UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington, D.C.
20549
FORM
10-Q
x
QUARTERLY REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
For the quarterly
period ended
December
31, 2009
o
TRANSITION REPORT
PURSUANT TO
SECTION
13
OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition
period from _________ to _________
Commission file
number:
333-150952
China
Media
Inc.
(Exact name of
registrant as specified in its charter)
Nevada
|
|
46-0521269
|
(State or
other jurisdiction of
incorporation
or organization)
|
|
(I.R.S.
Employer Identification No.)
|
12/F, Block D, Chang An Guo
Ji
No. 88 Nan Guan Zheng
Street
Beilin District, Xi'an City,
Shaan'xi Province
China -
710068
(Address of
principal executive offices)
(86)
298765-1114
(
Registrants telephone number,
including area code)
Indicate by check
mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the preceding 12 months (or for
such shorter period that the registrant was require to file such reports), and
(2) has been subject to such filing requirements for the past 90
days. Yes
o
No
þ
Indicate by check
mark whether the registrant is a large accelerated filer, an accelerated filer,
a non-accelerated filer, or a smaller reporting company. See the definitions of
large accelerated filer, accelerated filer and smaller reporting company in Rule
12b-2 of the Exchange Act.
Large accelerated
filer
o
Accelerated
filer
o
Non-accelerated
filer
o
Smaller
reporting
company
þ
Indicate by check mark whether the
registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
o
No
þ
APPLICABLE
ONLY TO CORPORATE ISSUERS
As of
February 14, 2010
, the
registrant had
39,750,000
shares of common stock outstanding.
Table of
Contents
The unaudited
interim consolidated financial statements of China Media Inc. (the “Company”,
“China Media”, “we”, “our”, “us”) follow. All currency references in this report
are to U.S. dollars unless otherwise noted.
China
Media Inc.
December
31, 2009
(Unaudited
)
Financial
Statement Index
Consolidated
Balance Sheets as of December 31, 2009 and June 30, 2009
(Unaudited)
|
F1
|
Consolidated
Statements of Operations for the three and six months ended
December 31,
2009 and 2008 (Unaudited)
|
F2
|
Consolidated
Statements of Cash Flows for the six months ended December
31, 2009 and
2008 (Unaudited)
|
F3
|
Notes to the
Consolidated Financial Statements (Unaudited)
|
F4
|
CHINA MEDIA, INC
.
Consolidated Balance
Sheets
December
31, 2009
(Unaudited)
|
|
December 31,
2009
|
|
|
June 30,
2009
|
|
Assets
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
4,764
|
|
|
$
|
3,375,449
|
|
Accounts
receivable, net of allowance of $35,724 and $35,724,
respectively
|
|
|
1,505,396
|
|
|
|
1,526,497
|
|
Notes
receivable
|
|
|
2,985,
345
|
|
|
|
-
|
|
Total current
assets
|
|
|
4,495,505
|
|
|
|
4,901,946
|
|
|
|
|
|
|
|
|
|
|
Fixed assets,
net
|
|
|
83,973
|
|
|
|
109,213
|
|
Intangible
assets, net
|
|
|
61,614
|
|
|
|
67,404
|
|
Other
assets
|
|
|
73,350
|
|
|
|
73,265
|
|
Assets held
for sale
|
|
|
-
|
|
|
|
1,172,240
|
|
Film
costs
|
|
|
2,062,602
|
|
|
|
594,912
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
6,777,044
|
|
|
$
|
6,918,980
|
|
|
|
|
|
|
|
|
|
|
Liabilities
and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
171,247
|
|
|
$
|
171,097
|
|
Accrued
liabilities
|
|
|
4,683
|
|
|
|
5,003
|
|
Short term
debt
|
|
|
-
|
|
|
|
117,224
|
|
Due to
related parties
|
|
|
197,703
|
|
|
|
67,887
|
|
|
|
|
|
|
|
|
|
|
Total current
liabilities
|
|
|
373,633
|
|
|
|
361,211
|
|
|
|
|
|
|
|
|
|
|
Stockholders’
equity
|
|
|
|
|
|
|
|
|
Common Stock,
$0.00001 par value—authorized, 180,000,000 shares; issued, 39,750,000
and 39,743,000; outstanding, 39,750,000 and 39,743,000
|
|
|
398
|
|
|
|
397
|
|
Additional
paid-in capital
|
|
|
8,753,202
|
|
|
|
8,747,335
|
|
Accumulated
other comprehensive income
|
|
|
754,951
|
|
|
|
749,609
|
|
Accumulated
deficit
|
|
|
(5,214,216
|
)
|
|
|
(5,109,180
|
)
|
Total
Vallant Pictures Entertainment Co., Ltd stockholders'
equity
|
|
|
4,294,335
|
|
|
|
4,388,161
|
|
Non-controlling
interest
|
|
|
2,109,076
|
|
|
|
2,169,608
|
|
Total
stockholders’ equity
|
|
|
6,403,411
|
|
|
|
6,557,769
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholders’ equity
|
|
$
|
6,777,044
|
|
|
$
|
6,918,980
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part
of these financial statements.
