DELAWARE
|
91-2118007
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
23/F,
TOWER A, TIMECOURT, NO.6 SHUGUANG XILI,
CHAOYANG
DISTRICT, BEIJING, CHINA 100028
|
N/A
|
(Address
of principal executive offices)
|
(Zip
Code)
|
(i) |
Part
II. Item
6. Management’s Discussion and Analysis or Plan of Operation- to expand
disclosures as a result of amendments to the financial
statements.
|
(ii) |
Part
II. Item 7. Financial Statements- to restate the financial statements,
including certain adjustments made to the Company’s 203 financial
statements regarding the recording of business acquisitions and to
expand
disclosures for goodwill, property and equipment, subscription payable,
income taxes and segment
information.
|
(iii) |
Part
III. Item 9. Directors, Executive Officer, Promoters and Control
Persons; Compliance with Section 16(a) of the Exchange Act to update
officer information for our recently appointed
CFO.
|
(iv) |
Part
III. Item 13. Exhibits and Reports on Form 8-k- to reflect inclusion
of
updated officer certifications in Exhibits 31 and 32 for this amended
filing.
|
PART I |
4
|
|
ITEM
1. DESCRIPTION OF BUSINESS
|
4
|
|
ITEM
2. DESCRIPTION OF PROPERTY
|
26
|
|
ITEM
3. LEGAL PROCEEDINGS
|
27
|
|
ITEM
4. SUBMISSION OF MATTERS TO A VOTE
OF SECURITY
HOLDERS
|
27
|
|
PART II |
28
|
|
ITEM
5. MARKET FOR COMMON EQUITY AND RELATED
STOCKHOLDER
MATTERS
|
28
|
|
ITEM
6. MANAGEMENT'S DISCUSSION AND ANALYSIS
OR PLAN OF
OPERATION
|
29
|
|
ITEM
7. FINANCIAL STATEMENTS
|
37
|
|
ITEM
8. CHANGES IN AND DISAGREEMENTS WITH
ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
|
37
|
|
ITEM
8A. CONTROLS AND PROCEDURES
|
37
|
|
ITEM
8B. OTHER INFORMATION
|
38
|
|
PART III |
39
|
|
ITEM
9. DIRECTORS, EXECUTIVE OFFICERS,
PROMOTERS AND CONTROL PERSONS;
COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT
|
39
|
|
ITEM
10. EXECUTIVE COMPENSATION
|
44
|
|
ITEM
11. SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT.
|
45
|
|
ITEM
12. CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS.
|
46
|
|
ITEM
13. EXHIBITS AND REPORTS ON FORM 8-K.
|
46
|
|
ITEM
14. PRINCIPAL ACCOUNTANT FEES AND
SERVICES
|
47
|
PRC
laws and regulations restrict us, as a foreign entity, from having
a
direct controlling interest in entities such as Dianxun-DE Sunroom-DE
Wanrong-DE and Imobile-DE that hold operating licenses to engage
in
domestic telecom value-added services and online ecommerce in China.
As a
result, we conduct substantially all of our operations through
Clickcom-WOFE, Guangzhou3G-WOFE, Wanrong-WOFE and Imobile-WOFE. We
own 51%
of the shares in each of the WOFEs. Clickcom-WOFE, Guangzhou3G-WOFE,
Wanrong-WOFE and Imobile-WOFE each signed Consulting and Services
Agreements respectively with Dianxun-DE Sunroom-DE Wanrong-DE and
Imobile-DE (the entities that actually carry out the operating
activities). These agreements provide that all of the DE profits
will flow
through to the respective WOFEs. Pursuant to these agreements, we
guarantee any obligations undertaken by these companies under their
contractual agreements with third parties, and we are entitled to
receive
service fees in an amount equal to 51% of the net income of these
companies. Accordingly, we bear the risks of, and enjoy the rewards
associated with, the investments in Clickcom-WOFE, Guangzhou3G-WOFE,
Wanrong-WOFE and Imobile-WOFE . The operations of DEs are managed
by their
original management teams. We do not put our own management in place,
nor
do we integrate current management of the DEs with management from
other
subsidiaries. According to the operating agreements between the DEs
and
WOFEs, each DEs board of directors has the power to appoint the General
Manager of the DE who in turn has the power to appoint other members
of
the management. We do not directly participate in the daily operations
DE,
however, we have the power to appoint or change directors and senior
management because PacificNet indirectly ultimately controls the
voting
power of the shareholders of each DE through the Power of Attorney
given
to our President, Mr. Victor Tong.
|
l | In January, Watsons Water selected PacificNet Epro's WISE-xb Multimedia Contact Center System as its customer services initiative for its customer services center. |
l |
In
January, PacificNet Linkhead, a leading provider of interactive voice
response (IVR), voice chatline, mobile QQ, and other voice based
value-added services in China, launched the Color Ring-back Tone
(CRBT)
services for China Unicom (NYSE:CHU) in Shandong and Henan. We partnered
with North Tech, a leading system integrator and channel partner,
in
deploying the customized Color Ring-back Tone (CRBT) service for
China
Unicom Henan Province, with over 200,000 users based on both CDMA
and GSM
networks. With the CRBT service ("Cai-Ling"), subscribers can customize
the ring tone from a wide selection of commercial music, personalized
messages, celebrity greetings, or voice advertisements to replace
the
monotonous ring connecting tone that the caller would
hear.
|
l |
In
February, we successfully deployed WISE-xb Interactive Voice Response
System (IVRS) Contact Center Solution for TNT Hong Kong, a division
of TPG
NV and the world's leading business to business express delivery
company,
as TNT's key customer relationship management (CRM) initiative to
enhance
its customer services.
|
l |
In
March, we expanded our operations by acquiring entities that operate
as
service providers in the VAS & IVR industries, which have grown
rapidly in China in recent years and to further develop products
and
services organically. On the acquisition front, the purchase of Guangzhou
3G Information Technology Co. Ltd. in April was a significant event.
We
purchased a 51% controlling interest, which is expected to help expand
PacificNet's value-added service coverage to all of China through
Guangzhou 3G's experienced operation team of 280 staff and sales
offices
in 26 provinces in China. Guangzhou 3G is one of the largest value-added
telecom and information services providers in China with both voice
and
data connections to the four major telecom operators (China Mobile,
China
Unicom, China Telecom, and China Netcom), covering both mobile and
fixed-line networks.
|
l |
In
April, we were selected by Ping An Insurance ("Ping An"), the second
largest life insurance company in China, to provide CRM consulting
and
call center training services to Ping An's main customer service
center
located in Suzhou with 300 seats and 500 customer service
representatives.
|
l |
In
April, we have formed an alliance with the largest Call Center
in Japan,
under which we became designated agent for Bellsystem24, Inc. in
China and
Hong Kong. Bellsystem24 is Japan's largest telemarketing, call
center and
CRM services company with over 4,300 clients, 22,135 communication
service
representatives, 9,500 workstations, 160 system engineers, and
31 offices
in Japan.
|
l |
In
June, we formed a partnership with Epicor Software Corporation
(NASDAQ:EPIC), a recognized global leader of software solutions
for
middle-market companies, to provide Customer Relationship Management
(CRM)
for Chinese companies.
|
l |
In
July, we announced the launch of a new IVR-Alliance program called
"iPACT"
at the 2005 Voice Value-Added Service (VAS) Conference. Under this
iPACT
program, PacificNet plans to sign up qualified Voice-VAS and IVR
service
providers as profit sharing members in China under a unified brand
"iPACT". PacificNet will provide to qualified VAS-Alliance partners,
on a
profit sharing basis, all of the hardware, software, application,
and
content for VAS, including a variety of IVR and other wireless
and
fixed-line VAS content. Mobile and fixed-line phone users can access
PacificNet's VAS-Alliance services through Guangzhou 3G presence
in 26
provinces in China.
|
l |
In
August, PacificNet Clickcom, reached an agreement with China Unicom's
Guangdong Branch to launch a new Mobile Mailbox Service called
"UMAIL" for
Unicom's CDMA users on its WAP Portal website. Guangdong is one
of the
largest and most affluent provinces in China and represents a significant
opportunity for PacificNet to offer value-added telecom services.
As of
June 2005, China Unicom has 30.47 million CDMA users and 8.5 million
WAP
users nationwide. China Unicom's CDMA users in Guangdong may go
to its WAP
Portal, enter UMAIL service, and be able to send and receive e-mail
by
mobile phone.
|
l |
In
October, PacificNet Epro acquired a 70% ownership interest in Guangzhou
JunFeng Network Technology Co. Ltd. (JunFeng). The acquisition
is expected
to be additive to Epro's 2006 earnings.
|
l |
In
November, PacificNet Linkhead was awarded an open project tender
by
Industrial and Commercial Bank of China ("ICBC"), the largest commercial
bank in China with over 21,000 domestic branches, to develop its
integrated IVR telephone banking system.
|
l | In December, we continued to win high-profile government and private sector projects. We won a project tender by the City of Guangzhou, one of the largest and most affluent cities in China, to develop an Internet and intranet based e-business platform for Guangzhou Metro. |
(1) |
OUTSOURCED
CALL CENTER SERVICES Epro's ISO 9001 certified outsourcing contact
center
hosts over 1,000 workstations and 1,200 agents, processing over 100,000
calls daily and provides multi-lingual inbound and outbound CRM services.
