Nevada
|
90-0617940
|
(State
or other jurisdiction of incorporation or
organization)
|
(I.R.S.
Employer Identification
No.)
|
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
PAGE
|
||
PART
I. FINANCIAL INFORMATION
|
||
Item
1. Financial Statements
|
||
Consolidated
Balance Sheets
|
1-2
|
|
Consolidated
Statements of Income and Comprehensive Income
|
3-4
|
|
Consolidated
Statements of Cash Flows
|
5-6
|
|
Notes
to Consolidated Financial Statements
|
7-37
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
38-61
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
62
|
|
Item
4(T). Controls and Procedures
|
62
|
|
PART
II. OTHER INFORMATION
|
||
Item
1. Legal Proceedings
|
63
|
|
Item
1A. Risk Factors
|
63
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
63
|
|
Item
3. Defaults Upon Senior Securities
|
63
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
63
|
|
Item
5. Other Information
|
63
|
|
Item
6. Exhibits
|
63
|
|
Signatures
|
64
|
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(US $)
|
(US $)
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 22,241 | $ | 13,917 | ||||
Accounts
receivable, net
|
4,455 | 3,173 | ||||||
Other
receivables
|
2,856 | 2,636 | ||||||
Prepayment
and deposit to suppliers
|
4,221 | 4,111 | ||||||
Due
from related parties
|
214 | 492 | ||||||
Inventories
|
2 | 2 | ||||||
Other
current assets
|
174 | 30 | ||||||
Total
current assets
|
34,163 | 24,361 | ||||||
Property
and equipment, net
|
1,518 | 1,355 | ||||||
Intangible
assets, net
|
59 | - | ||||||
Other
long-term assets
|
31 | 48 | ||||||
TOTAL
ASSETS
|
$ | 35,771 | $ | 25,764 | ||||
Liabilities
and Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 374 | $ | 290 | ||||
Advances
from customers
|
1,009 | 914 | ||||||
Other
payables
|
22 | 27 | ||||||
Accrued
payroll and other accruals
|
298 | 191 | ||||||
Due
to related parties
|
- | 24 | ||||||
Due
to Control Group
|
416 | 1,142 | ||||||
Due
to director
|
389 | - | ||||||
Taxes
payable
|
2,010 | 1,978 | ||||||
Dividends
payable
|
380 | 373 | ||||||
Total
current liabilities
|
4,898 | 4,939 | ||||||
Long-term
borrowing from director
|
131 | 128 | ||||||
Warrant
liabilities
|
- | 9,564 | ||||||
Commitments
and contingencies
|
- | - |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(US $)
|
(US $)
|
|||||||
(Unaudited)
|
||||||||
Equity:
|
||||||||
Series
A convertible preferred stock (US$0.001 par value; authorized-8,000,000
shares; issued and outstanding-2,918,600 and
4,121,600 shares at September 30, 2010 and December 31, 2009 respectively;
aggregate liquidation preference amount: $7,677 and $10,677, accrued but
unpaid dividends of $380 and $373, at September 30, 2010 and December 31,
2009, respectively.
