PART
I
|
|
3
|
|
12
|
|
12
|
|
12
|
|
PART
II
|
|
13
|
|
14
|
|
29
|
|
29
|
|
30
|
|
31
|
|
31
|
|
PART
III
|
|
32
|
|
34
|
|
37
|
|
38
|
|
39
|
|
40
|
|
42
|
|
60
|
Infornet
Investment Corp.
(100%
Owned)
(BC,
Canada)
|
Infornet
Investment Ltd.
(100%
Owned)
(Hong
Kong)
|
Windsor
Education Academy Inc.
(100%
Owned)
(BC,
Canada)
|
Beijing
ShiJiYingFu Consultant Corp. Ltd.
(100%
Owned)
(Beijing,
China)
|
Xinbiz
Corp.
(100%
Owned)
(British
Virgin Islands)
(Dormant)
|
Xinbiz
Ltd.
(100%
Owned by Xinbiz Corp.)
(Hong
Kong)
(Dormant)
|
Beijing
QuickNet Technology Development Corp.
(49%
Owned and 51% Indirectly Owned and Controlled )
(Beijing,
China)
|
·
|
For
customer acquisition
|
·
|
For
customer retention
|
·
|
For
loyalty building
|
·
|
As
a sales promotion tool
|
·
|
To
support product launches
|
·
|
To
raise brand awareness
|
·
|
For
internal communications
|
·
|
As
a redemption / coupon tool
|
·
|
For
direct marketing
|
·
|
As
an effective business-to-business communications
vehicle
|
·
|
As
an additional revenue stream
|
·
|
To
be able to offer time / location specific
offers
|
·
|
As
a channel for delivering ring tones and
logos
|
·
|
It
enables sales representatives to deliver information at point-of-contact
in the field, via SMS;
|
·
|
The
user-company can configure the mobile field sales solution to model
their
unique sales needs with two-way
communications;
|
·
|
The
solution can integrate critical customer information from back office
records or legacy systems, giving the field sales team relevant
information to complete an order;
|
·
|
It
can receive up-to-the-minute input from the field, providing real-time
information for decision-making support from the
office;
|
·
|
Applications
can support hundreds of simultaneous users and require no in-house
program
development.
|
|
Bid (U.S. $)
|
||
|
|
HIGH
|
LOW
|
2006
|
|
|
|
First
Quarter
|
|
0.35
|
0.25
|
Second
Quarter
|
|
0.36
|
0.20
|
Third
Quarter
|
|
0.22
|
0.11
|
Fourth
Quarter
|
|
0.29
|
0.08
|
|
|
|
|
2005
|
|
|
|
First
Quarter
|
|
0.45
|
0.38
|
Second
Quarter
|
|
0.44
|
0.38
|
Third
Quarter
|
|
0.69
|
0.36
|
Fourth
Quarter
|
|
0.59
|
0.33
|
(a)
|
(b)
|
(c)
|
|
Plan
Category
|
Number
of securities to be issued upon exercise of outstanding options,
warrants
and rights
|
Weighted-average
exercise price of outstanding options, warrants and rights
|
Number
of securities remaining available for future issuance under equity
compensation plans (excluding securities reflected in column
(a))
|
Equity
compensation plans approved by security holders
|
3,500,000
|
none
|
410,000
|
Equity
compensation plans not approved by security holders
|
660,000
4,000,000
|
US$0.30
none
|
0
4,000,000
|
Total
|
8,160,000
|
US$0.30
|
4,410,000
|
·
|
the
Liquidation of our PRC Subsidiaries as set forth in Item
1,
|
·
|
our
business strategies and future plans of
operations,
|
·
|
general
economic conditions in the United States and elsewhere, as well as
the
economic conditions affecting the industries in which we
operate,
|
·
|
the
market acceptance and amount of sales of our products and
services,
|
·
|
our
historical losses,
|
·
|
the
competitive environment within the industries in which we
compete,
|
?/FONT>
|
our
ability to raise additional capital, currently needed for expansion,
the
other factors and information discussed in other sections of this
report
and in the documents incorporated by reference in this
report.