The call center is the largest outsourced call center in Hong Kong.
Epro
permits its clients to recruit and hire their own personnel to work
in its
call center, for which Epro provides managerial services, call center
seats, and equipment. Our inbound call center services include sales
inquiry hotline, telephone orders, technical helpdesk, and customer
service. Certain of our clients also engage us to provide telemarketing
and telesales for their products and for promotions, to conduct market
surveys, and to provide administrative functions, such as appointment
setting.
|
(2) |
TRAINING
AND CONSULTING SERVICES The Epro Call Center Training Institute (ECCTI)
is
a leading provider of Contact Center Management Consulting and Training
services, which helps clients to maximize the return on investment
of
their CRM operations. Through ECCTI, we provide on-site training
and
consulting services, and we offer courses and seminars for call center
managers and professionals, sales representatives, customer service
representatives and telemarketing service representatives and in-house
trainers.
|
(3) |
CALL
CENTER MANAGEMENT SOFTWARE PRODUCTS AND SOLUTIONS WISE-xb Call Center
agent performance management and reporting software is Epro's proprietary
call center management software. Wise-xb has been installed in over
60
customer sites in the PRC. Epro's products also include Automatic
Call
Distribution (ACD) System, Unified Messaging System (UMS), SMS, and
VAS.
|
l | the Ministry of Information Industry (MII); |
l |
the
China Securities Regulatory Commission (CSRC);
|
l | the Ministry of Culture; |
l | the General Administration of Press and Publication of the P.R. China; |
l | the State Copyright Bureau; |
l | the State Administration of Industry and Commerce (SAIC); |
l | the Ministry of Public Security; and |
l | the Ministry of Commerce. |
COMPANY
AND SUBSIDIARIES
|
NUMBER
OF
EMPLOYEES
|
|
PacificNet
Inc.
|
5
|
|
PacificNet
Limited (Hong Kong)
|
12
|
|
PacificNet
Beijing
|
16
|
|
PacificNet
Shenzhen
|
13
|
|
PacificNet
Guangzhou
|
1
|
|
PacificNet
Solutions Ltd.
|
1
|
|
PacificNet
Power Ltd.
|
4
|
|
PacificNet
Epro (Epro Telecom Holdings Limited)
|
750
|
|
Beijing
Linkhead Technologies Company Limited
|
60
|
|
Shanghai
Classic Group Limited (Yueshen)
|
32
|
|
Smartime
/
Soluteck Technology (Shenzhen) Company Limited
|
170
|
|
Guangzhou
3G
(Sunroom)
|
280
|
|
Clickcom
(Dianxun)
|
10
|
|
ChinaGoHi
(Lion Zone, GuHaiGuanChao)
|
860
|
|
Wanrong
|
42
|
|
iMobile
|
58
|
|
TOTAL
|
2314
|
l | multi-media information on demand systems, which integrates the dynamics of the Internet with voice-based communication applications, including text-to-speech and voice recognition capabilities; |
l | web-based multimedia call center/customer relationship management for service providers and corporations; |
l | WISE-xb, which is a call center agent performance management and reporting software. It provides intelligent routing, comprehensive ACD/PBX capabilities, Email, IVR, Voice Mail, Messaging, Conference, Recording, Coaching/Supervising, Reporting and Interface.; |
l | voice mail systems; |
l | color ringback tone systems; and |
l |
value-added
services for mobile users.
|
l | increase awareness of our brands, protect our reputation and develop customer loyalty; |
l | manage our expanding operations and service offerings, including the integration of any future acquisitions; |
l | maintain adequate control of our expenses; and |
l |
anticipate
and adapt to changing conditions in
the markets in which we operate as well as the impact of any changes
in
government regulation, mergers and acquisitions involving our competitors,
technological developments and other significant competitive and
market
dynamics.
|
l |
the
diversion of management time and resources and the potential
disruption of
our ongoing business;
|
l |
difficulties
in maintaining uniform standards, controls, procedures and
policies;
|
l |
potential
unknown liabilities associated with acquired
businesses;
|
l |
the
difficulty of retaining key alliances on attractive terms with
partners
and suppliers; and
|
l |
the
difficulty of retaining and recruiting key personnel and maintaining
employee morale.
|
l |
legal
uncertainties or unanticipated changes regarding regulatory
requirements,
liability, export and import restrictions, tariffs and other
trade
barriers;
|
l |
longer
customer payment cycles and greater difficulties in collecting
accounts
receivable;
|
l |
uncertainties
of laws and enforcement relating to the protection of intellectual
property; and potentially uncertain or adverse tax
consequences.
|
l | levying fines; |
l |
confiscating
income;
|
l | revoking licenses; |
l | shutting down servers or blocking websites; |
l |
requiring
a restructure of ownership or operations; and/or
|
l |
requiring
the discontinuance of wireless VAS and online advertising
businesses.
|
l | variations in our quarterly operating results; |
l | announcements that our revenue or income are below analysts' expectations; |
l | general economic slowdowns; |
l | changes in market valuations of similar companies; |
l | sales of large blocks of our common stock; |
l | announcements by us or our competitors of significant contracts, acquisitions, strategic partnerships, joint ventures or capital commitments; and |
l | fluctuations in stock market prices and volumes, which are particularly common among highly volatile securities of companies with primarily international-based operations. |
Locations
|
Area
(Square Feet)
|
PacificNet
Limited, 601 New Bright Building, 11 Sheung Yuet Road, Kowloon Bay,
Kowloon, Hong Kong.
Tel:
011-852-2876-2900 , Fax: 011-852-27930689
, HKOffice@PacificNet.com
|
17,739
|
PacificNet
Shenzhen Office: Room 901, Tower A, Tian An High-Tech Plaza, Tian
An Cyber
Park, Fu Tian District, Shenzhen, China
Postal
Code:518040
|
1,100
|
No.
30,
ShiBaFu North Road, Liwan District, Guangzhou, 510140
|
2,250
|
1-2
floor,
Yingyuan u, Yingyuan Road, Yuexiu District, Guangzhou,
510410
|
2,500
|
PacificNet
Beijing Office: 23/F, Building A, TimeCourt, No.6 Shuguang Xili,
Chaoyang
District, Beijing, China,
Postal
Code:
100028 Tel:86-010-59225000
|
14,812
|
1. |
To
elect seven (7) directors to the Board of Directors of the Company
to
serve until the next annual meeting of stockholders and until their
successors are duly elected and
qualified;
|
2. |
To
ratify the appointment of Clancy and Co., P.L.L.C. as the Company's
independent auditors; and
|
3. |
To
transact any other business as may properly be presented at the Annual
Meeting or any adjournment or postponement
thereof.
|
1. |
The
following directors were elected to the Board of Directors of Company,
after each receiving a plurality of the votes cast: 1. Tony Tong
(6,079,111 votes or 50.82% voted for), 2. Victor Tong (6,077,611
votes or
50.81% voted for), 3. Joseph Levinson (6,077,581 votes or 50.81%
voted
for), 4. Tao Jin (6,079,083 votes or 50.82% voted for), 5. Peter
Wang
(6,078,583 votes or 50.82% voted for), 6. Michael Chun Ha (6,079,683
votes
or 50.83% voted for), 7. Jeremy Goodwin (6,079,083 votes or 50.82%
voted
for).
|
2. |
Ratification
and approval of the appointment of Clancy and Co., P.L.L.C. as
the
Company's independent auditors 6,071,479
shares of the Company's common stock, constituting a 50.76% majority
of
the shares of common stock present in person or by proxy entitled
to vote
at this meeting have voted in favor of this
proposal.