|
3 | 4 | ||||||
Common
stock (US$0.001 par value; authorized-50,000,000 shares; issued and
outstanding-17,061,320 shares and 15,828,320 shares at September 30, 2010
and December 31, 2009 respectively)
|
17 | 16 | ||||||
Additional
paid-in capital
|
18,454 | 10,574 | ||||||
Statutory
reserves
|
372 | 372 | ||||||
Retained
earnings
|
11,320 | 50 | ||||||
Accumulated
other comprehensive income
|
559 | 117 | ||||||
Total
ChinaNet’s Online Holdings, Inc.’s stockholders’ equity
|
30,725 | 11,133 | ||||||
Noncontrolling
interest
|
17 | - | ||||||
Total
equity
|
30,742 | 11,133 | ||||||
TOTAL
LIABILITIES AND EQUITY
|
$ | 35,771 | $ | 25,764 |
For the nine months
ended September 30,
|
For the three months
ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(US $)
|
(US $)
|
(US $)
|
(US $)
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Sales
|
||||||||||||||||
To
unrelated parties
|
$ | 30,304 | $ | 25,320 | $ | 8,631 | $ | 7,604 | ||||||||
To
related parties
|
872 | 1,985 | 265 | 522 | ||||||||||||
31,176 | 27,305 | 8,896 | 8,126 | |||||||||||||
Cost
of sales
|
15,791 | 15,918 | 3,110 | 4,029 | ||||||||||||
Gross
margin
|
15,385 | 11,387 | 5,786 | 4,097 | ||||||||||||
Operating
expenses
|
||||||||||||||||
Selling
expenses
|
2,187 | 3,253 | 851 | 624 | ||||||||||||
General
and administrative expenses
|
2,410 | 1,530 | 815 | 614 | ||||||||||||
Research
and development expenses
|
605 | 347 | 276 | 133 | ||||||||||||
5,202 | 5,130 | 1,942 | 1,371 | |||||||||||||
Income
from operations
|
10,183 | 6,257 | 3,844 | 2,726 | ||||||||||||
Other
income (expenses):
|
||||||||||||||||
Changes
in fair value of warrants
|
1,861 | (1,289 | ) | - | (1,289 | ) | ||||||||||
Interest
income
|
8 | 9 | 4 | 4 | ||||||||||||
Other
income
|
8 | 8 | 4 | 2 | ||||||||||||
Other
expenses
|
(1 | ) | (100 | ) | 0 | (99 | ) | |||||||||
1,876 | (1,372 | ) | 8 | (1,382 | ) | |||||||||||
Income
before income tax expense and noncontrolling interest
|
12,059 | 4,885 | 3,852 | 1,344 | ||||||||||||
Income
tax expense
|
304 | 1,653 | 25 | 696 | ||||||||||||
Net
income
|
11,755 | 3,232 | 3,827 | 648 | ||||||||||||
Net
loss attributable to noncontrolling interest
|
127 | - | 50 | - | ||||||||||||
Net
income attributable to ChinaNet Online Holdings, Inc.
|
11,882 | 3,232 | 3,877 | 648 | ||||||||||||
Other
comprehensive income
|
||||||||||||||||
Foreign
currency translation gain
|
442 | 13 | 365 | 8 | ||||||||||||
Comprehensive
income
|
$ | 12,197 | $ | 3,245 | $ | 4,192 | $ | 656 |
For the nine months
ended September 30,
|
For the three months
ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(US $)
|
(US $)
|
(US $)
|
(US $)
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Net
income attributable to ChinaNet Online Holdings, Inc.
|
$ | 11,882 | $ | 3,232 | $ | 3,877 | $ | 648 | ||||||||
Beneficial
conversion feature of Series A convertible preferred stock
|
- | (5,898 | ) | - | (5,898 | ) | ||||||||||
Dividend
of Series A convertible preferred stock
|
(612 | ) | - | (190 | ) | - | ||||||||||
Net
income attributable to common shareholders of ChinaNet Online Holdings,
Inc.
|
$ | 11,270 | $ | (2,666 | ) | $ | 3,687 | $ | (5,250 | ) | ||||||
Earnings per
share
|
||||||||||||||||
Earnings
per common share
|
||||||||||||||||
Basic
|
$ | 0.68 | $ | (0.18 | ) | $ | 0.22 | $ | (0.33 | ) | ||||||
Diluted
|
$ | 0.57 | $ | (0.18 | ) | $ | 0.19 | $ | (0.33 | ) | ||||||
Weighted
average number of common shares outstanding:
|
||||||||||||||||
Basic
|
16,676,752 | 14,495,560 | 16,939,961 | 15,774,300 | ||||||||||||
Diluted
|
20,905,796 | 14,495,560 | 20,916,463 | 15,774,300 | ||||||||||||
Comprehensive
Income
|
||||||||||||||||
Net
income
|
11,755 | 3,232 | 3,827 | 648 | ||||||||||||
Foreign
currency translation gain
|
442 | 13 | 365 | 8 | ||||||||||||
12,197 | 3,245 | 4,192 | 656 | |||||||||||||
Comprehensive
Income
|
||||||||||||||||
Comprehensive
income / (loss) attributable to noncontrolling interest
|
(127 | ) | - | (50 | ) | - | ||||||||||
Comprehensive
income attributable to ChinaNet’s Online Holdings, Inc.