Consolidated
Statements of Operations
(Unaudited)
|
|
Three
Months Ended
December 31,
|
|
|
Six
Months Ended
December 31,
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
Revenue
|
|
$
|
1,173,067
|
|
|
$
|
-
|
|
|
$
|
1,173,067
|
|
|
$
|
-
|
|
Cost of
revenues
|
|
|
1,173,067
|
|
|
|
-
|
|
|
|
1,173,067
|
|
|
|
-
|
|
Gross
profit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative
|
|
|
111,870
|
|
|
|
62,231
|
|
|
|
136,541
|
|
|
|
107,434
|
|
Depreciation
and amortization expense
|
|
|
15,621
|
|
|
|
18,058
|
|
|
|
31,221
|
|
|
|
36,803
|
|
Total
operating expenses
|
|
|
127,491
|
|
|
|
80,289
|
|
|
|
167,762
|
|
|
|
144,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
(127,491)
|
|
|
|
(80,289)
|
|
|
|
(167,762)
|
|
|
|
(144,237)
|
|
Less: Net
loss attributable to non-controlling interest
|
|
|
47,668
|
|
|
|
30,020
|
|
|
|
62,726
|
|
|
|
53,930
|
|
Net
loss attributable to Vallant Pictures Entertainment Co.,
Ltd
|
|
|
(79,823)
|
|
|
|
(50,269)
|
|
|
|
(105,036)
|
|
|
|
(90,307)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency translation
|
|
|
6,524
|
|
|
|
(4,908)
|
|
|
|
5,342
|
|
|
|
2,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
loss
|
|
|
(120,967
|
)
|
|
|
(85,197
|
)
|
|
|
(162,420
|
)
|
|
|
(141,901
|
)
|
Less:
comprehensive loss attributable to non-controlling
interest
|
|
|
47,668
|
|
|
|
30,020
|
|
|
|
62,726
|
|
|
|
53,930
|
|
Comprehensive
loss attributable to Vallant Pictures Entertainment Co.,
Ltd
|
|
$
|
(73,299
|
)
|
|
$
|
(55,177
|
)
|
|
$
|
(99,694
|
)
|
|
$
|
(87,971
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
share basic and diluted
|
|
$
|
(0.00)
|
|
|
|
(0.00)
|
|
|
|
(0.00)
|
|
|
|
(0.00)
|
|
Weighted
average number of shares outstanding basic and diluted
|
|
|
39,750,000
|
|
|
|
39,743,000
|
|
|
|
39,750,000
|
|
|
|
39,743,000
|
|
The accompanying
notes are an integral part of these financial statements
CHINA
MEDIA INC.
