CHINA
MOBILITY SOLUTIONS, INC.
|
(Exact
name of registrant as specified in this
charter)
|
|
|
Florida
|
|
330-751560
|
(State
of other jurisdiction
of
incorporation or organization)
|
|
(I.R.S.
Employer
Identification
No.)
|
#407-1270
Robson, Vancouver, B.C. Canada
|
|
V6E
3Z6
|
(Address
of principal executive offices)
|
|
(Zip
Code)
|
|
|
|
Registrant's
telephone number, including area code:
|
|
(604)
632-9638
|
INDEX
TO FORM 10-QSB
|
|
|
Page
No.
|
|
|
PART
I
|
|
|
|
3
|
|
|
|
4
|
|
|
|
5
|
|
|
|
6
|
|
|
|
7
|
|
|
|
9-14
|
|
|
|
15
|
|
|
|
18
|
|
|
|
PART
II
|
|
|
|
19
|
|
|
|
19
|
|
|
|
21
|
|
|
|
21
|
|
|
|
21
|
|
|
|
21
|
|
|
|
22
|
Consolidated
Balance Sheets
|
||||
(Expressed
in US Dollars)
|
||||
March
31,
|
|
December
31,
|
||
|
|
2007
|
|
2006
|
(Unaudited)
|
||||
ASSETS
|
||||
Current
Assets
|
||||
Cash
and cash equivalents
|
$
|
181,942
|
$
|
288,149
|
Accounts
receivable
|
3,361
|
|
3,373
|
|
Prepaid
expenses and other current assets
|
2,283
|
|
4,615
|
|
Due
from related parties
|
39,549
|
|
25,973
|
|
Net
assets of subsidiaries in liquidation
|
1
|
|
1
|
|
Total
Current Assets
|
227,136
|
322,111
|
||
Property
and Equipment, net of accumulated depreciation of $52,070
and 51,442,
respectively
|
10,501
|
11,129
|
||
Other
Assets
|
||||
Deposit
paid in connection with contemplated acquisition of Beijing
Topbiz,
|
||||
less
allowance for doubtful recoverability
|
50,000
|
|
50,000
|
|
Investment
|
1
|
|
1
|
|
Goodwill
|
127,124
|
|
127,124
|
|
Other
assets
|
785
|
|
785
|
|
Total
Assets
|
$
|
415,547
|
$
|
511,150
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIENCY)
|
||||
Current
Liabilities
|
||||
Accounts
payable and other accrued liabilities
|
$
|
297,515
|
$
|
537,200
|
Deferred
revenue
|
13,338
|
|
12,849
|
|
Convertible
debentures
|
1,650,000
|
|
3,325,000
|
|
Total
current liabilities
|
1,960,853
|
3,875,049
|
||
Commitments
and Contingencies
|
-
|
|
-
|
|
Stockholders'
Equity (Deficiency)
|
||||
Common
stock, $0.001 par value; authorized 500,000,000 shares,
|
||||
issued
and outstanding: 59,534,292 and 20,011,792 shares,
respectively
|
59,534
|
|
20,012
|
|
Additional
paid-in capital
|
20,429,429
|
|
18,492,826
|
|
Accumulated
deficit
|
-21,833,974
|
|
-21,683,854
|
|
Accumulated
other comprehensive income (loss)
|
-200,295
|
|
-192,883
|
|
Total
stockholders' equity (deficiency)
|
-1,545,306
|
|
-3,363,899
|
|
Total
Liabilities and Stockholders' Equity (Deficiency)
|
$
|
415,547
|
$
|
511,150
|
See
notes to consolidated financial statements.
|
Consolidated
Statements of Operations
|
||||
(Expressed
in US Dollars)
|
||||
Three
Months Ended March 31,
|
||||
2007
|
|
2006
|
||
|
|
(Unaudited)
|
|
(Unaudited)
|
Revenue
|
||||
Tuition
fees
|
$
|
21,009
|
$
|
19,027
|
|
||||
Cost
of Sales
|
||||
Tuition
fees
|
154
|
|
4,632
|
|
Gross
Profit
|
|
20,855
|
|
14,395
|
Selling,
general, and administrative expenses
|
108,031
|
|
231,174
|
|
Income
(loss) from Operations
|
|
(87,176)
|
|
(216,779)
|
Other
income (Expense)
|
||||
Interest
income
|
-
|
|
17,653
|
|
Interest
expense on convertible debentures
|
(64,647)
|
|
(54,312)
|
|
Costs
relating to convertible debentures:
|
||||
Late
registration penalty fees
|
-
|
|
(201,000)
|
|
Other
income
|
1,703
|
|
-
|
|
Other
income (expense) - net
|
(62,944)
|
|
(237,659)
|
|
Income
(loss) before Income Taxes
|
(150,120)
|
|
(454,438)
|
|
Income
tax expense
|
-
|
|
-
|
|
Income
(loss) from continuing operations
|
|
(150,120)
|
|
(454,438)
|
Discontinued
operations:
|
||||
Income
(loss) from discontinued operations
|
-
|
|
396,839
|
|
Total
|
-
|
|
396,839
|
|
Net
income (loss)
|
$
|
(150,120)
|
$
|
(57,599)
|
Net
income (loss) per share
|
||||
Continuing
operations
|
$
|
0
|
$
|
(0.02)
|
Discontinued
operations
|
|
0.02
|
||
Total
|
$
|
0
|
$
|
0
|
Weighted
average number of common shares used to compute net income
(loss) per
share
|
||||
Basic
and Diluted
|
41,090,459
|
20,011,792
|
||
See
notes to consolidated financial statements.