|
12,324 | 3,245 | 4,242 | 656 | ||||||||||||
12,197 | 3,245 | 4,192 | 656 |
For the nine months ended
September 30,
|
||||||||
2010
|
2009
|
|||||||
(US $)
|
(US $)
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
income
|
$ | 11,755 | $ | 3,232 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
||||||||
Depreciation
and amortization
|
275 | 134 | ||||||
Share-based
compensation expenses
|
177 | 190 | ||||||
Changes
in fair value of warrants
|
(1,861 | ) | 1,289 | |||||
Disposal
of fixed assets
|
- | 19 | ||||||
Changes
in operating assets and liabilities
|
||||||||
Accounts
receivable
|
(1,195 | ) | (1,445 | ) | ||||
Other
receivables
|
2,095 | (166 | ) | |||||
Prepayments
and deposit to suppliers
|
(24 | ) | 9 | |||||
Due
from related parties
|
283 | (154 | ) | |||||
Other
current assets
|
(141 | ) | 33 | |||||
Accounts
payable
|
77 | 117 | ||||||
Advances
from customers
|
76 | 361 | ||||||
Accrued
payroll and other accruals
|
104 | 134 | ||||||
Due
to related parties
|
(24 | ) | (327 | ) | ||||
Due
to director
|
389 | - | ||||||
Due
to Control Group
|
(738 | ) | 33 | |||||
Other
payables
|
(5 | ) | - | |||||
Taxes
payable
|
(8 | ) | 1,275 | |||||
Net
cash provided by operating activities
|
11,235 | 4,734 | ||||||
Cash
flows from investing activities
|
||||||||
Purchases
of vehicles and office equipment
|
(385 | ) | (310 | ) | ||||
Purchases
of intangible assets
|
(59 | ) | - | |||||
Purchases
of other long-term assets
|
(4 | ) | (38 | ) | ||||
Net
cash used in investing activities
|
(448 | ) | (348 | ) |
For the nine months ended
September 30,
|
||||||||
2010
|
2009
|
|||||||
(US $)
|
(US $)
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Cash
flows from financing activities
|
||||||||
Cash
investment contributed by noncontrolling interest
|
144 | - | ||||||
Dividend
paid to convertible preferred stockholders
|
(605 | ) | - | |||||
Increase
of short-term loan to third parties
|
(2,257 | ) | (2,024 | ) | ||||
Decrease
of short-term loan from directors
|
- | (13 | ) | |||||
Cancellation
and retirement of common stock
|
- | (300 | ) | |||||
Proceeds
from issuance of Series A convertible preferred stock and warrants (net of
issuance cost of US$ 1,142)
|
- | 9,162 | ||||||
Net
cash (used in)/provided by financing activities
|
(2,718 | ) | 6,825 | |||||
Effect
of exchange rate fluctuation on cash and cash equivalents
|
255 | 10 | ||||||
Net
increase in cash and cash equivalents
|
8,324 | 11,221 | ||||||
Cash
and cash equivalents at beginning of year
|
13,917 | 2,679 | ||||||
Cash
and cash equivalents at end of period
|
$ | 22,241 | $ | 13,900 | ||||
Supplemental
disclosure of cash flow information
|
||||||||
Interest
paid
|
$ | - | $ | - | ||||
Income
tax paid
|
$ | 1,242 | $ | 900 | ||||
Non-cash
transactions:
|
||||||||
Warrant liability
reclassify to additional paid in capital
|
$ | 7,703 | $ | - |
1.
|
Organization
and principal activities
|
2.