Consolidated
Statements of Cash Flows
(Unaudited)
|
|
Six Months Ended
December 31
|
|
|
|
2009
|
|
|
2008
|
|
Operating
activities:
|
|
|
|
|
|
|
Net
loss
|
|
$
|
(167,762
|
)
|
|
$
|
(144,237
|
)
|
Adjustments
to reconcile net income (loss ) to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation
expense
|
|
|
25,240
|
|
|
|
25,292
|
|
Amortization
expense - intangible
|
|
|
5,790
|
|
|
|
12,250
|
|
Contributed
Rent
|
|
|
5,868
|
|
|
|
5,842
|
|
Changes in
operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(96,123
|
)
|
|
|
17,132
|
|
Prepaid
expenses and other current assets
|
|
|
-
|
|
|
|
16,638
|
|
Film
costs
|
|
|
(293,400)
|
|
|
|
-
|
|
Accrued
expenses
|
|
|
(320
|
)
|
|
|
(3,985
|
)
|
|
|
|
|
|
|
|
|
|
Net cash
provided by (used in) operating activities
|
|
|
(520,707)
|
|
|
|
(71,068
|
)
|
|
|
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
|
|
|
|
Collections
of note receivable
|
|
|
1,467,000
|
|
|
|
-
|
|
Loans made to
others
|
|
|
(4,452,345
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net cash
(used in) investing activities
|
|
|
(2,985,345
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
|
|
|
|
Proceeds from
due to related parties
|
|
|
129,816
|
|
|
|
45,702
|
|
|
|
|
|
|
|
|
|
|
Net cash
provided by (used in) financing activities
|
|
|
129,816
|
|
|
|
45,702
|
|
|
|
|
|
|
|
|
|
|
Effect of
exchange rate changes on cash and cash equivalents
|
|
|
5,551
|
|
|
|
13,655
|
|
|
|
|
|
|
|
|
|
|
NET DECREASE
IN CASH
|
|
$
|
(3,370,685
|
)
|
|
$
|
(11,711
|
)
|
|
|
|
|
|
|
|
|
|
CASH AT
BEGINNING OF PERIOD
|
|
$
|
3,375,449
|
|
|
$
|
26,243
|
|
|
|
|
|
|
|
|
|
|
CASH AT END
OF PERIOD
|
|
$
|
4,764
|
|
|
$
|
14,532
|
|
Supplemental
information
|
|
|
|
|
|
|
Interest
paid
|
|
$
|
-
|
|
|
$
|
-
|
|
Income taxes
paid
|
|
$
|
-
|
|
|
$
|
-
|
|
Supplemental
disclosure of non-cash investing and financing activities:
|
|
|
|
|
|
|
Short term
debt offsets accounts receivable
|
|
$
|
117,224
|
|
|
$
|
-
|
|
The accompanying notes are an integral
part of these financial statements
CHINA
MEDIA INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
December 31,
2009
1.
Organization, Basis of Presentation and Significant Accounting
Policies
The accompanying
unaudited interim consolidated financial statements of China Media, Inc. (“We”
or the “Company”), have been prepared in accordance with accounting principles
generally accepted in the United States of America and the rules of the
Securities and Exchange Commission, and should be read in conjunction with the
audited financial statements and notes thereto contained in the Company’s annual
financial statements for the years ended June 30, 2009 and 2008 included in Form
8-K filed on December 23, 2009. In the opinion of management, all adjustments,
consisting of normal recurring adjustments, necessary for a fair presentation of
financial position and the results of operations for the interim periods
presented have been reflected herein. The results of operations for interim
periods are not necessarily indicative of the results to be expected for the
full year. Notes to the consolidated financial statements which would
substantially duplicate the disclosure contained in the audited financial
statements for the years ended June 30, 2009 and 2008 included in this document
have been omitted.
Share
Exchange
On
July 7, 2009, Fullead Overseas Limited, a company incoporated under the laws of
the British Virgin Islands (the “Buyer”), entered into a share purchase
agreement (the “Share Purchase Agreement”), pursuant to which the Buyer agreed
to purchase a total of 32,500,000 shares of the Company’s common stock,
representing 85% of the total issued and outstanding shares of common stock of
the Company on a fully-diluted basis. Bin Li, the Company’s Director, is the
owner and sole Director of the Buyer.
On
September 16, 2009, the Company entered into a share exchange agreement (the
“Share Exchange Agreement”) with Vallant Pictures Entertainment Co., Ltd., a
company incorporated under the laws of the British Virgin Islands (“Vallant”)
and Bin Li, the Company’s Director and the former sole shareholder of
Vallant. According to the terms of the Share Exchange Agreement, the
Company agreed to acquire the sole issued and outstanding common share of
Vallant from Bin Li in exchange for 7,000 shares of the Company’s common
stock.
China Media Inc.
(the “Company”) formerly Protecwerx Inc., was incorporated in the State of
Nevada on October 16, 2007. On November 30, 2009, the Company closed the
transactions contemplated by the Share Exchange Agreement and acquired Vallant
Pictures Entertainment Co., Ltd., a company incorporated under the laws of the
British Virgin Islands (“Vallant”) as its wholly owned
subsidiary. Vallant has entered into a series of contractual
obligations with Xi’An TV Media Co., Ltd., a company incorporated under the laws
of the People’s Republic of China (“Xi’An TV”) that is engaged in the business
of producing and developing television programming for the Chinese market, as
well as the holders of 62.61% of the voting shares of Xi’An TV.
