expense) | | | (13,407,867 | ) | | | 384,658 | | | | 540,739 | | | | 235,128 | |
Interest income | | | 546,471 | | | | 517,039 | | | | 1,246,433 | | | | 1,261,708 | |
Net income (loss) | | | (7,946,447 | ) | | | (14,178,943 | ) | | | 2,128,662 | | | | 810,763 | |
Net income (loss) attributable to Company | | $ | (7,845,916 | ) | | $ | (8,386,643 | ) | | $ | 2,128,662 | | | $ | 2,541,795 | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | |
Basic and diluted | | $ | (0.10 | ) | | $ | (0.11 | ) | | $ | 0.03 | | | $ | 0.04 | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | |
Basic and diluted | | | 75,983,205 | | | | 75,983,205 | | | | 66,637,448 | | | | 66,637,448 | |
Balance Sheets | | March 31, | |
| | 2010 | | | 2010 | | | 2009 | | | 2009 | |
| | As Previously Reported | | | As Restated | | | As Previously Reported | | | As Restated | |
Current assets | | $ | 42,622,026 | | | $ | 43,186,040 | | | $ | 49,215,227 | | | $ | 19,414,774 | |
Total assets | | | 65,744,747 | | | | 65,739,747 | | | | 68,666,322 | | | | 57,427,420 | |
Current liabilities | | | 12,165,048 | | | | 11,242,672 | | | | 12,276,962 | | | | 55,687,992 | |
Contingent liabilities | | | 2,904,957 | | | | 2,904,957 | | | | — | | | | — | |
Total liabilities | | | 15,070,005 | | | | 14,147,629 | | | | 12,276,962 | | | | 55,687,992 | |
Working capital | | | 30,456,978 | | | | 31,943,368 | | | | 36,938,265 | | | | (36,273,218 | ) |
Stockholders' equity (deficit) | | | 50,674,742 | | | | 51,592,118 | | | | 56,389,360 | | | | 1,739,428 | |
Our net income (loss) for each fiscal quarter during the year ended March 31, 2010 were:
| | As Previously Reported | |
| | 6/30/2009 | | | 9/30/2009 | | | 12/31/2009 | | | 3/31/2010 | |
Net revenue | | $ | 5,043,396 | | | $ | 6,120,934 | | | $ | 4,327,716 | | | $ | 5,290,348 | |
Gross profit | | | 3,781,048 | | | | 4,468,982 | | | | 2,943,924 | | | | 3,494,309 | |
Net income (loss) from continuing operations | | | (407,924 | ) | | | 1,873,715 | | | | 521,479 | | | | (9,836,805 | ) |
Income tax (expense) benefit | | | | | | | | | | | | | | | (4,505 | ) |
Net income (loss) | | | (407,924 | ) | | | 1,873,715 | | | | 521,479 | | | | (9,941,310 | ) |
Non-controlling interest | | | | | | | | | | | | | | | 8,124 | |
Net income (loss) attributable to Company | | | (407,924 | ) | | | 1,873,715 | | | | 521,479 | | | | (9,833,186 | ) |
Net income (loss) per common share, basic and diluted | | | (0.01 | ) | | | 0.02 | | | | 0.01 | | | | (0.13 | ) |
| | As Restated | |
| | 6/30/2009 | | | 9/30/2009 | | | 12/31/2009 | | | 3/31/2010 | |
Net revenue | | $ | 5,046,677 | | | $ | 6,183,310 | | | $ | 4,507,110 | | | $ | 5,336,069 | |
Gross profit | | | 2,990,559 | | | | 3,662,664 | | | | 2,199,553 | | | | 2,968,911 | |
Net income (loss) from continuing operations | | | | | | | | | | | | | | | (4,505 | ) |
Income tax (expense) benefit | | | 548,128 | | | | 1,321,576 | | | | 37,492 | | | | (16,086,139 | ) |
Net income (loss) | | | | | | | | | | | | | | | | |
Non-controlling interest | | | 574,173 | | | | 546,195 | | | | 485,564 | | | | 4,186,368 | |
Net income (loss) attributable to Company | | | 1,122,301 | | | | 1,867,771 | | | | 523,056 | | | | (11,899,771 | ) |
Net income (loss) per common share, basic and diluted | | | 0.01 | | | | 0.02 | | | | 0.01 | | | | (0.15 | ) |
Segment Information
The Company’s business is classified by management into two reportable business segments: transportation and online. The online business reportable segment is an aggregation of the Company’s online operating segments, which are organized to sell the Company’s products to affiliates through its websites. The online business reportable segment derives revenue from the sales of nutritional products, personal care products and EFT-phones. The transportation business reportable segment derives revenue from transport passengers and cargo between Taiwan and Mainland China through the Taiwan Strait.
Although substantially all of the Company’s revenue is generated from Mainland China, the Company is organizationally structured along business segments. The accounting policies of each of the Company’s operating segments are the same as those described in Note 3, “Summary of Significant Accounting Policies.”