|
Summary
of significant accounting policies
|
September 30,
2010
|
December 31,
2009
|
|||||||
Balance
sheet items, except for equity accounts
|
6.6981 | 6.8372 |
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Items
in the statements of income and comprehensive income, and the
statements of cash flows
|
6.8164 | 6.8425 | 6.7803 | 6.8411 |
Vehicles
|
5
years
|
|
Office
equipment
|
3-10
years
|
|
Electronic
devices
|
5
years
|
Level 1 -
|
Quoted
prices in active markets for identical assets or
liabilities.
|
Level
2 -
|
Observable
inputs other than Level 1 prices such as quoted prices for similar assets
or liabilities; quoted prices in markets that are not active; or other
inputs that are observable or can be corroborated by observable market
data for substantially the full term of the assets or
liabilities.
|
Level
3 -
|
Unobservable
inputs that are supported by little or no market activity and that are
significant to the fair value of the assets or
liabilities.
|
Fair value measurement using inputs
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Carrying amount as of
December 31, 2009
|
|||||||||||||
Financial
instruments
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
||||||||||||
Warrant
liabilities
|
- | 9,564 | - | 9,564 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Cash
|
36 | 616 | ||||||
Deposits
with short-term maturities
|
22,205 | 13,301 | ||||||
22,241 | 13,917 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Accounts
receivable
|
4,527 | 3,244 | ||||||
Less:
Allowance for doubtful debts
|
72 | 71 | ||||||
Accounts
receivable, net
|
4,455 | 3,173 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Advance
deposits for TV advertisement bidding
|
- | 2,261 | ||||||
Short-term
loan to third parties
|
2,298 | - | ||||||
Staff
advances for normal business purpose
|
558 | 375 | ||||||
2,856 | 2,636 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Contract
execution guarantee to TV advertisement and internet resources
providers
|
3,259 | 3,086 | ||||||
Prepayments
to TV advertisement and internet resources providers
|
390 | 991 | ||||||
Prepayment
for purchase of bank kiosk equipment
|
540 | - | ||||||
Other
deposits and prepayments
|
32 | 34 | ||||||
4,221 | 4,111 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Beijing
Hongfujiali Information Technology Co., Ltd.
|
- | 439 | ||||||
Beijing
Saimeiwei Food Equipment Technology Co., Ltd.
|
- | 53 | ||||||
Beijing
Fengshangyinli Technology Co., Ltd.
|
45 | |||||||
Beijing
Telijie Century Environmental Technology Co., Ltd.
|
26 | - | ||||||
Soyilianmei
Advertising Co., Ltd.
|
143 | - | ||||||
214 | 492 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Vehicles
|
577 | 423 | ||||||
Office
equipment
|
1,080 | 816 | ||||||
Electronic
devices
|
447 | 438 | ||||||
Total
property and equipment
|
2,104 | 1,677 | ||||||
Less:
accumulated depreciation
|
586 | 322 | ||||||
Total
property and equipment, net
|
1,518 | 1,355 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Computer
software
|
60 | - | ||||||
Less:
accumulated amortization
|
(1 | ) | - | |||||
Total
intangible assets, net
|
59 | - |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Accrued
payroll and staff welfare
|
252 | 131 | ||||||
Accrued
operating expenses
|
46 | 60 | ||||||
298 | 191 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Beijing
Saimeiwei Food Equipments Technology Co., Ltd
|
- | 14 | ||||||
Beijing
Telijie Century Environmental Technology Co., Ltd.
|
- | 10 | ||||||
- | 24 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Due
to Control Group
|
416 | 1,142 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Due
to director
|
389 | - |
|
l
|
Rise
King WFOE is a software company qualified by the related PRC governmental
authorities and was entitled to a two-year EIT exemption from its first
profitable year and a 50% reduction of its applicable EIT rate, which is
25% of its taxable income for the following three years. Rise
King WFOE had a net loss for the year ended December 31, 2008 and its
first profitable year is fiscal year 2009 which has been verified by the
local tax bureau by accepting the application filed by the
Company. Therefore, it was entitled to a two-year EIT exemption
for fiscal year 2009 through fiscal year 2010 and a 50% reduction of its
applicable EIT rate which is 25% to 12.5% for fiscal year 2011 through
fiscal year 2013.