|
·
|
the
promulgation of new laws and regulations and the interpretation of
those
laws and regulations;
|
·
|
inconsistent
enforcement and application of the telecommunications industry’s
rules and regulations by the Chinese government between foreign and
domestic companies;
|
·
|
the
restructuring of telecommunications carriers in
China;
|
·
|
the
introduction of measures to control inflation or stimulate growth;
|
·
|
the
introduction of new guidelines for tariffs and service rates, which
affect
our ability to competitively price our products and services;
|
·
|
changes
in the rate or method of taxation;
|
?/FONT>
|
the
imposition of additional restrictions on currency conversion and
remittances abroad; or
|
·
|
any
actions that limit our ability to develop, manufacture, import or
sell our
products in China, or to finance and operate our business in China.
|
·
|
Cease
selling, incorporating or using any of the Company’s technology and/or
product that incorporates the challenged intellectual property, which
could adversely affect the Company’s revenue;
|
·
|
Obtain
a license from the holder of the infringed intellectual property
right,
which may be costly or may not be available on reasonable terms,
if at
all; or
|
·
|
Redesign
the Company’s product, which would be costly and time
consuming.
|
Name
|
Age
|
Title
|
Term
|
Xiao-qing
Du
|
37
|
President
and Director
|
Annual
|
Ernest
Cheung
|
57
|
Director
and Secretary
|
Annual
|
Bryan
Ellis
|
37
|
Director
|
Annual
|
John
Gaetz
|
57
|
Director
|
Annual
|
Ernest
Cheung
|
20%
|
Angela
Du
|
100%
|
Bryan
Ellis
John
Gaetz
|
10%
20%
|
Name
of Issuer
|
Symbol
|
Market
|
Position
|
From
|
To
|
Business
|
Agro
International Holdings Inc.
|
AOH
|
CDNX
|
President
|
Jan-97
|
Current
|
Agriculture
|
China
NetTV Holdings Inc.*
|
CTVH
|
OTCBB
|
President
|
May-00
|
2003
|
Set-Top
Box Technology
|
Drucker,
Inc.*
|
DKIN
|
OTCBB
|
Secretary
|
Apr-97
|
2003
|
Oil
& Gas
|
ITI
World Investment Group Inc.
|
IWI.A
|
CDNX
|
|
Jun-98
|
Current
|
Beverage
Distribution
|
NetNation
Communications Inc.
|
NNCI
|
Nasdaq
Small Cap.
|
|
Apr-99
|
Current
|
Domain
Name Registration
|
Richco
Investors Inc.
|
YRU.A
|
CDNX
|
President
|
May-95
|
Current
|
Financial,
Management, Capital Market Services
|
Spur
Ventures Inc.
|
SVU
|
CDNX
|
|
Mar-97
|
Current
|
Fertilizer
|
The
Link Group Inc.*
|
LNKG
|
OTCBB
|
Secretary
|
Dec-01
|
Current
|
Internet
Surveillance
|
China
Mobility Solutions, Inc.*
|
THE
COMPANY
|
OTCBB
|
Secretary
|
Mar-97
|
Current
|
China
Internet
|
OUTSTANDING
EQUITY AWARDS AT FISCAL YEAR-END
|
|||||||||
Option
Awards
|
Stock
Awards
|
||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
Name
|
Number
of Securities Underlying Unexercised Options (#)
Exercisable
|
Number
of Securities Underlying Unexercised Options (#)
Unexercisable
|
Equity
Incentive Plan Awards: Number of Securities Under-
lying
Unexercised Unearned Options (#)
|
Option
Exercise Price ($)
|
Option
Expiration Date
|
Number
of Share or Units of Stock That Have Not Vested
|
Market
Value of Shares or Units of Stock That Have Not
Vested
|
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other
Rights
That Have Not Vested
|
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares,
Units or
Other Rights That Have Not Vested
|
Xiao-qing
Du,
|
None
|
None
|
Name
and Principal Position (a)
|
Year
(b)
|
Salary
($) (c)
|
Bonus
($) (d)
|
Stock
Awards ($) (e)
|
Option
Awards ($) (f)
|
Non-Equity
Incentive Plan Compensation ($) (g)
|
Nonqualified
Deferred Compensation Earnings ($) (h)
|
All