We
had 39,743,000 shares of our common stock issued and outstanding before the
closing of the transactions contemplated by the Share Exchange
Agreement. Upon the closing of the transactions, we issued 7,000
shares of our common stock to Bin Li, our Director and the former sole
shareholder of Vallant. Mr. Li is the beneficial owner of 2,000,000
additional shares of our common stock. The 7,000 shares were issued
in reliance upon an exemption from registration pursuant to Regulation S
promulgated under the Securities Act of 1933, as amended (the “Securities
Act”). Currently, there were 39,750,000 shares of our common stock
issued and outstanding.
The share exchange
is being accounted for as a reverse merger, since the former sole shareholder of
Vallant, Bin Li, acquired the majority of the Company’s common stock with the
aim of completing the share exchange with Vallant, and Vallant is deemed to be
the accounting acquirer in the reverse merger. Consequently, the
assets and liabilities and the historical operations that will be reflected in
the consolidated financial statements for periods prior to the Share Exchange
Agreement will be those of Vallant and will be recorded at the historical cost
basis. After the completion of the Share Exchange Agreement, the
Company’s consolidated financial statements will include the assets and
liabilities of Vallant, the historical operations of Vallant and its
subsidiaries from the closing date of the Share Exchange Agreement.
Principles
of Consolidation
The consolidated
financial statements include the accounts of the Company and Xi’An TV, which is
a variable interest entity with the Company as the primary beneficiary. In
accordance with United States generally accepted accounting principles (“GAAP”)
regarding “Consolidation of Variable Interest Entities”, the Company identifies
entities for which control is achieved through means other than through voting
rights (a "variable interest entity" or "VIE") and determines when and which
business enterprise, if any, should consolidate the VIE. The Company evaluated
its participating interest in Xi’An TV Media and concluded it is the primary
beneficiary of Xi’An TV Media, a variable interest entity. The Company
consolidated Xi’An TV Media and all significant intercompany transactions and
balances have been eliminated.
Use
of Estimates
The preparation of
financial statements in conformity with United States generally accepted
accounting principles (“GAAP”) requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes, including estimates of ultimate revenues and ultimate costs
of film and television product, estimates of product sales that will be returned
and the amount of receivables that ultimately will be collected, the potential
outcome of future tax consequences of events that have been recognized in the
Company’s financial statements and loss contingencies. Actual results could
differ from those estimates. To the extent that there are material differences
between these estimates and actual results, the Company’s financial condition or
results of operations will be affected. Estimates are based on past experience
and other assumptions that management believes are reasonable under
the circumstances, and management evaluates
these estimates on
an ongoing basis.
Recent
Accounting Developments
Effective July 1,
2009, in accordance with U.S. GAAP, the Company adopted the standard on
consolidation as it relates to noncontrolling interests. The standard changed
the accounting and reporting for minority interests, which were recharacterized
as noncontrolling interests and classified as a component of equity. The
standard requires retrospective adoption of the presentation and disclosure
requirements for existing minority interests. All other requirements of the
standard will be applied prospectively.
In June 2009, the
FASB issued authoritative guidance on the consolidation of variable interest
entities, which is effective for us in fiscal 2010. The new guidance
requires revised evaluations of whether entities represent variable interest
entities, ongoing assessments of control over such entities, and additional
disclosures for variable interests. We believe adoption of this new
guidance will not have a material impact on our condensed consolidated financial
statements.
Other recent
accounting pronouncements issued by the FASB (including its Emerging Issues Task
Force), the American Institute of Certified Public Accountants, and the United
States Securities and Exchange Commission did not or are not believed by
management to have a material impact on the Companys present or future financial
statements.
2.
Related Party Transactions
Mr. Dean Li,
President and General Manager, had advanced approximately $130,000 to the
Company during the three month period ended December 31, 2009. The shareholder
loan is free of interest with no maturity date.
The Company leased
an office space from a related party with a monthly rent of approximately
$1,000. The contributed rent for the three month period and for the six month
period ended December 31, 2009 was approximately $3,000 and $6,000,
respectively.
3.
Notes Receivable
On
October 16, 2009, the Company loaned ShaanXi Geothe Business Trading Ltd.
approximately $1,078,000 under a three month term note. The note matures on
January 15, 2010 and has an annual interest rate of 4%. The balance is past
due.