|
HIGH
|
LOW
|
|
F
FISFISCAL 2004
|
||
Quarter
Ended
March 31, 2004
|
$7.40
|
$4.81
|
Quarter
Ended
June 30, 2004
|
$5.65
|
$2.62
|
Quarter
Ended
September 30, 2004
|
$3.85
|
$1.91
|
Quarter
Ended
December 31, 2004
|
$14.08
|
$2.43
|
FISCAL
2005
|
||
Quarter
Ended
March 31, 2005
|
$11.34
|
$6.46
|
Quarter
Ended
June 30, 2005
|
$10.23
|
$6.71
|
Quarter
Ended
September 30, 2005
|
$9.00
|
$6.85
|
Quarter
Ended
December 31, 2005
|
$8.48
|
$6.30
|
F
FISFISCAL
2006
|
||
January
1,
2006 - March 31, 2006
|
$8.88
|
$6.57
|
Number
of
securities to be issued
upon
exercise
of outstanding
options,
warrants and rights
|
Weighted-average
exercise price of outstanding options, warrants and rights
($)
|
Remaining
available for further issuance under equity compensation
plans
|
|
Equity
compensation plans approved by security holders (under 1998 Stock
Option
Plan) (1)
|
1,360,100
|
3.99
|
0
|
Equity
compensation plans approved by security holders (under 2005 Stock
Option
Plan) (2)
|
155,600
|
6.59
|
1,844,400
|
Equity
compensation plans not approved by security
holders
|
N/A
|
N/A
|
N/A
|
Period
|
(a)
Total
Number of
Shares
(or
Units)
Purchased
|
(b)
Average
Price
Paid
per Share
(or
Unit)
|
(c)
Total
Number of
Shares
(or
Units)
Purchased
as
Part of
Publicly
Announced Plans
or
Programs
|
(d)
Maximum
Number (or
Approximate
Dollar Value) of
Shares
(or
Units) that May Yet
Be
Purchased
Under the Plans
or
Programs
|
Jan
1 - Mar
31, 2005
|
NONE
|
-0-
|
NONE
|
$701,609
|
Apr
1 - Jun
30, 2005
|
NONE
|
-0-
|
NONE
|
$701,609
|
Jul
1 - Jul
31, 2005
|
NONE
|
-0-
|
NONE
|
$701,609
|
Aug
1 - Aug
31, 2005
|
2,000
(1)
|
$7.5
|
NONE
|
$686,609
|
Sep
1 - Sep
30, 2005
|
NONE
|
-0-
|
NONE
|
$686,609
|
Oct
1 - Oct
31, 2005
|
NONE
|
-0-
|
NONE
|
$686,609
|
Nov
1 - Nov
30, 2005
|
NONE
|
-0-
|
NONE
|
$686,609
|
Dec
1 - Dec
31, 2005
|
149,459
(2)
|
$0.00001
|
NONE
|
$686,608
|
l |
the
impact of competitive products;
|
l |
changes
in laws and regulations;
|
l |
adequacy
and availability of insurance coverage;
|
l |
limitations
on future financing;
|
l |
increases
in the cost of borrowings and unavailability of debt or equity
capital;
|
l |
the
inability of the Company to gain and/or hold market
share;
|
l |
exposure
to and expense of resolving and defending liability claims and other
litigation;
|
l |
consumer
acceptance of the Company's products;
|
l | managing and maintaining growth; |
l | customer demands; |
l |
market
and industry conditions,
|
l |
the
success of product development and new product introductions into
the
marketplace;
|
l |
the
departure of key members of management, and
|
l | the effect of the United States War on Terrorism, as well as other risks and uncertainties that are described from time to time in the Company's filings with the Securities and Exchange Commission. |
l | insufficient sales forces for business development & account servicing; |
l | lack of PRC management team in operation; |
l | less familiarity on partners' product knowledge; |
l | deployment costs of a new HR application and the costs to upgrade the call center computer system; |
l |
increasing
operations costs (cost of salaries, rent, interest rates & inflation)
under rising economy in Hong Kong;
|
l |
insufficient
brand awareness initiatives in the market;
|
l |
salary
increases due to an active labor market in Hong Kong and GuangZhou;
and
|
l |
increasing
competition of call center solutions in the Hong Kong and PRC
markets.
|
YEAR
ENDED
DECEMBER 31,
|
||
|
2005
(%)
|
2004
(%)
|
Revenues
|
100
|
100
|
Cost
of
Revenues
|
(75.4)
|
(81.0)
|
Gross
Margin
|
24.6
|
19.0
|
Selling,
general and administrative expense
|
(13.2)
|
(11.6)
|
Depreciation
and amortization
|
(0.7)
|
(0.3)
|
Earnings
/
(loss) from operations
|
10.3
|
6.5
|
Interest
(expenses) income, net
|
0.1
|
0.3
|
Sundry
income
|
1.9
|
1.4
|
Provision
for
income taxes
|
(0.5)
|
(0.1)
|
Share
of
profit of associated companies
|
(0.00)
|
0.1
|
Minority
interest
|
(6.6)
|
(5.5)
|
Discontinued
operations
|
-
|
(0.1)
|
NET EARNINGS
|
5.6
|
2.6
|
For
the year
ended
December
31,
2005
|
Group
1.
Outsourcing
Business
($)
|
Group
2.
VAS
Business
($)
|
Group
3.
Communications
Distribution
Business
($)
|
Group
4.
Other
Business
($)
|
Total
($)
|
Revenues
(%
of
Total)
|
13,505,000
(30.5%)
|
13,834,000
(31.2%)
|
16,201,000
(36.5%)
|
801,000
(1.8%)
|
44,341,000
(100%)
|
Earnings /
(Loss)
from
Operations
|
1,360,000
|
3,899,000
|
558,000
|
(1,248,000)
|
4,569,000
|
Contractual
Obligations
|
Total
|
Less
than 1
year
|
1-5
years
|
After
5
years
|
|||||||||
Line
of
credit
|
$
|
1,060,000
|
$
|
1,060,000
|
--
|
--
|
|||||||
Bank
Loans
|
$
|
194,000
|
$
|
188,000
|
$
|
6,000
|
--
|
||||||
Operating
leases
|
$
|
1,676,000
|
$
|
870,000
|
$
|
806,000
|
--
|
||||||
Capital
leases
|
$
|
204,000
|
$
|
126,000
|
$
|
78,000
|
--
|
||||||
Total
cash
contractual obligations
|
$
|
3,134,000
|
$
|
2,244,000
|
$
|
890,000
|
--
|
l |
The
Company's business is characterized by rapid technological change,
new
product and service development, and evolving industry standards
and
regulations. Inherent in the Company's business are various risks
and
uncertainties, including the impact from the volatility of the stock
market, limited operating history, uncertain profitability and the
ability
to raise additional capital.
|
l |
All
of the Company's revenue is derived from Asia and Greater China.
Changes
in laws and regulations, or their interpretation, or the imposition
of
confiscatory taxation, restrictions on currency conversion, devaluations
of currency or the nationalization or other expropriation of private
enterprises could have a material adverse effect on our business,
results
of operations and financial condition.
|
l | If the Company is unable to derive any revenue from Greater China, it would have a significant, financially disruptive effect on the normal operations of the Company. |
Report of Independent Registered Public Accounting Firm |
F-1
|
|
Consolidated Balance Sheets - As of December 31, 2005 and 2004 |
F-2
|
|
Consolidated
Statements of Operations - For the Years Ended
December
31,
2005 and December 31, 2004
|
F-3
|
|
Consolidated
Statements of Changes in Stockholders' Equity
-
For the
Years Ended December 31, 2005 and December 31,
2004
|
F-4
|
|
Consolidated
Statements of Cash Flows
-
For the
Years Ended December 31, 2005 and December 31,
2004
|
F-5
|
|
Notes to Consolidated Financial Statements |
F-6
|
l |
The
current organization of the accounting department does not provide
PacificNet with the adequate skills to accurately account for and
disclose
significant transactions or disclosures.
|
l | Certain key managers in the accounting department do not appear to have the knowledge and experience required for their responsibilities. |
l |
Substantive
matters are not being addressed appropriately by the Board and Audit
Committee resulting in inadequate oversight from the Board and Audit
Committee.
|
l | The process that PacificNet is currently using to monitor the ongoing quality of internal controls performance, identify deficiencies and trigger timely corrective action is not working effectively. |
l | There is no adequate means of accurately capturing and recording certain significant and complex business transactions. |
Name
|
Age
|
Title
|
Tony
Tong
|
38
|
Chairman
and Chief Executive Officer
|
Victor
Tong
|
35
|
President,
Secretary, and Director
|
Joseph
Levinson
|
30
|
Chief
Financial Officer
|
Shaojian
(Sean) Wang
|
41
|
Director |
Peter
Wang
|
51
|
Independent
Director (1)(3)
|
Michael
Ha
|
36
|
Independent
Director (2)(3)
|
Jeremy
Goodwin
|
33
|
Independent
Director (1)(3)
|
Tao
Jin
|
38
|
Independent
Director (1)(2)(3)
|
Mary
Ma
|
35
|
Vice
President of Finance and
Chief
Financial Officer for ChinaGoHi Subsidiary
|
Wenming
Wang
|
44
|
President
of ChinaGoHi Operation
|
Jingjin
Wu
|
46
|
Vice
President of ChinaGoHi & DRTV Operations
|
David
Lin
|
39
|
Vice
President of Investment Management
|
Victor
Choy
|
37
|
Vice
President, Mobile Distribution Services
|
Brian
Lin
|
41
|
Vice
President, Northern China
|
Fei
Sun
|
40
|
Vice
President, Southern China
|
Philip
Cheng
|
42
|
Vice
General Manager
|
Jack
Ou
|
39
|
Vice
General Manager, Southern China
|
Mike
Fei
|
38
|
Company
Secretary and General Counsel
|
Star
Mu
|
37
|
Regional
Manager, Northern China
|
Shannon
Lee
|
29
|
Vice
President of Investment
|
Jacob
Lakhany
|
29
|
Director
of Investor Relations and Public Relations
|
Super
Yongchao Wang
|
32
|
Vice
President of Value Added Services
|
Telly
Wai-Hon Wong
|
44
|
Vice
President of Call Center Services
|
Carol
Men-Yee Chang
|
43
|
Vice
President & COO of Call Center Operations
|
Joyce
Mei-Wei Poon
|
40
|
Vice
President of CRM Services
|
Fiona
Yee-Chong Cheuk
|
31
|
Marketing
and PR Manager, CRM & Call Center
Services
|
Annual
Compensation
|
Long
Term Compensation Awards
|
||||||
Name
/
Principal
Position
|
Fiscal
Year
|
Salary($)
|
Bonus($)
|
Other($)
|
Restricted
Stock
Award ($)
|
Stock
Options
|
All
Other
Comp.($)
|
Tony
Tong, CEO
|
2005
|
$70,000
|
-
|
-
|
-
|
66,000
|
$8,000
|
2004
|
$70,000
|
-
|
$24,000(1)
|
-
|
65,000
|
$4,000
|
|
2003
|
$100,000
|
-
|
-
|
120,000
|
$3,000
|
Potential
Realizable Value at
Assumed
Rates of Stock
Price
Appreciation
for Option Term (3)
|
||||||
Name
|
Options
Granted
(1)
|
%
of Total Options Granted to
Employees
in 2005 (2)
|
Exercise
or
Base
Price
|
Expiration
Date
|
5%
|
10%
|
Tony
Tong, CEO
|
66,000
|
9.7%
|
$6.50
|
July
26, 2009
|
$
521,452
|
$
628,099
|
Name
|
Shares
Acquired On
Exercise
|
Value
Realized (1)
|
No.