The following tables provide business segment information as of and for the year ended March 31, 2010 and 2009.
| | Year ended March 31, 2010 | |
| | Online business | | | Transportation business | | | Total | |
Sales revenues, net | | | 20,782,394 | | | | 290,772 | | | | 21,073,166 | |
Cost of goods sold | | | 6,094,131 | | | | 3,157,348 | | | | 9,251,479 | |
Gross profit | | | 14,688,263 | | | | (2,866,576 | ) | | | 11,821,687 | |
Operating expenses: | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 7,066,562 | | | | 2,177,667 | | | | 9,244,229 | |
Impairment of goodwill | | | - | | | | 8,935,848 | | | | 8,935,848 | |
Impairment loss of transportation equipment | | | - | | | | 6,141,261 | | | | 6,141,261 | |
Royalty expenses | | | 2,059,445 | | | | - | | | | 2,059,445 | |
Total operating expenses | | | | | | | | | | | 26,380,783 | |
Net operating income (loss) | | | 5,562,256 | | | | (20,121,352 | ) | | | (14,559,096 | ) |
Other income | | | | | | | | | | | 384,658 | |
Loss before income tax | | | | | | | | | | | (14,174,438 | ) |
| | | | | | | | | | | | |
Total long-lived assets | | | 1,276,846 | | | | 14,094,129 | | | | 15,370,975 | |
| | | | | | | | | | | | |
Additions to long-lived assets | | | 993,800 | | | | 359,448 | | | | 1,353,248 | |
| | Year ended March 31, 2009 | |
| | Online business | | | Transportation business | | | Total | |
Sales revenues, net | | | 18,504,434 | | | | 10,774 | | | | 18,515,208 | |
Cost of goods sold | | | 7,984,949 | | | | 250,179 | | | | 8,235,128 | |
Gross profit | | | 10,519,485 | | | | (239,405 | ) | | | 10,280,080 | |
Operating expenses: | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 4,308,881 | | | | 772,883 | | | | 5,081,764 | |
Marketing expenses | | | 2,307,144 | | | | - | | | | 2,307,144 | |
Royalty expenses | | | 2,313,137 | | | | - | | | | 2,313,137 | |
Total operating expenses | | | | | | | | | | | 9,702,045 | |
Net operating income (loss) | | | 1,590,323 | | | | (1,012,288 | ) | | | 578,035 | |
Other income | | | | | | | | | | | 235,128 | |
Loss before income tax | | | | | | | | | | | 813,163 | |
| | | | | | | | | | | | |
Total long-lived assets | | | 360,156 | | | | 21,660,257 | | | | 22,020,413 | |
| | | | | | | | | | | | |
Additions to long-lived assets | | | 276,654 | | | | - | | | | 276,654 | |
| | Three months ended December 31, 2010 | |
| | Online business | | | Transportation business | | | Total | |
Sales revenues, net | | | 4,160,577 | | | | 81,329 | | | | 4,241,906 | |
Cost of goods sold | | | (2,228,801 | ) | | | (451,326 | ) | | | (2,680,127 | ) |
Gross profit | | | 1,931,776 | | | | (369,997 | ) | | | 1,561,779 | |
Operating expenses: | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 1,511,693 | | | | 321,417 | | | | 1,833,110 | |
Marketing expenses | | | 299,374 | | | | - | | | | 299,374 | |
Impairment loss of loan receivable | | | - | | | | 1,567,000 | | | | 1,567,000 | |
Impairment loss of transportation equipment | | | - | | | | 1,164,091 | | | | 1,164,091 | |
Royalty expenses | | | 502,566 | | | | - | | | | 502,566 | |
Total operating expenses | | | | | | | | | | | 5,366,141 | |
Net operating income (loss) | | | (381,857 | ) | | | (3,422,505 | ) | | | (3,804,362 | ) |
Other income | | | | | | | | | | | 547,641 | |
Loss before income tax | | | | | | | | | | | (3,256,721 | ) |
| | | | | | | | | | | | |
Total long-lived assets | | | 1,497,187 | | | | 8,162,804 | | | | 9,659,991 | |
| | | | | | | | | | | | |
Additions to long-lived assets | | | 125,489 | | | | 1,408 | | | | 126,897 | |
| | Three months ended September 30, 2010 | |
| | Online business | | | Transportation business | | | Total | |
Sales revenues, net | | | 4,653,634 | | | | 57,784 | | | | 4,711,418 | |
Cost of goods sold | | | 1,843,022 | | | | 1,130,757 | | | | 2,973,779 | |
Gross profit | | | 2,810,612 | | | | (1,072,973 | ) | | | 1,737,639 | |
Operating expenses: | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 1,727,811 | | | | 222,787 | | | | 1,950,598 | |
Marketing expenses | | | 277,858 | | | | - | | | | 277,858 | |
Impairment loss of transportation equipment | | | - | | | | 4,200,000 | | | | 4,200,000 | |
Royalty expenses | | | 512,747 | | | | - | | | | 512,747 | |