On July 12, 2009,
the Company loaned ShaanXi Railroad Transportation Trading Ltd. approximately
$3,370,000 under a six month term note. The note matures on January 11, 2010 and
has an annual interest rate of 2%. During the period ended December 31, 2009,
the Company collected approximately $1,467,000. The balance is past
due.
4.
Assets Held for Sale
In
October 2009, the Company negotiated with third party buyers to sell two of its
TV series at the historical costs, the costs related to these two TV series were
classified as asset held for sale on the balance sheet as of June 30, 2009. The
Company sold the two TV series during period ended December 31, 2009. The
revenues and cost of revenues were included in the accompanying consolidated
statements of operations. See Note 5 for details.
5.
Revenues and Cost of Revenues
The Companys
revenues by film and TV series are as follows:
|
Period Ended December
31
|
|
2009
|
2008
|
Desert Love
Story TV series
|
293,267
|
0
|
Fox Hunting
TV series
|
879,800
|
0
|
Total
|
1,173,067
|
0
|
The Companys cost
of revenues by film and TV series are as follows:
|
Period Ended December
31
|
|
2009
|
2008
|
Desert Love
Story TV series
|
293,267
|
0
|
Fox Hunting
TV series
|
879,800
|
0
|
Total
|
1,173,067
|
0
|
6.
Subsequent Events
The Company has
evaluated subsequent events through the date the consolidated financial
statements were
issued, and has
concluded that no such events or transactions took place which would require
disclosure herein.
Forward
Looking Statements
This quarterly
report on Form 10-Q contains forward-looking statements that involve risks and
uncertainties. These statements relate to future events or our future financial
performance. In some cases, you can identify forward-looking statements by
terminology including "could", "may", "will", "should", "expect", "plan",
"anticipate", "believe", "estimate", "predict", "potential" and the negative of
these terms or other comparable terminology. These statements are only
predictions. Actual events or results may differ materially.
While these
forward-looking statements, and any assumptions upon which they are based, are
made in good faith and reflect our current judgment regarding the direction of
our business, actual results will almost always vary, sometimes materially, from
any estimates, predictions, projections, assumptions or other future performance
suggested in this report.
Reverse
Merger
On
November 30, 2009 we completed the acquisition of Vallant Pictures Entertainment
Co., Ltd. (Vallant) through the issuance of 7,000 shares of our common stock in
a share exchange transaction. The acquisition was accounted for as a
reverse merger due to a number of transactions associated with the acquisition
of Vallant, including the acquisition of 32,500,000 shares of our common stock
by Fullead Overseas Limited, which resulted in a change of control and a change
of business. Due to the accounting treatment of the reverse merger,
this quarterly report will be the final financial statement disclosure which
will reflect our financial condition prior to the closing of the acquisition of
Vallant.
Starting with the
periodic report for the quarter in which the share exchange was completed, we
will file annual and quarterly reports based on the June 30 fiscal year end of
Vallant. Such financial statements will depict the operating results
of Vallant, including the acquisition of China Media Inc., from Vallants
inception on May 23, 2007.
Other than as set
out herein, we have not been involved in any bankruptcy, receivership or similar
proceedings, nor have we been a party to any material reclassification, merger,
consolidation or purchase or sale of a significant amount of assets not in the
ordinary course of our business.
Results
of Operations
Our results of
operations are summarized below:
|
Three
Months Ended
December
31, 2009
($)
|
Three
Months Ended
December
31, 2008
($)
|
Six
Months Ended
December
31, 2009
($)
|
Six
Months Ended
December
31, 2008
($)
|
Revenue
|
1,173,067
|
Nil
|
1,173,067
|
Nil
|
Cost
of Revenue
|
1,173,067
|
Nil
|
1,173,067
|
Nil
|
Expenses
|
127,491
|
80,289
|
167,762
|
144,237
|
Net
Loss
|
(127,491)
|
(80,289)
|
(167,762)
|
(144,237)
|
Net
Loss per Share - Basic and Diluted
|
(0.00)
|
(0.00)
|
(0.00)
|
(0.00)
|
Weighted
Average Number Shares Outstanding - Basic and Diluted
|
39,750,000
|
39,743,000
|
39,750,000
|
39,743,000
|
Results
of
Operations
for the
three months ended December 31, 2009 and 2008.