Other Compensation ($) (i)
|
Total
($) (j)
|
Xiao-qing
Du, President and CEO
|
12/31/06
|
$30,000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Name
(a)
|
Fees
Earned or Paid in Cash
(b)
|
Stock
Awards ($)
(c)
|
Option
Awards ($)
(d)
|
Non-Equity
Incentive Plan Compensation ($)
(e)
|
Nonqualified
Deferred Compensation Earnings ($)
(f)
|
All
Other Compensation ($)
(g)
|
Total
($)
(h)
|
Xiao-qing
Du
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Ernest
Cheung
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Bryan
Ellis
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Name
of Beneficial Owner
|
Title
of Class
|
Total
Number of Securities Owned Beneficially
|
Percent
of Class (1)
|
Xiao-qing
Du (1)
|
Common
Stock
|
0
|
*
|
Ernest
Cheung(1)
|
Common
Stock
|
308,334
(2)
|
1.5%
|
John
Gaetz(1)
|
Common
Stock
|
0
|
*
|
Bryan
Ellis(1)
|
Common
Stock
|
0
|
*
|
Total
number of shares owned by directors and executive officers as a group
(4
persons)
|
Common
Stock
|
308,334
|
1.5%
|
(1)
|
Except
as otherwise noted each person’s business address is c/o the Company, Ste.
407-1270 Robson Street, Vancouver BC V6E
3Z6.
|
Exhibit
No.
|
Description
of Exhibit
|
Location
|
3.1
|
Certificate
of Incorporation, as amended.
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
August 26, 2005, file #000-26559.
|
3.2
|
Bylaws,
as amended
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
August 16, 2001, file #000-26559.
|
4.1
|
Form
of Senior Convertible Debenture
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
August 18, 2005, file #000-26559.
|
4.2
|
Form
of Class A Warrants.
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
August 18, 2005, file #000-26559.
|
4.3
|
Form
of Class B Warrants.
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
August 18, 2005, file #000-26559.
|
10.1
|
Form
of Debenture Purchase and Warrant Agreement
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
August 18, 2005, file #000-26559.
|
10.2
|
Business
Plan
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
June 30, 2005, file #000-26559.
|
10.3
|
Option
Written Notice
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
August 5, 2005, file #000-26559.
|
10.4
|
Legal
Letter
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
August 5, 2005, file #000-26559.
|
10.5
|
Amendment
to Share Purchase Agreement
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
August 5, 2005, file #000-26559.
|
10.6
|
Placement
Agency Agreement, dated as of June 30, 2005, by and between China
Mobility
Solutions, Inc. and Meyers Associates, L.P. (10)
|
Incorporated
herein by reference from Exhibit to Amendment No. 2 to the Registration
Statement filed on May 9, 2006, file # 333-128323.
|
10.7
|
Waiver/Settlement
Agreement, dated as of May 4, 2006, by and between Southridge Partners,
LP
and China Mobility Solutions, Inc.
|
Incorporated
herein by reference from Exhibit to Current Report on Form 8-K filed
on
May 10, 2006, file #000-26559.
|
10.8
|
Share
Purchase Agreement, dated August 8, 2006, by and between Vendors,
Infornet
Investment Limited, Xin Wei, and Beijing Topbiz Technology Development
Corp. LTD.
|
Incorporated
herein by reference from Exhibits to the Registrant’s Current Report on
Form 8-K (File No. 000-26559), filed on August 11,
2006.
|
10.9
|
Form
of Conversion/ Settlement Agreement, dated as of February 2, 2007,
by and
between China Mobility Solutions, Inc. and Debenture
holders.
|
Incorporated
by reference from Exhibits to the Registrants’ Form SB-2 filed on February
12, 2007, file #333-140641.