of Securities Underlying Unexercised
Options
At 12/31/05
|
Value
($) of Unexercised In-the-Money
Options
At 12/31/05 (2)
|
||
Exercisable
|
Not
Exercisable
|
Exercisable
|
Not
Exercisable
|
|||
Tony
Tong, CEO
|
6,000
|
$29,700
|
145,000
|
66,000
|
$677,650
|
$12,120
|
NAME
AND ADDRESS OF BENEFICIAL OWNER
|
NUMBER
OF SHARES
STOCK
BENEFICIALLY
OWNED(1)
|
%
OF COMMON
STOCK
ENEFICIALLY
OWNED
|
Sino
Mart Management Ltd. (2)
c/o
ChoSam Tong
16E,
Mei On Industrial Bldg.17 Kung Yip Street, Kwai Chung, NT, Hong
Kong
|
1,835,160
|
13.86%
|
ChoSam
Tong (3)
16E,
Mei On Industrial Bldg. 17 Kung Yip Street, Kwai Chung, NT, Hong
Kong
|
1,839,160
|
13.89%
|
Kin
Shing Li (4)
Rm.
3813, Hong Kong Plaza 188 Connaught Road West, Hong Kong
|
1,150,000
|
8.69%
|
Tony
Tong (5)
|
347,391
|
2.62%
|
Victor
Tong (6)
|
175,400
|
1.32%
|
ShaoJian
(Sean) Wang (7)
|
88,000
|
*
|
Peter
Wang (8)
|
11,000
|
*
|
Michael
Chun Ha (9)
|
31,000
|
*
|
Tao
Jin (10)
|
6,000
|
*
|
Jeremy
Goodwin (11)
|
6,000
|
*
|
All
directors and officers as a group (7 persons)
|
664,791
|
5.02%
|
(1) |
Beneficial
ownership is determined in accordance with the rules of the Securities
and
Exchange Commission and generally includes voting or investment power
with
respect to the shares shown. Except as indicated by footnote and
subject
to community property laws where applicable, to our knowledge, the
stockholders named in the table have sole voting and investment power
with
respect to all common stock shares shown as beneficially owned by
them. A
person is deemed to be the beneficial owner of securities that can
be acquired by such person within 60 days upon the exercise of
options, warrants or convertible securities (in any case, the "Currently
Exercisable Options"). Each beneficial owner's percentage ownership
is
determined by assuming that the Currently Exercisable Options that
are
held by such person (but not those held by any other person) have
been
exercised and converted.
|
(2) |
Sino
Mart Management Ltd. is owned by Mr. ChoSam Tong, the father of Messrs.
Tony Tong and Victor Tong.
|
(3) |
Includes
shares of common stock of Sino Mart Management Ltd., which is owned
by Mr.
ChoSamTong.
|
(4) |
Information
obtained from the Schedule 13D/A filed by Mr. Kin Shing Li on October
14,
2003.
|
(5) |
Includes
Currently Exercisable Options to acquire 163,000 shares of common
stock.
|
(6) |
Includes
Currently Exercisable Options to acquire 153,000 shares of common
stock.
|
(7) |
Includes
69,000 shares issuable upon exercise of Currently Exercisable
Options.
|
(8) |
Represents
shares issuable upon exercise of Currently Exercisable
Options.
|
(9) |
Includes
6,000 shares issuable upon exercise of Currently Exercisable
Options.
|
(10) |
Represents
shares issuable upon exercise of Currently Exercisable
Options.
|
EXHIBIT
NUMBER
|
DESCRIPTION
|
2.1
|
Share
Exchange Agreement by and among Davin Enterprises, Inc., Carl Tong,
Leo
Kwok and Acma Strategic Holdings Limited dated December 15, 1997.
(1)
|
2.2
|
Share
Exchange Agreement dated February 17, 2000, between Registrant and
holders
of membership interests in PacificNet.com LLC.(2)
|
2.3
|
Supplement
to Share Exchange Agreement dated April 29, 2000, between Registrant
and
holders of membership interests in PacificNet.com LLC.
(2)
|
2.4
|
Agreement
dated September 30, 2000, among the Company and the "Purchasers"
named
therein. (3)
|
2.5
|
Supplemental
Agreement dated October 3, 2000, among the Company and the "Purchasers"
named therein. (3)
|
2.6
|
Deed
of Waiver, dated October 3, 2000, by Creative Master Limited in favor
of
the Company. (3)
|
3.1
|
Certificate
of Incorporation, as amended. (4)
|
3.2
|
Form
of Amended By Laws of the Company. (4) Specimen Stock Certificate
of the
Company.
|
4.1
|
Securities
Purchase Agreement, dated as of January 15, 2004, among PacificNet
Inc.
and the purchasers identified therein (5)
|
4.2
|
Form
of Common Stock Warrant issued to each of the purchasers
(5)
|
4.3
|
Form
of Common Stock Warrant issued to each of the purchasers, dated December
9, 2004 (10)
|
4.4
|
Form
of Common Stock Warrant issued to each of the purchasers, dated November
17, 2004 (10)
|
4.5
|
Securities
Purchase Agreement, dated February 28, 2006, among PacificNet Inc.
and the
Holders identified therein (12)
|
4.6
|
Form
of Variable Rate Convertible Debenture due March 2009 issued to each
of
the Holders (12)
|
4.7
|
Form
of Common Stock Purchase Warrant issued to each of the holders
(12)
|
4.8+ | Form of Registration Rights Agreement, dated February 28, 2006 |
10.1
|
Form
of Indemnification Agreement with officers and directors.
(1)
|
10.2
|
Amendment
to 1998 Stock Option Plan. (8)
|
10.3
|
Form
of Notice of Stock Option Grant and Stock Option Agreement under
the 1998
Stock Option Plan. (2)
|
10.4
|
Amendment
dated January 31, 2002 to the Subscription Agreement by and between
the
Company and Sino Mart Management Ltd.,
dated
as of December 9, 2001 (6)
|
10.6
|
Sub-Lease
Agreement dated August 30, 2002.(8)
|
10.7
|
Agreement
dated on December 1, 2003 for the Sale and Purchase and Subscription
of
Shares in Epro Telecom Holdings Limited
(9)
|
EXHIBIT
NUMBER
|
DESCRIPTION
|
10.8
|
Agreement
dated on December 15, 2003 for the Sale and Purchase of Shares in
Beijing
Linkhead Technologies Co., Ltd. (9)
|
10.9
|
Securities
Purchase Agreement, dated as of December 9, 2004, among PacificNet
Inc.
and the purchasers identified therein (10)
|
10.10
|
Securities
Purchase Agreement, dated as of November 17, 2004, among PacificNet
Inc.
and the purchasers identified therein (10)
|
10.11
|
Agreement
for the Sale and Purchase of Shares in Shanghai Classic Group Limited
(4)
|
10.12
|
Agreement
for the Sale and Purchase of Shares of Cheer Era Limited
(11)
|
10.13
|
Agreement
for the Sale and Purchase of Shares in Pacific Smartime Solutions
Limited
|
10.14
|
Agreement
for the Sale and Purchase of Shares in Guangzhou Clickcom Digit-net
Science and Technology Ltd. (16)
|
10.15
|
PacificNet
Inc. 2005 Stock Option Plan (15)
|
10.16
|
Agreement
for the Sale and Purchase of Shares in GuangZhou 3G Information Technology
Co., Ltd. (16)
|
10.17
|
Agreements
of Consulting, Pledge, and Power of Attorney of Clickcom and Sunroom
(14)
|
10.18
|
Agreement
for the Sale and Purchase of Shares in Lion Zone Holdings
(13)
|
10.19+
|
Form of Lock-Up Agreement, dated March 13, 2006 |
10.20+
|
Form of Voting Agreement, dated March 13, 2006 |
14
|
Code
of Ethics (9)
|
21
|
List
of Subsidiaries (Included in Exhibit 99.1)
|
23.1+
|
Consent
of Clancy & Co. P.L.L.C
|
Corporate
structure chart of our corporate and share ownership structure
(14)
|
|
99.2
|
Subscription
Agreement by and between the Company and Sino Mart Management Ltd.,
dated
as of December 9, 2001 (6)
|
99.3
|
19.9%
Private Placement Agreement and Amendments between Ho Shu-Jen and
PacificNet.com Inc. (7)
|
PACIFICNET
INC.
|
|
Date:
November 3, 2006
|
BY:
/S/ TONY TONG
|
Tony
Tong
Chief
Executive Officer (Principal Executive Officer)
|
|
Date:
November 3, 2006
|
BY:
/S/ JOSEPH LEVINSON
|
Joseph
Levinson
Chief
Financial Officer (Principal Financial
Officer)
|
NAME
|
TITLE
|
DATE
|
/s/
TONY TONG
|
Director,
Chairman and CEO
|
November
3, 2006
|
Tony
Tong
|
||
/s/
VICTOR TONG
|
Director,
President and Secretary
|
November
3, 2006
|
Victor
Tong
|
||
/s/
JOSEPH LEVINSON
|
Director
and CFO
|
November
3, 2006
|
Joseph
Levinson
|
||
/s/
PETER WANG
|
Director
|
November
3, 2006
|
Peter
Wang
|
||
/s/
MICHAEL CHUN HA
|
Director
|
November
3, 2006
|
Michael
Chun Ha
|
||
/s/
TAO JIN
|
Director
|
November
3, 2006
|
Tao
Jin
|
||
/s/
JEREMY GOODWIN
|
Director
|
November
3, 2006
|
Jeremy
Goodwin
|
EXHIBIT
NUMBER
|
DESCRIPTION
|
2.1
|
Share
Exchange Agreement by and among Davin Enterprises, Inc., Carl Tong,
Leo
Kwok and Acma Strategic Holdings Limited dated December 15, 1997.