|
|
l
|
Business
Opportunity Online was qualified as a High and New Technology Enterprise
in Beijing High-Tech Zone in 2005 and was entitled to a three-year EIT
exemption for fiscal year 2005 through fiscal year 2007 and a 50%
reduction of its applicable EIT rate for the following three years for
fiscal year 2008 through fiscal year 2010. However, in March
2007, a new enterprise income tax law (the “New EIT”) in the PRC was
enacted which was effective on January 1, 2008. Subsequently, on
April 14, 2008, relevant governmental regulatory authorities released
new qualification criteria, application procedures and assessment
processes for “High and New Technology Enterprise” status under the New
EIT which would entitle the re-qualified and approved entities to a
favorable statutory tax rate of 15%. With an effective date of
September 4, 2009, Business Opportunity Online obtained the approval of
its reassessment of the qualification as a “High and New Technology
Enterprise” under the New EIT law and was entitled to a favorable
statutory tax rate of 15%. Under the previous EIT laws and
regulations, High and New Technology Enterprises enjoyed a favorable tax
rate of 15% and were exempted from income tax for three years beginning
with their first year of operations, and were entitled to a 50% tax
reduction to 7.5% for the subsequent three years and 15% thereafter. The
current EIT Law provides grandfathering treatment for enterprises that
were (1) qualified as High and New Technology Enterprises under the
previous EIT laws, and (2) established before March 16, 2007, if
they continue to meet the criteria for High and New Technology Enterprises
under the current EIT Law. The grandfathering provision allows Business
Opportunity Online to continue enjoying their unexpired tax holidays
provided by the previous EIT laws and regulations. Therefore, its income
tax was computed using a tax rate of 7.5% for the nine and three month
period ended September 30, 2010 and the year ended December 31, 2009 due
to its unexpired tax holidays for the year 2009 through year
2010. For the nine and three month period ended September 30,
2009, since Business Opportunity Online had not obtained the approval of
its qualification as a “High and New Technology Enterprise” under the New
EIT law, it estimated and calculated its income tax based on the income
tax rate of 25%, the difference of the income tax expenses between the
estimated and the actual income tax expenses for the nine and three month
periods ended September 30, 2009 was approximately US$1,136,000 and
US$487,000 respectively.
|
|
l
|
The
applicable income tax rate for Beijing CNET Online was 25% for the nine
month periods ended September 30, 2010 and
2009.
|
|
l
|
The
New EIT also imposed a 10% withholding income tax for dividends
distributed by a foreign invested enterprise to its immediate holding
company outside China, which were exempted under the previous enterprise
income tax law and rules. A lower withholding tax rate will be
applied if there is a tax treaty arrangement between mainland China and
the jurisdiction of the foreign holding company. Holding companies in Hong
Kong, for example, will be subject to a 5% rate. Rise King WFOE
is invested by immediate holding company in Hong Kong and will be entitled
to the 5% preferential withholding tax rate upon distribution of the
dividends to its immediate holding
company.
|
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Business
tax payable
|
1,082 | 1,003 | ||||||
Culture
industry development surcharge payable
|
2 | 27 | ||||||
Value
added tax payable
|
(26 | ) | 8 | |||||
Enterprise
income tax payable
|
897 | 886 | ||||||
Individual
income tax payable
|
55 | 54 | ||||||
2,010 | 1,978 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Dividend
payable to Series A convertible preferred stockholders
|
380 | 373 |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
||||||||
Long-term
borrowing from director
|
131 | 128 |
As of
March 29,
2010
|
As of
December 31,
2009
|
Changes in
Fair Value
(Gain)/Loss
|
||||||||||
US$’000
|
US$’000
|
US$’000
|
||||||||||
Fair
value of the Warrants:
|
||||||||||||
Series
A-1 warrant
|
3,606 | 4,513 | (907 | ) | ||||||||
Series
A-2 warrant
|
3,256 | 4,019 | (763 | ) | ||||||||
Placement
agent warrants
|
841 | 1,032 | (191 | ) | ||||||||
7,703 | 9,564 | (1,861 | ) |
Gross
proceeds
Allocated
|
Number of
Instruments
|
Allocated value
per instrument
|
||||||||||
US$
(’000)
|
US$
|
|||||||||||
Series
A-1 Warrant
|
2,236 | 2,060,800 | 1.08 | |||||||||
Series
A-2 Warrant
|
2,170 | 2,060,800 | 1.05 | |||||||||
Series
A preferred stock
|
5,898 | 4,121,600 | 1.43 | |||||||||
Total
|
10,304 |
Nine months ended September 30,
|
||||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Advertising
revenue from related parties:
|
||||||||
-Beijing
Saimeiwei Food Equipment Technology Co., Ltd.