During the three
months ended December 31, 2009, we earned
revenue
of $1,173.067,
compared to $Nil in the same period in 2008.
The revenues were
generated through sales of the two TV series during period ended December 31,
2009.
For the three
months ended December 31, 2009 we incurred a net loss of $127,491. During the
same period in 2008 we incurred a net loss of $80,289. Our net loss per share
did not change during these periods at $Nil per share. Our total
operating expenses for the three months ended December 31, 2009 were $127,491.
During the same period in 2008 our operating expenses were $80,289. The increase
in net loss and expenses resulted from higher professional fees associated with
the change of control and change of business transactions undertaken during the
three months ended December 31, 2009.
Our general and
administrative expenses consist of professional fees, management fees, transfer
agent fees, investor relations expenses and general office expenses, legal,
accounting and auditing fees, and our general office expenses include bank
charges, office maintenance, communication expenses, courier, postage, office
supplies and rent.
Results of Operations for
the Six Months Ended December 31, 2009 and 2008
During the six
months ended December 31, 2009, we generated revenues of $1,173,067, compared to
$Nil in the same period in 2008.
The revenues were
generated through sales of the two TV series during period ended December 31,
2009.
For the six months
ended December 31, 2009 we incurred a net loss of $167,762. During the same
period in 2008 we incurred a net loss of $144,237. Our total
operating expenses for the six months ended December 31, 2009 were $167,762.
During the same period in 2008 our operating expenses were $144,237. Our total
operating expenses consisted entirely of general and administrative expenses
during these periods. The increase in net loss and expenses resulted from higher
professional fees associated with the change of control and change of business
transactions undertaken during the six months ended December 31,
2009.
Liquidity
and Capital Resources
As
of December 31, 2009 we had cash of $4,764 in our bank accounts and a working
capital surplus of $4,121,872.
For the six months
ended December 31, 2009, we had net cash spending of $520,707 on operating
activities, compared to net cash spending of $71,068 on operating activities
during the same period in 2008. The increase of the cash used in operating
activities for the six months ended December 31, 2009 was primarily due to
additional spending in film costs.
During the six
months ended December 31, 2009, we collected approximately $1,467,000 on a term
note dated July 12, 2009. These cash inflows were offset by cash proceeds lent
to trade partners of approximately $4,452,000.
During the six
months ended December 31, 2009, we received net cash of $129,816 from financing
activities, compared to net cash received of $45,702
from financing
activities during the same period in fiscal 2008. The increase in cash from
financing activities was due to the additional borrowing from a shareholder.
Our cash level
decreased by $3,370,685 during the six months ended December 31,
2009.
We
anticipate that we will meet our ongoing cash requirements by retaining income
as well as through equity or debt financing. We plan to cooperate
with various individuals and institutions to acquire the financing required to
produce and distribute our products and anticipate this will continue until we
accrue sufficient capital reserves to finance all of our productions
independently.
We
estimate that our expenses over the next 12 months (beginning February 2010)
will be approximately $11,150,000 as described in the table
below. These estimates may change significantly depending on the
nature of our future business activities and our ability to raise capital from
shareholders or other sources.
Description
|
Estimated
Completion Date
|
Estimated
Expenses
($)
|
Legal and
accounting fees
|
12
months
|
300,000
|
Film and
television series development costs
|
12
months
|
8,500,000
|
Marketing and
advertising
|
12
months
|
300,000
|
Investor
relations and capital raising
|
12
months
|
150,000
|
Management
and operating costs
|
12
months
|
250,000
|
Salaries and
consulting fees
|
12
months
|
100,000
|
Fixed asset
purchases
|
12
months
|
1,500,000
|
General and
administrative expenses
|
12
months
|
50,000
|
Total
|
|
11,150,000
|
We
intend to meet our cash requirements for the next 12 months through a
combination of debt financing and equity financing by way of private
placements. We currently do not have any arrangements in place to
complete any private placement financings and there is no assurance that we will
be successful in completing any private placement financings. If we
are not able to successfully complete any private placement financings, we plan
to cooperate with film and television producers or obtain shareholder loans to
meet our cash requirements. However, there is no assurance that any such
financing will be available or if available, on terms that will be acceptable to
us. We may not raise sufficient funds to fully carry out our business
plan.