(1)
|
2.2
|
Share
Exchange Agreement dated February 17, 2000, between Registrant and
holders
of membership interests in PacificNet.com LLC.(2)
|
2.3
|
Supplement
to Share Exchange Agreement dated April 29, 2000, between Registrant
and
holders of membership interests in PacificNet.com LLC.
(2)
|
2.4
|
Agreement
dated September 30, 2000, among the Company and the "Purchasers"
named
therein. (3)
|
2.5
|
Supplemental
Agreement dated October 3, 2000, among the Company and the "Purchasers"
named therein. (3)
|
2.6
|
Deed
of Waiver, dated October 3, 2000, by Creative Master Limited in favor
of
the Company. (3)
|
3.1
|
Certificate
of Incorporation, as amended. (4)
|
3.2
|
Form
of Amended By Laws of the Company. (4) Specimen Stock Certificate
of the
Company.
|
4.1
|
Securities
Purchase Agreement, dated as of January 15, 2004, among PacificNet
Inc.
and the purchasers identified therein (5)
|
4.2
|
Form
of Common Stock Warrant issued to each of the purchasers
(5)
|
4.3
|
Form
of Common Stock Warrant issued to each of the purchasers, dated December
9, 2004 (10)
|
4.4
|
Form
of Common Stock Warrant issued to each of the purchasers, dated November
17, 2004 (10)
|
4.5
|
Securities
Purchase Agreement, dated February 28, 2006, among PacificNet Inc.
and the
Holders identified therein (12)
|
4.6
|
Form
of Variable Rate Convertible Debenture due March 2009 issued to each
of
the Holders (12)
|
4.7
|
Form
of Common Stock Purchase Warrant issued to each of the holders
(12)
|
4.8+
|
Form of Registration Rights Agreement, dated February 28, 2006 |
EXHIBIT
NUMBER
|
DESCRIPTION
|
10.1
|
Form
of Indemnification Agreement with officers and directors.
(1)
|
10.2
|
Amendment
to 1998 Stock Option Plan. (8)
|
10.3
|
Form
of Notice of Stock Option Grant and Stock Option Agreement under
the 1998
Stock Option Plan. (2)
|
10.4
|
Amendment
dated January 31, 2002 to the Subscription Agreement by and between
the
Company and Sino Mart Management Ltd.,
dated
as of December 9, 2001 (6)
|
10.6
|
Sub-Lease
Agreement dated August 30, 2002. (8)
|
10.7
|
Agreement
dated on December 1, 2003 for the Sale and Purchase and Subscription
of
Shares in Epro Telecom Holdings Limited (9)
|
10.8
|
Agreement
dated on December 15, 2003 for the Sale and Purchase of Shares in
Beijing
Linkhead Technologies Co., Ltd. (9)
|
10.9
|
Securities
Purchase Agreement, dated as of December 9, 2004, among PacificNet
Inc.
and the purchasers identified therein (10)
|
10.10
|
Securities
Purchase Agreement, dated as of November 17, 2004, among PacificNet
Inc.
and the purchasers identified therein (10)
|
10.11
|
Agreement
for the Sale and Purchase of Shares in Shanghai Classic Group Limited
(4)
|
10.12
|
Agreement
for the Sale and Purchase of Shares of Cheer Era Limited
(11)
|
10.13
|
Agreement
for the Sale and Purchase of Shares in Pacific Smartime Solutions
Limited
|
10.14
|
Agreement
for the Sale and Purchase of Shares in Guangzhou Clickcom Digit-net
Science and Technology Ltd. (16)
|
10.15
|
PacificNet
Inc. 2005 Stock Option Plan (15)
|
10.16
|
Agreement
for the Sale and Purchase of Shares in GuangZhou 3G Information Technology
Co., Ltd. (16)
|
10.17
|
Agreements
of Consulting, Pledge, and Power of Attorney of Clickcom and Sunroom
(14)
|
10.18
|
Agreement
for the Sale and Purchase of Shares in Lion Zone Holdings
(13)
|
10.19+
|
Form of Lock-Up Agreement, dated March 13, 2006 |
10.20+
|
Form of Voting Agreement, dated March 13, 2006 |
14
|
Code
of Ethics (9)
|
21
|
List
of Subsidiaries (Included in Exhibit 99.1)
|
23.1+
|
Consent
of Clancy & Co. P.L.L.C
|
99.1
|
Corporate
structure chart of our corporate and share ownership structure
(14)
|
99.2
|
Subscription
Agreement by and between the Company and Sino Mart Management Ltd.,
dated
as of December 9, 2001 (6)
|
99.3
|
19.9%
Private Placement Agreement and Amendments between Ho Shu-Jen and
PacificNet.com Inc. (7)
|
(1) |
Incorporated
by reference to the Company's Form SB-2 filed on October 21,
1998.
|
(2) |
Incorporated
by reference to the Company's Form 8-K filed on August 11,
2000.
|
(3) |
Incorporated
by reference to the Company's Form 8-K filed on October 17,
2000.
|
(4) |
Incorporated
by reference to the Amendment to Registration Statement on Form S-3
on
Form SB-2/A (Registration No. 333-113209) filed on April 21,
2004.
|
(5) |
Incorporated
by reference to the Registration Statement on Form S-3 filed on March
2,
2004
|
(6) |
Incorporated
by reference to the Company's Form 8-K filed on March 20,
2002.
|
(7) |
Incorporated
by reference to the Company's Form 10-KSB filed on April 16,
2002.
|
(8) |
Incorporated
by reference to the Company's 10-KSB filed on March 31,
2003.
|
(9) |
Incorporated
by referenced to the Company's Form 10-KSB filed on April 2,
2004.
|
(10) |
Previously
filed as an exhibit to the Form SB-2 Registration Statement filed
on
December 30, 2004.
|
(11) |
Incorporated
by reference to the Company's Form 8-K filed on April 19,
2004.
|
(12) |
Incorporated
by reference to the Company's Form 8-K filed on March 6,
2006.
|
(13) |
Incorporated
by reference to the Company's Form 8-K filed on December 20,
2005.
|
(14) | Incorporated by reference to the Company's Form 10-KSB filed on April 28, 2006. |
(15) | Incorporated by reference to the Company's Definitive Proxy Statements filed on November 19, 2004. |
(16) |
Incorporated
by referenced to the Company's Form 10-KSB filed on April 19,
2005.
|
Report of Independent Registered Public Accounting Firm |
F-1
|
|
Consolidated Balance Sheets - As of December 31, 2005 and 2004 |
F-2
|
|
Consolidated
Statements of Operations - For the Years Ended
December
31,
2005 and December 31, 2004
|
F-3
|
|
Consolidated
Statements of Changes in Stockholders' Equity
-
For the
Years Ended December 31, 2005 and December 31,
2004
|
F-4
|
|
Consolidated
Statements of Cash Flows
-
For the
Years Ended December 31, 2005 and December 31,
2004
|
F-5
|
|
Notes to Consolidated Financial Statements |
F-6
|
/s/
CLANCY AND CO, P.L.L.C.
CLANCY
AND CO, P.L.L.C.