|
276 | 1,232 | ||||||
-Beijing
Xiyue Technology Co., Ltd.
|
10 | - | ||||||
-Beijing
Fengshangyinli Technology Co., Ltd.
|
315 | 72 | ||||||
-Soyilianmei
Advertising Co., Ltd.
|
- | 539 | ||||||
-Beijing
Telijie Cleaning Technology Co., Ltd.
|
- | 15 | ||||||
-Beijing
Telijie Century Environmental Technology Co., Ltd.
|
271 | 127 | ||||||
872 | 1,985 |
Three months ended September 30,
|
||||||||
2010
|
2009
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Advertising
revenue from related parties:
|
||||||||
-Beijing
Saimeiwei Food Equipment Technology Co., Ltd.
|
11 | 345 | ||||||
-Beijing
Xiyue Technology Co., Ltd.
|
- | - | ||||||
-Beijing
Fengshangyinli Technology Co., Ltd.
|
138 | 11 | ||||||
-Soyilianmei
Advertising Co., Ltd.
|
- | 111 | ||||||
-
Beijing Telijie Century Environmental Technology Co., Ltd.
|
116 | 55 | ||||||
265 | 522 |
Rental
Payments
|
Server hosting
and board-
band lease
payments
|
Internet resources
and TV
advertisement
purchase payments
|
Total
|
|||||||||||||
US$(’000)
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
|||||||||||||
Three
months ended December 31, 2010
|
66 | - | 8,811 | 8,877 | ||||||||||||
Year
ended December 31,
|
||||||||||||||||
-2011
|
267 | 15 | 112 | 394 | ||||||||||||
-Thereafter
|
- | - | - | - | ||||||||||||
Total
|
333 | 15 | 8,923 | 9,271 |
Nine months ended September 30, 2010 (Unaudited)
|
||||||||||||||||||||||||||||||||
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Internet
Ad.
resources
resell
|
IIM
|
Others
|
Inter-
segment
and
reconciling
item
|
Total
|
|||||||||||||||||||||||||
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
|||||||||||||||||||||||||
Revenue
|
19,478 | 11,044 | 396 | 93 | 165 | 593 | (593 | ) | 31,176 | |||||||||||||||||||||||
Cost
of sales
|
4,907 | 10,709 | 34 | 84 | 9 | 48 | - | 15,791 | ||||||||||||||||||||||||
Total
operating expenses
|
3,777 | 379 | 63 | - | - | 1,576 | * | (593 | ) | 5,202 | ||||||||||||||||||||||
Including:
Depreciation and amortization expense
|
92 | 58 | 63 | - | - | 62 | 275 | |||||||||||||||||||||||||
Operating
income(loss)
|
10,794 | (44 | ) | 299 | 9 | 156 | (1,031 | ) | - | 10,183 | ||||||||||||||||||||||
Changes
in fair value of warrants
|
- | - | - | - | - | 1,861 | - | 1,861 | ||||||||||||||||||||||||
Expenditure
for long-term assets
|
264 | - | - | - | - | 184 | - | 448 | ||||||||||||||||||||||||
Net
income (loss)
|
10,496 | (42 | ) | 299 | 9 | 156 |