|
10.12
|
2005
Stock Option Plan
|
Incorporated
herein by reference from Exhibit to the Registration Statement on
Form S-8
filed on May 5, 2005, file # 333-124654.
|
10.13
|
2006
Non-Qualified Stock Compensation Plan
|
Incorporated
herein by reference from Exhibit to the Registration Statement on
Form S-8
filed on November 3, 2005, file # 333-129419.
|
10.14
|
2007
Incentive Plan
|
Incorporated
herein by reference from Exhibit to the Registration Statement on
Form S-8
filed on March 5, 2007, file # 333-141062.
|
14.1
|
Code
of Ethics
|
Incorporated
herein by reference from Exhibit to Annual Report on Form 10-KSB
filed on
April 18, 2006, file #000-26559.
|
16.1
|
Letter
from Moen & Company, LLP to Securities and Exchange
Commission.
|
Incorporated
herein by reference from Exhibit in Current Report on Form 8-K filed
on
August 25, 2006, file #000-26559.
|
21.1
|
Subsidiaries
of Registrant
|
Incorporated
herein by reference from Exhibit to Annual Report on Form 10-KSB
filed on
April 18, 2006, file #000-26559.
|
|
|
Michael T. Studer CPA P.C. |
Date: May 14,2007 | By: | /s/ Michael T. Studer CPA P.C. |
Freeport, New York |
Michael T. Studer CPA P.C. |
|
Title |
China
Mobility Solutions, Inc. and Subsidiaries
|
||||
Consolidated
Balance Sheets
|
||||
(Expressed
in US Dollars)
|
||||
December
31,
|
||||
2006
|
|
2005
|
||
ASSETS
|
||||
Current
Assets
|
||||
Cash
and cash equivalents
|
$
|
288,149
|
$
|
6,138,609
|
Accounts
receivable
|
|
3,373
|
|
5,870
|
Prepaid
expenses and other current assets
|
4,615
|
|
235,165
|
|
Due
from related parties
|
25,973
|
|
33,249
|
|
Net
assets of subsidiaries in liquidation
|
1
|
|
-
|
|
Total
Current Assets
|
322,111
|
6,412,893
|
||
Property
and Equipment, net of accumulated depreciation of $51,442 and
40,481,
respectively
|
11,129
|
6,248
|
||
Other
Assets
|
||||
Deposit
paid in connection with contemplated acquisition of Beijing
Topbiz,
|
||||
less
allowance for doubtful recoverability
|
50,000
|
|
-
|
|
Investment
|
|
1
|
|
1
|
Goodwill
|
127,124
|
|
4,802,520
|
|
Other
assets
|
785
|
|
701
|
|
Total
Assets
|
$
|
511,150
|
$
|
11,222,363
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIENCY)
|
||||
Current
Liabilities
|
||||
Accounts
payable and other accrued liabilities
|
$
|
537,200
|
$
|
362,013
|
Deferred
revenue
|
12,849
|
|
3,053,282
|
|
Convertible
debentures
|
3,325,000
|
|
3,350,000
|
|
Total
current liabilities
|
3,875,049
|
6,765,295
|
||
Commitments
and Contingencies
|
-
|
-
|
||
Stockholders'
Equity (Deficiency)
|
||||
Common
stock, $0.001 par value; authorized 500,000,000 shares,
|
||||
issued
and outstanding: 20,011,792 and 20,011,792 shares,
respectively
|
20,012
|
|
20,012
|
|
Additional
paid-in capital
|
18,492,826
|
|
18,442,826
|
|
Accumulated
deficit
|
-21,683,854
|
|
-13,804,409
|
|
Accumulated
other comprehensive income (loss)
|
-192,883
|
|
-201,361
|
|
Total
stockholders' equity (deficiency)
|
-3,363,899
|
|
4,457,068
|
|
Total
Liabilities and Stockholders' Equity (Deficiency)
|
$
|
511,150
|
$
|
11,222,363
|
See
notes to consolidated financial statements.