Scottsdale,
Arizona
April
25, 2006, except as to the matters discussed in Note 1 concerning
the
correction of an error in accounting for business combinations,
which is
dated October 25, 2006
|
|
(Restated)
December
31,2005
|
(Restated)
December
31,2004
|
|||||
|
|
||||||
ASSETS
|
|||||||
Current
Assets:
|
|||||||
Cash
and cash equivalents
|
$
|
9,579
|
$
|
6,764
|
|||
Restricted
cash - pledged bank deposit
|
1,652
|
3,501
|
|||||
Accounts
receivables ônet
of allowance for doubtful accounts of $5 and $0
|
5,998
|
5,644
|
|||||
Inventories
|
1,836
|
1,297
|
|||||
Loan
receivable from related parties
|
2,520
|
--
|
|||||
Loan
receivable from third parties
|
1,572
|
--
|
|||||
Other
current assets
|
7,973
|
4,325
|
|||||
Total
Current Assets
|
31,130
|
21,531
|
|||||
Property
and equipment, net
|
4,300
|
1,118
|
|||||
Investments
in affiliated companies and subsidiaries
|
410
|
1,063
|
|||||
Marketable
equity securities - available for sale
|
539
|
29
|
|||||
Goodwill
|
14,824
|
9,509
|
|||||
TOTAL
ASSETS
|
$
|
51,203
|
$
|
33,250
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
Liabilities:
|
|||||||
Bank
line of Credit
|
$ |
1,060
|
$ |
651
|
|||
Bank
loans-current portion
|
188
|
1,327
|
|||||
Capital
lease obligations - current portion
|
126
|
80
|
|||||
Accounts
payable
|
3,186
|
3,150
|
|||||
Accrued
expenses
|
4,620
|
128
|
|||||
Income
tax payable
|
296
|
10
|
|||||
Subscription
payable
|
775
|
--
|
|||||
Loan
payable to related party
|
369
|
--
|
|||||
Total
Current Liabilities
|
10,620
|
5,346
|
|||||
Long-term
liabilities:
|
|||||||
Bank
loans - non current portion
|
6
|
69
|
|||||
Capital
lease obligations - non current portion
|
78
|
129
|
|||||
Total
long-term liabilities
|
84
|
198
|
|||||
Total
liabilities
|
10,704
|
5,544
|
|||||
Minority
interest in consolidated subsidiaries
|
8,714
|
2,396
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders'
Equity:
|
|||||||
Preferred
stock, par value $0.0001, Authorized - 5,000,000 shares
|
|||||||
Issued
and outstanding - none
|
--
|
--
|
|||||
Common
stock, par value $0.0001, Authorized - 125,000,000 shares Issued
and
outstanding:
|
|||||||
December
31, 2005 - 12,000,687 issued, 10,831,024 outstanding
|
|||||||
December
31, 2004 - 10,627,737 shares issued, 9,791,583 outstanding
|
1
|
1
|
|||||
Treasury
stock, at cost (2005: 1,169,663 shares; 2004: 836,154 shares)
|
(119
|
)
|
(104
|
)
|
|||
Additional
paid-in capital
|
57,690
|
53,916
|
|||||
Cumulative
other comprehensive income (loss)
|
247
|
(24
|
)
|
||||
Accumulated
deficit
|
(25,990
|
)
|
(28,479
|
)
|
|||
Less
stock subscription receivable
|
(44
|
)
|
--
|
||||
Total
Stockholders' Equity
|
31,785
|
25,310
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
51,203
|
$
|
33,250
|
|
2005
|
(RESTATED)
2004
|
|||||
YEAR
ENDED DECEMBER 31:
|
|||||||
Revenues
|
$
|
44,341
|
$
|
29,709
|
|||
Services
|
20,994
|
10,222
|
|||||
Product
sales
|
23,347
|
19,487
|
|||||
Cost
of revenues
|
(33,439
|
)
|
(24,074
|
)
|
|||
Services
|
(12,540
|
)
|
(6,507
|
)
|
|||
Product
sales
|
(20,899
|
)
|
(17,567
|
)
|
|||
Gross
margin
|
10,902
|
5,635
|
|||||
Selling,
general and administrative expenses
|
(5,811
|
)
|
(3,435
|
)
|
|||
Depreciation
and amortization
|
(293
|
)
|
(78
|
)
|
|||
Interest
expense
|
(229
|
)
|
(185
|
)
|
|||
EARNINGS
FROM OPERATIONS
|
4,569
|
1,937
|
|||||
Interest
income
|
246
|
79
|
|||||
Sundry
income
|
830
|
422
|
|||||
Earnings
before Income Taxes, Minority Interest and Discontinued Operations
|
5,645
|
2,438
|
|||||
Provision
for income taxes(1)
|
(222
|
)
|
(30
|
)
|
|||
Share
of profit of associated companies
|
(8
|
)
|
32
|
||||
Minority
interests
|
(2,926
|
)
|
(1,623
|
)
|
|||
Earnings
before Discontinued Operations
|
2,489
|
817
|
|||||
LOSS
FROM DISCONTINUED OPERATIONS
|
--
|
(43
|
)
|
||||
Net
Earnings Available to Common Stockholders
|
$
|
2,489
|
$
|
774
|
|||
BASIC
EARNINGS PER COMMON SHARE:
|
|||||||
Earnings
from continuing operations
|
$
|
0.25
|
$
|
0.11
|
|||
Earnings
from discontinued operations
|
--
|
--
|
|||||
Net
earnings
|
$
|
0.25
|
$
|
0.11
|
|||
DILUTED
EARNINGS PER COMMON SHARE:
|
|||||||
Earnings
from continuing operations
|
$
|
0.23
|
$
|
0.09
|
|||
Earnings
from discontinued operations
|
--
|
--
|
|||||
Net
earnings
|
$
|
0.23
|
$
|
0.09
|
*
Income taxes of $66,000, $110,000, $20,000
and $26,000 generated from the Company's four business units:
(1) CRM
Outsourcing Services, (2) Value Added Services (VAS), (3)
Telecom Distribution Services and (4) Other
Business.
|
Preferred
Stock
|
Common
Stock
|
Additional
Paid-in Capital
|
Stock
Subscription
Receivable
|
Cumulative
Other
Comprehensive
Income/(loss)
|
Accumul-
ated
Deficit
(RESTATED)
|
Treasury
Stock
|
Total
Stockholders' Equity
(RESTATED)
|
||||||||||||||||||
BALANCE
AT DECEMBER 31, 2003 (5,363,977
SHARES), as originally reported
|
--
|
$
|
1
|
$
|
31,790
|
$ | -- |
($24
|
)
|
($29,850
|
)
|
($5
|
)
|
$
|
1,912
|
||||||||||
Effect of Correction of an Error (Note 1) | -- | -- | 597 | 597 | |||||||||||||||||||||
Balance at December 31, 2003 (5,363,977 shares), as restated | -- | $ | 1 | $ | 31,790 | $ | -- | ($24 | ) | ($29,253 | ) | ($5 | ) | $ | 2509 | ||||||||||
COMPREHENSIVE
EARNINGS:
|
|||||||||||||||||||||||||
Net
earnings
|
--
|
--
|
--
|
--
|
774
|
774
|
|||||||||||||||||||
TOTAL
COMPREHENSIVE EARNINGS:
|
774
|
||||||||||||||||||||||||
Issuance
of common stock for acquisition of subsidiaries (1,756,240
shares)
|
--
|
--
|
8,866
|
--
|
--
|
8,866
|
|||||||||||||||||||
Proceeds
from the sale of common stock,
net of related costs (2,205,697,
shares)
|
--
|
--
|
11,773
|
--
|
--
|
11,773
|
|||||||||||||||||||
Issuance
of common stock for acquisition
of Cheer Era (149,459
shares)
|
--
|
--
|
771
|
--
|
--
|
771
|
|||||||||||||||||||
Repurchase
of common shares (less
36,154 shares)
|
(99
|
)
|
(99
|
)
|
|||||||||||||||||||||
Exercise
of stock options and warrants
for cash (352,364 shares)
|
716
|
716
|
|||||||||||||||||||||||
BALANCE
AT DECEMBER 31, 2004 (9,791,583
SHARES)
|
--
|
$
|
1
|
$
|
53,916
|
($24
|
)
|
($28,479
|
)
|
($104
|
)
|
$
|
25,310
|
||||||||||||
COMPREHENSIVE
EARNINGS:
|
|||||||||||||||||||||||||
Net
earnings
|
--
|
--
|
--
|
--
|
2,489
|
2,489
|
|||||||||||||||||||
Cumulative
Other Comprehensive gain
|
271
|
271
|
|||||||||||||||||||||||
Total comprehensive earnings | 2,760 | ||||||||||||||||||||||||
Issuance
of common stock for acquisition of subsidiaries (515,900
shares)
|
--
|
--
|
3,971
|
--
|
--
|
3,971
|
|||||||||||||||||||
Issuance
of common stock (20,000
shares) for services
|
63
|
63
|
|||||||||||||||||||||||
PIPE
related Expenses
|
--
|
--
|
(547
|
)
|
(547
|
)
|
|||||||||||||||||||
Repurchase
of common shares for acquisition
of Cheer Era (less
149,459 shares)
|
--
|
--
|
(771
|
)
|
(771
|
)
|
|||||||||||||||||||
Cancellation
of common shares (less
45,000 shares)
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||
Repurchase
of common shares (less
2,000 shares)
|
--
|
(15
|
)
|
(15
|
)
|
||||||||||||||||||||
Exercise
of stock options and
warrants for cash (700,000
shares) |
--
|
1,058
|
1,058
|
||||||||||||||||||||||
Less
stock subscription receivable
|
(44
|
)
|
(44
|
)
|
|||||||||||||||||||||
BALANCE
AT DECEMBER 31, 2005 (10,831,024
SHARES)
|
--
|
$
|
1
|
$
|
57,690
|
$
|
(44
|
)
|
$
|
247
|
($25,990
|
)
|
($119
|
)
|
$
|
31,785
|
|
(RESTATED)
2005
|
(RESTATED)
2004
|
|||||
Cash
Flows from operating activities
|
|||||||
Net
earnings
|
$
|
2,489
|
$
|
774
|
|||
Adjustment
to reconcile net earnings to net cash provided by (used in) operating
activities:
|
|||||||
Equity
loss (earnings) of associated company
|
8
|
(32
|
)
|
||||
Common
stock issued for services rendered
|
63
|
--
|
|||||
Minority
Interest
|
2,926
|
1,623
|
|||||
Depreciation
and amortization
|
1,126
|
78
|
|||||
Changes
in current assets and liabilities net of effects from purchase