|
Consolidated
Statements of Stockholders' Equity (Deficiency)
|
|||||||||||
(Expressed
in US Dollars)
|
|||||||||||
|
|
|
|
|
Accumulated
other
|
|
|
||||
|
Common
Stock, $0.001 par value
|
Additional
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)
|
|||||
Unaudited:
|
|||||||||||
Conversion
of convertible debentures to
|
|||||||||||
common
stock at $0.05 per share
|
33,500,000
|
33,500
|
|
1,641,500
|
|
|
|
|
|
1,675,000
|
|
Issuance
of common stock in satisfaction of
|
|||||||||||
unpaid
accrued interest and late regisration
|
|||||||||||
penalty
fees relating to convertible debentures
|
|||||||||||
at
$0.05 per share
|
6,022,500
|
6,022
|
|
295,103
|
|
|
|
|
301,125
|
||
Net
loss for the three months ended March 31, 2007
|
(150,120)
|
(150,120)
|
|||||||||
Foreign
currency translation adjustment
|
(7,412)
|
(7,412)
|
|||||||||
Balance
at March 31, 2007
|
59,534,292
|
$
|
59,534
|
$
|
20,429,429
|
$
|
(21,833,974)
|
$
|
(200,295)
|
$
|
(1,545,306)
|
See
notes to consolidated financial statements.
|
Consolidated
Statements of Cash Flows
|
||||
(Expressed
in US Dollars)
|
||||
Three
Months Ended March 31,
|
||||
2007
|
|
2006
|
||
|
|
(Unaudited)
|
|
(Unaudited)
|
Cash
Flows from Operating Activities
|
||||
Net
loss
|
$
|
(150,120)
|
$
|
(57,599)
|
Adjustments
to reconcile net income (loss)
|
||||
to
net cash provided by (used for) operating activities:
|
||||
Depreciation
|
628
|
|
611
|
|
Foreign
currency translation adjustment
|
(7,412)
|
|
3,025
|
|
Changes
in operating assets and liabilities
|
||||
Accounts
receivable
|
12
|
|
(965)
|
|
Prepaid
expenses and other current assets
|
2,332
|
|
122,034
|
|
Due
from related parties
|
(13,576)
|
|
(12,472)
|
|
Accounts
payable and other accrued liabilities
|
61,440
|
|
(25,278)
|
|
Deferred
revenue
|
489
|
|
(426,396)
|
|
Net
cash provided by (used for) operating activities
|
(106,207)
|
|
(397,040)
|
|
Cash
Flows from Investing Activities
|
-
|
|
-
|
|
Cash
Flows from Financing Activities
|
-
|
-
|
||
Increase
(decrease) in cash and cash equivalents
|
(106,207)
|
(397,040)
|
||
Cash
and cash equivalents, beginning of period
|
288,149
|
|
6,138,609
|
|
Cash
and cash equivalents, end of period
|
$
|
181,942
|
$
|
5,741,569
|
Supplemental
disclosures of cash flow information:
|
||||
Cash
paid for:
|
||||
Interest
paid
|
$
|
-
|
$
|
53,600
|
Income
taxes paid
|
$
|
-
|
$
|
-
|
Schedule
of non-cash financing activities:
|
||||
Conversion
of convertible debentures to
|
||||
common
stock at $0.05 per share
|
$
|
1,675,000
|
$
|
-
|
Issuance
of common stock in satisfaction of unpaid
|
||||
accrued
interest and late registration
|
||||
penalty
fees relating to convertible debentures
|
$
|
301,125
|
$
|
-
|
See
notes to consolidated financial statements.
|
2007
|
2006
|
|||
Revenue
from wireless communications services
|
$
|
-
|
$
|
1,440,917
|
Cost
of revenues
|
|
-
|
|
291,833
|
Gross
profit
|
-
|
|
1,149,084
|
|
Selling,
general, and administrative expenses
|
-
|
|
759,150
|
|
Income
(loss) from operations
|
-
|
|
389,934
|
|
Interest
income
|
-
|
|
6,905
|
|
Income
(loss) from discontinued operations
|
$
|
-
|
$
|
396,839
|
March
31,
|
|
December
31,
|
||
|
|
2007
|
|
2006
|
Equipment
|
$
|
36,913
|
$
|
36,913
|
Library
|
12,816
|
|
12,816
|
|
Furniture
|
12,842
|
|
12,842
|
|
Total
|
62,571
|
|
62,571
|
|
Less
: Accumlated depreciation
|
(52,070)
|
|
(51,442)
|
|
Net
book value
|
$
|
10,501
|
$
|
11,129
|
2007
|
|
2006
|
||
Net
loss for the period
|
(150,120)
|
(57,599)
|
||
Weighted-average
number of shares outstanding
|
41,090,459
|
20,011,792
|
||
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
|
41,090,459
|
20,011,792
|
||
assumed
conversions
|
||||
Basic
income (loss) per share attributable to
|
||||
common
shareholders
|
$
|
0
|
$
|
0
|
Diluted
income (loss) per share attributable to
|
||||
common
shareholders
|
$
|
0
|
$
|
0
|
·
|
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,
|
·
|
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.
|
|
|
|
|
CHINA
MOBILITY SOLUTIONS, INC.
|
|
|
CHINA
MOBILITY SOLUTIONS, INC.
|
/s/ Angela
Du
|
|
|
/s/ Ernest
Cheung
|
Angela Du |
|
|
Ernest Cheung |
Name:
Angela Du
Title:
Chief Executive Officer
More
Title: Principal Accounting Officer
|
|
|
Name:
Ernest Cheung
Title:
Principal Financial Officer
More
Title
|