|
||||
China
Mobility Solutions, Inc. and Subsidiaries
|
||||
Consolidated
Statements of Operations
|
||||
(Expressed
in US Dollars)
|
||||
Year
Ended December 31,
|
||||
2006
|
|
2005
|
||
Revenue
|
||||
Tuition
fees
|
$
|
93,041
|
$
|
199,280
|
|
||||
Cost
of Sales
|
||||
Tuition
fees
|
7,327
|
|
54,584
|
|
Gross
Profit
|
|
85,714
|
|
144,696
|
Selling,
general, and administrative expenses
|
1,048,846
|
|
1,549,730
|
|
Income
(loss) from Operations
|
|
(963,132)
|
|
(1,405,034)
|
Other
income (Expense)
|
||||
Interest
income
|
43,980
|
4,057
|
||
Interest
expense on convertible debentures
|
(161,657)
|
(77,887)
|
||
Costs
relating to convertible debentures:
|
||||
Fair
value of warrants issued
|
-
|
(6,891,486)
|
||
Intrinsic
value of conversion feature
|
-
|
(1,052,863)
|
||
Late
registration penalty fees
|
(481,968)
|
(33,500)
|
||
Impairment
of deposit paid in connection with
|
||||
contemplated
acquisition of Beijing Topbiz
|
-900,000
|
-
|
||
Other
income (expense) - net
|
(1,499,645)
|
|
(8,051,679)
|
|
Income
(loss) before Income Taxes
|
(2,462,777)
|
|
(9,456,713)
|
|
Income
tax expense
|
-
|
|
-
|
|
Income
(loss) from continuing operation
|
(2,462,777)
|
(9,456,713)
|
||
Discontinued
operations:
|
||||
Income
(loss) from discontinued operations
|
1,150,154
|
|
293,260
|
|
Gain
(loss) on liquidation of PRC subsidiaries
|
(6,566,822)
|
-
|
||
Total
|
(5,416,668)
|
|
293,260
|
|
Net
income (loss)
|
$
|
(7,879,445)
|
$
|
(9,163,453)
|
Net
income (loss) per share
|
||||
Continuing
operations
|
$
|
(0.12)
|
$
|
(0.54)
|
Discontinued
operations
|
(0.27)
|
0.02
|
||
Total
|
$
|
(0.39)
|
$
|
(0.52)
|
Weighted
average number of common shares used to compute net income (loss)
per
share
|
||||
Basic
and Diluted
|
20,011,792
|
17,633,162
|
||
See
notes to consolidated financial statements.
|
China
Mobility Solutions, Inc. and Subsidiaries
|
|||||||||||
Consolidated
Statements of Stockholders' Equity (Deficiency)
|
|||||||||||
(Expressed
in US Dollars)
|
|||||||||||
Common
Stock, $0.001
|
Additional
|
Accumulated
other
|
|||||||||
par
value
|
paid-in
|
Accumulated
|
comprehensive
|
||||||||
Shares
|
|
Amount
|
|
capital
|
|
deficit
|
|
income
|
|
Total
|
|
Balance
at December 31, 2004
|
15,826,792
|
$
|
15,827
|
$
|
8,770,378
|
$
|
(4,640,956)
|
$
|
(183,532)
|
$
|
3,961,717
|
Issuance
of common stock for cash on
|
|
|
|
|
|
|
|
|
|
|
|
exercise
of stock options on February
|
|
|
|
|
|
|
|
|
|
|
|
24,
2005 at $0.30
|
495,000
|
|
495
|
|
148,005
|
|
-
|
|
-
|
|
148,500
|
Issuance
of common stock for services
|
|
|
|
|
|
|
|
|
|
|
-
|
rendered
|
600,000
|
|
600
|
|
350,700
|
|
-
|
|
-
|
|
351,300
|
Issuance
of common stock for cash on
|
|
|
|
|
|
|
|
|
|
|
|
exercise
of stock options on September
|
|
|
|
|
|
|
|
|
|
|
|
1,
2005 at $0.40
|
500,000
|
|
500
|
|
199,500
|