Total operating expenses | | | | | | | | | | | 6,941,203 | |
Net operating income (loss) | | | 292,196 | | | | (5,495,760 | ) | | | (5,203,564 | ) |
Other income | | | | | | | | | | | 330,160 | |
Loss before income tax | | | | | | | | | | | (4,873,404 | ) |
| | | | | | | | | | | | |
Total long-lived assets | | | 1,421,438 | | | | 8,940,515 | | | | 10,361,953 | |
| | | | | | | | | | | | |
Additions to long-lived assets | | | 31,707 | | | | - | | | | 31,707 | |
| | Three months ended June 30, 2010 | |
| | Online business | | | Transportation business | | | Total | |
Sales revenues, net | | | 4,649,402 | | | | - | | | | 4,649,402 | |
Cost of goods sold | | | 1,543,612 | | | | 691,892 | | | | 2,235,504 | |
Gross profit | | | 3,105,790 | | | | (691,892 | ) | | | 2,413,898 | |
Operating expenses: | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 1,509,815 | | | | 272,328 | | | | 1,782,143 | |
Marketing expenses | | | 275,901 | | | | - | | | | 275,901 | |
Royalty expenses | | | 506,938 | | | | - | | | | 506,938 | |
Total operating expenses | | | | | | | | | | | 2,564,982 | |
Net operating loss | | | 813,136 | | | | 964,220 | | | | (151,084 | ) |
Other income | | | | | | | | | | | 324,881 | |
Income before income tax | | | | | | | | | | | 173,797 | |
| | | | | | | | | | | | |
Total long-lived assets | | | 1,401,052 | | | | 13,788,997 | | | | 15,190,049 | |
| | | | | | | | | | | | |
Additions to long-lived assets | | | 147,698 | | | | - | | | | 147,698 | |
Fair Value Measurements
As discussed in Note 9, the Company’s investment in the transportation equipment of Excalibur has been valued at fair value, on a non-recurring basis, using Level 3 – unobservable inputs, to reflect management’s estimate that the net book value of the transportation equipment owned by Excalibur exceeded its market value. Accordingly, on a non-recurring basis, using Level 3 – unobservable inputs, the Company recorded an impairment loss of $6.1 million during the year ended March 31, 2010. As of March 31, 2010, the Company also recorded an impairment loss of $8.9 million to write off the goodwill associated with the Company’s investment in Excalibur.
As part of the Company's periodic review of the value of its transportation assets, the Company recorded an impairment loss of $1.2 million and $4.2 million during the period ended December 31 and September 30, 2010, respectively, to reflect management’s estimate that the net book value of the transportation equipment owned by Excalibur exceeded its market value.
| | As previously reported | |
| | Level 1 | | | | | | | | | | |
| | Quoted Prices | | | Level 2 | | | Level 3 | | | | |
| | in Active Markets | | | Significant Other | | | Significant | | | | |
| | for Identical Assets | | | Observable Inputs | | | Unobservable Inputs | | | Total | |
Securities available for sale | | | | | | | | | | | | | | | | |
- December 31, 2010 | | $ | 12,106,817 | | | $ | - | | | $ | - | | | $ | 12,106,817 | |
- September 30, 2010 | | | 11,233,654 | | | | - | | | | - | | | | 11,233,654 | |
- June 30, 2010 | | | 1,235,591 | | | | - | | | | - | | | | 1,235,591 | |
- March 31, 2010 | | | 9,740,712 | | | | - | | | | - | | | | 9,740,712 | |
| | As restated | |
| | Level 1 | | | | | | | | | | |
| | Quoted Prices | | | Level 2 | | | Level 3 | | | | |
| | in Active Markets | | | Significant Other | | | Significant | | | | |
| | for Identical Assets | | | Observable Inputs | | | Unobservable Inputs | | | Total | |
Securities available for sale | | | | | | | | | | | | | | | | |
- December 31, 2010 | | $ | 12,106,817 | | | $ | - | | | $ | - | | | $ | 12,106,817 | |
- September 30, 2010 | | | 11,233,654 | | | | - | | | | - | | | | 11,233,654 | |
- June 30, 2010 | | | 1,235,591 | | | | - | | | | - | | | | 1,235,591 | |
- March 31, 2010 | | | 9,740,712 | | | | - | | | | - | | | | 9,740,712 | |
| | | | | | | | | | | | | | | | |
Transportation equipment of Excalibur | | | | | | | | | | | | | | | | |
- December 31, 2010 | | | | | | | | | | | 11,611,785 | | | | 11,611,785 | |
- September 30, 2010 | | | | | | | | | | | 13,333,122 | | | | 13,333,122 | |
- June 30, 2010 | | | | | | | | | | | 12,832,569 | | | | 12,832,569 | |
- March 31, 2010 | | | | | | | | | | | 17,270,427 | | | | 17,270,427 | |