Share
Cancellations
On
July 7, 2009 we entered into an agreement with Fullead Overseas Limited, a
company over which Bin Li, our Director, has sole voting and investment power,
to issue Fullead 32,500,000 shares of our common stock at a price of $0.002 for
cash proceeds of $65,000. Pursuant to the terms of this agreement, we
were required to enter into share cancellation agreements with holders of
30,800,000 shares of our issued and outstanding common stock and appoint new
directors and officers to serve as our Board of Directors and
management. The details of the share cancellations were disclosed in
a Current Report on Form 8-K filed with the SEC on July 7, 2009.
Off-Balance Sheet
Arrangements
We
have no significant off-balance sheet arrangements that have or are reasonably
likely to have a current or future effect on our financial condition, revenues
or expenses, results of operations, liquidity, capital expenditures or capital
resources that are material to stockholders.
Inflation
The amounts
presented in the financial statements do not provide for the effect of inflation
on our operations or financial position. The net operating losses shown would be
greater than reported if the effects of inflation were reflected either by
charging operations with amounts that represent replacement costs or by using
other inflation adjustments.
Audit
Committee
The functions of
the audit committee are currently carried out by our Board of Directors, who has
determined that we do not have an audit committee financial expert on our Board
of Directors to carry out the duties of the audit committee. The Board of
Directors has determined that the cost of hiring a financial expert to act as a
director and to be a member of the audit committee or otherwise perform audit
committee functions outweighs the benefits of having a financial expert on the
audit committee.
Not
applicable.
Disclosure
Controls
We
maintain disclosure controls and procedures (as defined in Rules 13a-15(e)
and 15d-15(e) of the Securities Exchange Act of 1934, as amended) designed to
provide reasonable assurance the information required to be reported in our
Exchange Act filings is recorded, processed, summarized and reported within the
time periods specified and pursuant to Securities and Exchange Commission rules
and forms, including controls and procedures designed to ensure that this
information is accumulated and communicated to our management, including our
Principal Executive Officer and Principal Financial Officer, as appropriate, to
allow timely decisions regarding required disclosure.
As
of the end of the period covered by this report, our management, with the
participation of our Principal Executive Officer and Principal Financial
Officer, carried out an evaluation of the effectiveness of our disclosure
controls and procedures. Based upon this evaluation, our Principal Executive
Officer and our Principal Financial Officer concluded our disclosure controls
and procedures were (1) designed to ensure material information relating to
our Company is accumulated and communicated to our management, including our
Principal Executive Officer and Principal Financial Officer, in a timely manner,
particularly during the period in which this report was being prepared and
(2) effective, in that they provide reasonable assurance that information
we are required to disclose in the reports filed or submitted under the Exchange
Act is recorded, processed, summarized and reported within the time periods
specified in the Securities and Exchange Commissions rules and
forms.
Changes in Internal
Control
There were no
changes in our internal control over financial reporting (as defined in Rule
13a-15(e) and Rule 15d-15(e) under the Exchange Act) during the quarterly period
covered by this report that have materially affected, or are reasonably likely
to materially affect, our internal control over financial
reporting.
We
are not aware of any legal proceedings to which we are a party or of which our
property is the subject. None of our directors, officers, affiliates, any owner
of record or beneficially of more than 5% of our voting securities, or any
associate of any such director, officer, affiliate or security holder are (i) a
party adverse to us in any legal proceedings, or (ii) have a material interest
adverse to us in any legal proceedings. We are not aware of any other legal
proceedings that have been threatened against us.
None.
None.
None.
None.
Exhibit
Number
|
Exhibit
Description
|
31.1
|
|
31.2
|
|
32.1
|
|
32.2
|
|
SIGNATURES
Pursuant to the
requirements of the Exchange Act, the registrant has duly caused this report to
be signed on its behalf by the undersigned, thereunto duly
authorized.
|
China
Media Inc.
|
|
(Registrant)
|
|
|
|
/s/
Dean Li
|
Date:
February 12, 2010
|
Dean
Li
|
|
President,
Chief Executive Officer
|
|
(Principal
Executive Officer)
|
|
|
|
/s/
Ying Xue
|
Date:
February 12, 2010
|
Ying Xue
|
|
Chief
Financial Officer
|
|
(Principal
Financial Officer and Principal Accounting
Officer)
|
8
China Media (CE) (USOTC:CHND)
Graphique Historique de l'Action
De Déc 2024 à Jan 2025
China Media (CE) (USOTC:CHND)
Graphique Historique de l'Action
De Jan 2024 à Jan 2025