|
-
|
|
-
|
|
200,000
|
Issuance
of common stock for cash on
|
|
|
|
|
|
|
|
|
|
|
|
exercise
of stock options on September
|
|
|
|
|
|
|
|
|
|
|
|
1,
2005 at $0.35
|
2,590,000
|
|
2,590
|
|
903,910
|
|
-
|
|
-
|
|
906,500
|
Stock-based
compensation
|
-
|
|
-
|
|
126,000
|
|
-
|
|
-
|
|
126,000
|
Fair
value of new Series "A" warrants issued
|
-
|
|
-
|
|
3,254,305
|
|
-
|
|
-
|
|
3,254,305
|
Fair
value of new Series "B" warrants issued
|
-
|
|
-
|
|
3,637,165
|
|
-
|
|
-
|
|
3,637,165
|
Intrinsic
value of the conversion feature of the
|
|
|
|
|
|
|
|
|
|
|
|
convertible
debenture
|
-
|
|
-
|
|
1,052,863
|
|
-
|
|
-
|
|
1,052,863
|
Net
loss for the year ended
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2005
|
-
|
|
-
|
|
-
|
|
(9,163,453)
|
|
-
|
|
(9,163,453)
|
Foreign
currency translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
(17,829)
|
|
(17,829)
|
Balance
at December 31, 2005
|
20,011,792
|
|
20,012
|
|
18,442,826
|
|
(13,804,409)
|
|
(201,361)
|
|
4,457,068
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value of 200,000 Series "C" warrants issued for
|
|
|
|
|
|
|
|
|
|
|
|
services
rendered
|
-
|
|
-
|
|
50,000
|
|
-
|
|
-
|
|
50,000
|
Net
loss for the year ended
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2006
|
-
|
|
-
|
|
-
|
|
(7,879,445)
|
|
-
|
|
(7,879,445)
|
Foreign
currency translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
8,478
|
|
8,478
|
Balance
at December 31, 2006
|
20,011,792
|
$
|
20,012
|
$
|
18,492,826
|
$
|
(21,683
,854)
|
$
|
(192,883)
|
$
|
(3,363,899)
|
See
notes to consolidated financial statements.
|
China
Mobility Solutions, Inc. and Subsidiaries
|
||||
Consolidated
Statements of Cash Flows
|
||||
(Expressed
in US Dollars)
|
||||
Year
Ended December 31,
|
||||
2006
|
|
2005
|
||
(Unaudited)
|
|
(Unaudited)
|
||
Cash
Flows from Operating Activities
|
||||
Net
loss
|
$
|
(7,879,445)
|
$
|
(9,163,453)
|
Adjustments
to reconcile net income (loss)
|
||||
to
net cash provided by (used for) operating activities:
|
||||
Depreciation
|
3,213
|
|
2,705
|
|
Impairment
of deposit paid in connection with
|
||||
contemplated
acquisition of Beijing Topbiz
|
900,000
|
|
-
|
|
Stock-based
compensation
|
50,000
|
|
126,000
|
|
Fair
value of warrants issued with convertible debentures
|
-
|
6,891,486
|
||
Intrinsic
value of conversion feature of the convertible debentures
|
-
|
1,052,863
|
||
Shares
issued for services
|
-
|
279,475
|
||
Foreign
currency translation adjustment
|
8,478
|
(17,829)
|
||
Minority
interest
|
-
|
138,469
|
||
Loss
on liquidation of PRC subsidiaries
|
6,566,822
|
-
|
||
Changes
in operating assets and liabilities
|
||||
Accounts
receivable
|
2,497
|
28,690
|
||
Prepaid
expenses and other current assets
|
230,550
|
(115,007)
|
||
Due
from related parties
|
3,530
|
|
(14,927)
|
|