of
subsidiaries:
|
|||||||
Accounts
receivable and other current assets
|
7,057
|
(3,584
|
)
|
||||
Inventories
|
(539
|
)
|
(1,221
|
)
|
|||
Accounts
payable and other accrued expenses
|
(3,880
|
)
|
(2,069
|
)
|
|||
Net
cash provided by (used in) operating activities
|
9,250
|
(4,431
|
)
|
||||
Cash
flows from investing activities
|
|||||||
Decrease
(increase) in restricted cash
|
1,849
|
(3,289
|
)
|
||||
Increase
in purchase of marketable securities
|
(521
|
)
|
(46
|
)
|
|||
Acquisition
of property and equipment
|
(2,252
|
)
|
(206
|
)
|
|||
Acquisition
of subsidiaries and affiliated companies
|
(1,183
|
)
|
(724
|
)
|
|||
Loan
receivables from third parties
|
(1,572
|
)
|
|||||
Loans
receivable from related parties
|
(2,520
|
)
|
|||||
Net
cash used in investing activities
|
(6,199
|
)
|
(4,265
|
)
|
|||
CASH
FLOWS PROVIDED BY FINANCING ACTIVITIES:
|
|||||||
Increase
in loan payable to related party
|
369
|
-- | |||||
Advances
(repayments) under bank line of credit
|
409
|
(548
|
)
|
||||
Advances
under bank loan
|
(1,201
|
)
|
(130
|
)
|
|||
Advances
(repayments) of amount borrowed under capital lease obligations
|
(5
|
)
|
(92
|
)
|
|||
Proceeds
from sale of common stock
|
--
|
11,773
|
|||||
Repurchase
of treasury shares
|
(15
|
)
|
(99
|
)
|
|||
Proceeds
from exercise of stock options and warrants
|
1,014
|
716
|
|||||
Payment
of certain PIPE related expenses
|
(547
|
)
|
--
|
||||
Net
cash provided by financing activities
|
24
|
11,620
|
|||||
Effect
of exchange rate change on cash and cash
equivalents
|
(260
|
)
|
17
|
||||
NET
INCREASE IN CASH AND CASH EQUIVALENT
|
2,815
|
2,941
|
|||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
6,764
|
3,823
|
|||||
CASH
AND CASH EQUIVALENTS, END OF YEAR
|
$
|
9,579
|
$
|
6,764
|
|||
CASH
PAID (RECEIVED) FOR:
|
|||||||
Interest
|
$
|
229
|
$
|
20
|
|||
Income
taxes
|
$
|
(53
|
)
|
$
|
20
|
||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
|||||||
Common
stock issued for services rendered
|
|||||||
Issuance
of option shares through increase in subscription receivable
|
$
|
63
|
--
|
||||
Investment
in subsidiary acquired through issuance of subscriptions payable
|
$
|
775
|
--
|
||||
Repurchase
of shares issued to Cheer Era
|
$
|
771
|
--
|
||||
Investments
in subsidiaries acquired through the issuance of common stock
|
$
|
3,971
|
$
|
9,637
|
· |
carrying
amounts of the VIE are consolidated into the financial statements
of
PacificNet as the primary beneficiary (referred as "Primary Beneficiary"
or "PB");
|
· |
inter-company
transactions and balances, such as revenues and costs, receivables
and
payables between or among the Primary Beneficiary and the VIE(s)
are
eliminated in their entirety; and
|
· |
because
there is no direct ownership interest by the Primary Beneficiary
in the
VIE, equity of the VIE is eliminated with an offsetting credit
to minority
interest.
|
(US$000s)
|
Group
1.
Outsourcing
Services
Products
|
Group
2.
Value-Added
Services
|
Group
3.
Distribution
of
Communications
|
Total
|
Balance
as of December 31, 2003, as originally reported
|
$567
|
$(147)
|
$--
|
$420
|
Effect
of correction of an error
|
393
|
204
|
597
|
|
Balance
as of December 31,2003, as restated
|
960
|
57
|
1,017
|
|
Goodwill
acquired during the year
|
2,976
|
4,416
|
1,100
|
8,492
|
Impairment
losses
|
--
|
--
|
--
|
--
|
Goodwill
written off related to sale of business unit
|
--
|
--
|
--
|
--
|
Balance
as of December 31, 2004
|
3,936
|
4,473
|
1,100
|
9,509
|
Goodwill
acquired during the year
|
--
|
5,315
|
--
|
5,315
|
Impairment
losses
|
--
|
--
|
--
|
--
|
Goodwill
written off related to sale of business unit
|
--
|
--
|
--
|
--
|
Balance
as of December 31, 2005
|
$3,936
|
$9,788
|
$1,100
|
$14,824
|
(USD000s)
|
December
31, 2005
|
December
31, 2004
|
Epro
|
$3,703
|
$3,703
|
Linkhead
|
4,473
|
4,473
|
Shanghai
Classic (Yueshen)
|
1,100
|
1,100
|
Smartime
(Soluteck)
|
233
|
233
|
Clickcom
|
391
|
-
|
GZ3G
(Sunroom)
|
4,042
|
-
|
Lion
Zone (ChinaGoHi)
|
882
|
-
|
Total
|
$
14,824
|
$
9,509
|
|
FY2005
|
FY
2004
|
Numerator:
earnings
|
$2,489
|
$774
|
Denominator:
|
||
Weighted-average
shares used to compute basic EPS
|
10,154,271
|
7,268,374
|
Dilutive
potential from assumed exercise of stock options
|
489,552
|
157,585
|
Dilutive
potential from assumed exercise of stock warrants
|
57,388
|
816,037
|
Weighted-average
shares used to compute diluted EPS
|
10,701,211
|
8,241,996
|
Basic
earnings per common share:
|
$0.25
|
$0.11
|
Diluted
earnings per common share:
|
$0.23
|
$0.09
|
|
FY2005
|
FY2004
|
Net
earnings/ (loss):
|
||
As
reported
|
$2,489
|
$774
|
Stock-based
compensation cost, net of tax
|
(3,300)
|
(1,188)
|
Pro
forma
|
(811)
|
(414)
|
Basic
earnings/ (loss) per share:
|
||
As
reported
|
$0.25
|
$0.11
|
Pro
forma
|
(0.08)
|
(0.06)
|
Diluted
profit/ (loss) per share:
|
||
As
reported
|
$0.23
|
$(0.09)
|
Pro
forma
|
$(0.08)
|
$(0.05)
|
Estimated
fair values:
|
|
Current
Assets
|
$211,886
|
Property
Plant and equipment
|
38,917
|
Goodwill
|
1,100,585
|
Total
Assets Acquired
|
1,351,388
|
Current
Liabilities assumed
|
(155,245)
|
Net
assets acquired
|
$1,196,143
|
|
Year
ended December 31
|
||
2005
|
2004
|
||
(UN-AUDITED
AND IN THOUSANDS OF U.S. DOLLARS)
|
|||
Revenues
|
Fully
|
$12,547
|
|
Net
earnings attributable to shareholders
|
consolidated
|
182
|
|
Earnings
per share - basic (cents)
|
0.02
|
||
Earnings
per share - diluted (cents)
|
In
2005
|
0.02
|
Estimated
fair values:
|
|
Current
Assets
|
$460,957
|
Property
Plant and equipment
|
60,505
|
Intangible
Assets
|
562
|
Goodwill
|
233,000
|
Total
Assets Acquired
|
755,024
|
Current
Liabilities assumed
|
(255,024)
|
Net
assets acquired
|
$
500,000
|
2005
|
2004
|
|
(UN-AUDITED
AND IN THOUSANDS OF U.S. DOLLARS)
|
||
Revenues
|
Fully
|
$1,830
|
Operating
income
|
--
|
|
Net
earnings attributable to shareholders
|
Consolidated
|
$269
|
Earnings
per share - basic (cents)
|
|
$0.037
|
Earnings
per share - diluted (cents)
|
In
2005
|
$0.037
|
Estimated
fair values:
|
|
Current
Assets
|
$136,474
|
Goodwill
|
391,352
|
Total
Assets Acquired
|
527,826
|
Liabilities
assumed
|
-
|
Net
assets acquired
|
$527,826
|
Year
ended December 31
|
||
2005
|
2004
|
|
(UN-AUDITED
AND IN THOUSANDS OF U.S. DOLLARS)
|
||
Revenues
|
$44,481
|
$29,878
|
Operating
income
|
$4,737
|
$1,958
|
Net
profit
|
$2,620
|
$784
|
Earnings
per share - basic (cents)
|
$0.26
|
$0.11
|
Earnings
per share - diluted (cents)
|
$0.24
|
$0.10
|
Estimated
fair values:
|
|
Current
Assets
|
$253,000
|
Goodwill
|
$4,041,200
|
Total
Assets Acquired
|
$4,294,200
|
Liabilities
assumed
|
--
|
Net
assets acquired
|
$4,294,200
|
Year
ended December 31
|
||
GZ3G
|
2005
|
2004
|
(UN-AUDITED
AND IN THOUSANDS OF U.S. DOLLARS)
|
||
Revenues
|
$45,312
|
$32,690
|
Operating
income
|
$4,910
|
$1,374
|
Net
profit
|
$2,734
|
$458
|
Earnings
per share - basic (cents)
|
$0.27
|
$0.06
|
Earnings
per share - diluted (cents)
|
$0.26
|
$0.06
|
Estimated
fair values:
|
|
Current
Assets
|
$4,785,924
|
Property
Plant and equipment
|
157,376
|
Goodwill
|
881,681
|
Total
Assets Acquired
|
$
5,824,981
|
Current
Liabilities assumed
|
(2,449,981)
|
Long
Term Liabilities assumed
|
--
|
Net
assets acquired
|
$
3,375,000
|
Year
ended December 31
|
||
|
2005
|
2004
|
(UN-AUDITED
AND IN THOUSANDS OF U.S. DOLLARS)
|
||
Revenues
|
$55,209
|
$39,164
|
Operating
income
|
$7,332
|
$4,267
|
Net
profit
|
$3,354
|
$1,688
|
Earnings
per share - basic (cents)
|
$0.33
|
$0.23
|
Earnings
per share - diluted (cents)
|
$0.31
|
$0.20
|
|
COLLATERAL/OWNERSHIP
% AND BUSINESS DESCRIPTION
|
|
|
AMOUNT
|
DESCRIPTION
|
INVESTMENTS
IN AFFILIATED COMPANIES:
|
||
Take1
(Cheer Era Limited) [1]
|
$
386
|
20%
ownership interest; trader of vending machine
located in Hong Kong
|
Xmedia
Holdings Inc
|
95
|
25%
ownership; provides new media business development
and marketing to advertisers.