Accounts
payable and other accrued liabilities
|
202,054
|
|
5,189
|
|
Deferred
revenue
|
(921,325)
|
|
941,584
|
|
Net
cash provided by (used for) operating activities
|
(833,626)
|
|
155,245
|
|
Cash
Flows from Investing Activities
|
||||
Purchase
of remaining interest of Quicknet
|
-
|
-4,000,000
|
||
Deposit
paid in connection with contemplated acquisition of Beijing
Topbiz
|
(950,000)
|
-
|
||
Purchase
of property and equipment
|
(4,811)
|
(2,368)
|
||
Cash
and cash equivalents of subsidiaries placed in liquidation
|
(4,033,661)
|
-
|
||
Net
cash provided by (used for) investing activities
|
(4,988,472)
|
|
(4,002,368)
|
|
Cash
Flows from Financing Activities
|
||||
Issuance
of common stock for cash
|
-
|
1,255,000
|
||
Issuance
of convertible debentures for cash
|
-
|
3,350,000
|
||
Repayment
of convertible debentures
|
-25,000
|
-
|
||
Net
cash provided by (used for) financing activities
|
-25,000
|
|
4,605,000
|
|
Effect
of exchange rate changes on cash
|
(3,362)
|
110
|
||
Increase
(decrease) in cash and cash equivalents
|
(5,850,460)
|
|
757,987
|
|
Cash
and cash equivalents, beginning of period
|
6,138,609
|
|
5,380,622
|
|
Cash
and cash equivalents, end of period
|
$
|
288,149
|
$
|
6,138,609
|
|
||||
Supplemental
disclosures of cash flow information:
|
||||
Cash
paid for:
|
||||
Interest
paid
|
$
|
174,239
|
$
|
51,087
|
Income
taxes paid
|
$
|
-
|
$
|
-
|
See
notes to consolidated financial statements.
|
(1)
|
Beijing
Quicknet Technology Development Corp. (“Quicknet”), a corporation
organized under the laws of the People’s Republic of China (“PRC” or
“China”) - engaged in the sale of wireless communication services to PRC
customers; placed in liquidation during the three months ended December
31, 2006 (see Note 2).
|
(2)
|
Beijing
Shiji Yingfu Investment Management Consulting Limited (“Shiji Yingfu”), a
PRC corporation organized to act as an investment vehicle - inactive
in
2005 and 2006; placed in liquidation during the three months ended
December 31, 2006 (see Note 2).
|
(3)
|
Windsor
Education Academy Inc. (“Windsor”), a corporation organized under the laws
of British Columbia, Canada - provides English as a Secondary Language
(“ESL”) training programs in Vancouver,
Canada.
|
(4)
|
Infornet
Investment Limited (“Infornet HK”), a Hong Kong corporation - executed an
agreement on August 8, 2006 to acquire control of Beijing Topbiz
Technology Development Corp, Ltd. (“Topbiz”), a PRC corporation that
develops and customizes short messaging system platforms for PRC
banks
(see Note 4).
|
(5)
|
Infornet
Investment Corp. (“Infornet Canada”), a Canadian corporation - inactive in
2005 and 2006.
|
(6)
|
Xinbiz
(HK) Limited, a Hong Kong corporation - inactive in 2005 and
2006.
|
(7)
|
Xinbiz
Corp., a British Virgin Islands corporation - inactive in 2005 and
2006.
|
Furniture
& fixtures
|
20%
|
Declining
balance method
|
Machinery
& equipment
|
20%
|
Declining
balance method
|
Computer
equipment
|
30%
|
Declining
balance method
|
Library
|
100%
|
Declining
balance method
|
Net
loss from continuing operations
|
|
As
reported
|
$
(9,456,713)
|
Stock-based
employee compensation cost, net of tax
|
(301,600)
|
Pro-forma
|
$
(9,758,313)
|
Loss
per share - continuing operations:
|
|
As
reported
|
$
(0.54)
|
Pro-forma
|
$
(0.55)
|
2005
|
|
Risk
free interest rate
|
2.78%
|
Expected
life of options inyear
|
I
year
|
Expected
volatility
|
132%
|
Dividend
per share
|
$0.00
|
Year
Ended December 31
|
||
2006
|
2005
|
|
Revenue
from wireless communications services
|
$
4,275,287
|
$
4,703,348
|
Cost
of revenues
|
913,128
|
1,372,707
|
Gross
profit
|
3,362,159
|
3,330,641
|
Selling,
general, and administrative expenses
|
2,233,803
|
3,118,256
|
Income
(loss) from operations
|
1,128,356
|
212,385
|
Interest
income
|
21,798
|
80,875
|
Income
(loss) from discontinued operations
|
$
1,150,154
|
$
293,260
|
Assumed
proceeds from liquidation of PRC Subsidiaries
|
$
1
|
Carrying
value of net assets of PRC Subsidiaries at
|
|
September
30, 2006:
|
|
Cash
and cash equivalents
|
4,033,661
|
Due
from related parties
|
3,746
|
Goodwill
|
4,675,396
|
Accounts
payable and other accrued liabilites
|
(196,872)
|
Deferred
revenue
|
(2,119,108)
|
Total
|
6,396,823
|
Estimated
costs relating to liquidation of PRC Subsidiaries
|
170,000
|
Loss
on liquidation of PRC Subsidiaries
|
$
(6,566,822)
|
December
31,
|
||
2006
|
2005
|
|
Equipment
|
$
36,913
|
$
26,986
|
Library
|
12,816
|
9,554
|
Furniture
|
12,842
|
10,189
|
Total
|
62,571
|
46,729
|
Less
: Accumlated depreciation
|
(51,442)
|
(40,481)
|
Net
book value
|
$
11,129
|
$
6,248
|
2006
|
2005
|
|
Net
loss for the year
|
(7,879,445)
|
(9,163,453)
|
Weighted-average
number of shares outstanding
|
20,011,792
|
17,633,162
|
Effective
of dilutive securities :
|
||
Dilutive
options - $0.30
|
|
|
Dilutive
warrants new Series "A" - $0.15
|
||
Dilutive
warrants new Series "A" - $0.38
|
||
Dilutive
warrants new Series "B" - $0.20
|
||
Dilutive
warrants new Series "B" - $0.45
|
||
Dilutive
warrants Series "C" - $0.45
|
||
Dilutive
potential common shares
|
||
Adjusted
weighted-average shares and
|
20,011,792
|
17,633,162
|
assumed
conversions
|
||
Basic
income (loss) per share attributable to
|
||
common
shareholders
|
$
(0.39)
|
$
(0.52)
|
Diluted
income (loss) per share attributable to
|
||
common
shareholders
|
$
(0.39)
|
$
(0.52)
|
(1)
|
Joint
Venture needs to pay Income Tax if they operate and generate income
from
China;
|
(2)
|
Tax
is based on the total revenue after deducting cost of revenue, expenses
and losses;
|
(3)
|
Joint
Venture Enterprises has an income tax rate of 30% from central government,
and a 3% income rate from local government, therefore the total income
tax
rate is 33%;
|
(4)
|
The
Income Loss can be deducted from future years’ taxable income, but no more
than 5 years;
|
(5)
|
Tax
is calculated on a yearly basis.
|
2006
|
2005
|
|
Deferred
tax assets
|
$
1,081,616
|
$
1,081,616
|
Valuation
allowance
|
(1,081,616)
|
(1,081,616)
|
Net
deferred tax assets
|
-
|
-
|
2006
|
2005
|
|
Statutory
federal income tax rate
|
33.0%
|
33.0%
|
Valuation
allowance
|
-33.0%
|
-33.0%
|
Effective
income tax rate
|
0.0%
|
0.0%
|
DATE:
May 17, 2007
|
CHINA
MOBILITY SOLUTIONS, INC.
|
|
by: /s/
Xiao-qing Du
|
|
Xiao-qing
Du, President and Chief Executive
Officer
|
/s/
Xiao-qing Du
Xiao-qing
Du
|
President,
Director and Chief Executive Officer (Principal Executive Officer
and
Principal Accounting Officer)
|
May
, 2007
|
|
|
|
/s/
Ernest Cheung
|
Secretary
and Director (Principal Financial Officer)
|
May
, 2007
|
Ernest
Cheung
|
|
|
/s/
John Gaetz
John
Gaetz
|
Director
|
May
, 2007
|