|
Less:
Provision for Impairment
|
(95)
|
|
Total
|
$
386
|
(i) |
PacificNet
's interest in Take 1 was reduced to 20% in the year 2005 from
30% in the
prior year;
|
(ii) |
PacificNet
repurchased 149,459 shares in PacificNet previously issued to
the majority
owner of Take 1 at nominal value;
|
(iii) |
In
addition to PacificNet 's existing loan of $769,000 (or HKD$6,000,000),
PacificNet will advance a new loan of $256,000 (or HKD$2,000,000)
to Take
1 (collectively called `Convertible Loan'). The Convertible Loan
is
guaranteed personally and jointly by the two majority owners
of Take 1.
The term of the Convertible Loan shall be three years expiring
on October
17, 2008 (referred as "Term") with 8% interest per annum or HK
Six-Month
Prime Rate, whichever is higher.
|
(iv) |
Conversion
terms of the Convertible Loan provide PacificNet an option at
any time
during the Term to convert in part or in whole of the then outstanding
loan principal up toS$1,794,000 (or HKD$8,000,000) into shares
of Take 1
to reach 51% ownership of Take 1. The conversion rate will be
based on a
valuation of SIX (6) times the average annual net profits of
3 years
ending December 31, 2007 audited by PacificNet 's
auditors.
|
|
2005
|
2004
|
Office
furniture, fixtures and leasehold improvements
|
$531
|
$16
|
Computers
and office equipment
|
1054
|
624
|
Motor
Vehicles
|
220
|
69
|
Software
|
568
|
235
|
Electronic
Equipment
|
3520
|
13
|
Other
|
77
|
468
|
Less:
Accumulated depreciation
|
(1,670)
|
(307)
|
Net
Property and Equipment
|
$4,300
|
$1,118
|
|
2005
|
2004
|
Deposit
|
$707
|
$870
|
Prepayment
|
1,294
|
354
|
Other
receivables
|
5,972
|
3,101
|
Total
|
$7,973
|
$4,325
|
2005
|
2004
|
|
Secured
[1]
|
$108
|
$860
|
Unsecured
|
86
|
536
|
Less:
current portion
|
(188)
|
(1,327)
|
Non
current portion
|
$6
|
$69
|
|
2005
|
2004
|
Total
minimum lease payments
|
$216
|
$225
|
Interest
expense relating to future periods
|
(12)
|
(16)
|
Present
value of the minimum lease payments
|
204
|
209
|
Less:
current portion
|
(126)
|
(80)
|
Non
current portion
|
$78
|
$129
|
2005
|
2004
|
|
Computers
and office equipment
|
$441
|
$268
|
Less:
accumulated depreciation
|
(286)
|
(246)
|
|
$155
|
$22
|
|
2005
|
2004
|
Deposits
and advance payments received
|
$3,312
|
$31
|
Payroll
payable
|
713
|
21
|
Other
|
595
|
76
|
Total
|
$4,620
|
$128
|
(1) |
Cash
for original shareholders of ChinaGoHi: $2,100,000 (payable in
installments based on the terms and conditions; the payable amount
is
$775,000 at December 31, 2005);
|
(2) |
PACT
common stock for original shareholders of ChinaGoHi: $6,600,000
(825,000 x
$8 per share); and
|
(3) |
Cash
for registered capital of ChinaGoHi:
$1,500,000.
|
|
2005
|
2004
|
Consulting
service income
|
$116
|
$380
|
Investment
income
|
113
|
--
|
Leasehold
income
|
75
|
--
|
Software
service income
|
375
|
--
|
Others
|
151
|
42
|
TOTAL
|
$830
|
$422
|
|
OPTIONS
|
WEIGHTED
AVERAGE
EXERCISE
PRICE
|
OUTSTANDING,
DECEMBER 31, 2002
|
312,600
|
$1.13
|
Granted
|
963,000
|
$2.97
|
Exercised
|
(350,000)
|
$1.13
|
OUTSTANDING,
DECEMBER 31, 2003
|
925,600
|
$2.87
|
Granted
|
600,000
|
$
2.00
|
Cancelled
|
(400,000)
|
$4.25
|
Exercised
|
(321,500)
|
$
2.11
|
OUTSTANDING,
DECEMBER 31, 2004
|
804,100
|
$
1.90
|
Granted
|
680,000
|
$
6.57
|
Cancelled
|
--
|
--
|
Exercised
|
(100,000)
|
$
1.99
|
OUTSTANDING,
DECEMBER 31, 2005
|
1,384,100
|
$3.99
|
|
WEIGHTED
AVERAGE
EXERCISE
PRICE
|
OPTIONS
|
AVERAGE
REMAINING
CONTRACTUAL
LIFE
|
Options
outstanding
|
$3.99
|
1,384,100
|
3.50
years
|
Options
exercisable
|
$2.06
|
529,000
|
1.50
years
|
Shares
of common stock
|
EXERCISE
PRICE
PER
SHARE
|
EXPIRATION
DATE OF WARRANTS
|
123,456
|
$7.15
|
January
15, 2009
|
117,682
|
$3.89
|
November
15, 2009
|
350,000
|
$12.21
|
December
9, 2009
|
---------------------
|
||
591,138
|
|
Number
of
Remarks
shares
|
|
Balance,
December 31, 2003
|
800,000
|
|
Repurchase
in the open market
|
36,154
|
|
Balance,
December 31, 2004
|
836,154
|
|
Repurchase
in the open market
|
2,000
|
|
Repurchase
of shares from Take 1
|
149,459
|
See
note 3 to the F/S
|
Cancellation
of former employee shares
|
45,000
|
|
Holdback
shares as contingent consideration
due
to performance targets not yet met
|
298,550
|
Including
24,200 shares relating to Yueshen, 196,350 hares to 3G and 78,000
shares
to Clickcom
|
Share
consideration for acquisition of ChinaGoHi deemed issued under
Sale and
Purchase Agreement
|
(137,500)
|
Due
to share issuance in progress; actual share certificate delivered
after
the year end
|
Options
exercised but shares deemed issued
|
(24,000)
|
Share
issuance in progress prior to year end
|
Balance,
December 31, 2005:
|
1,169,663
|
|
Shares
outstanding at December 31, 2005
|
10,831,024
|
|
Shares
issued at December 31, 2005
|
12,000,687
|
2005
|
2004
|
||||||
In Income
(loss) subject to PRC
|
$
|
2,391,000
|
$
|
1,374,000
|
|||
Income
(loss) subject to Hong Kong
|
1,125,000
|
388,000
|
|||||
Income
(loss) subject to United States
|
(805,000
|
)
|
(915,000
|
)
|
|||
Income
before taxes
|
$
|
2,711,000
|
$
|
847,000
|
2005
|
2004
|
||
Net
Operating Loss Carryforwards
|
$
|
1,732,300
|
1,501,000
|
Total
Deferred Tax Assets
|
1,732,300
|
1,501,000
|
|
Less:
Valuation Allowance
|
(1,732,300)
|
(1,501,000)
|
|
Net
Deferred Tax Assets
|
-
|
-
|
2005
|
2004
|
||
Net
Operating Loss Carryforwards
|
$
|
86,000
|
20,000
|
Total
Deferred Tax Assets
|
86,000
|
20,000
|
|
Less:
Valuation Allowance
|
(86,000)
|
(20,000)
|
|
Net
Deferred Tax Assets
|
-
|
-
|
2005
|
2005
|
||
Total
Deferred Tax Assets
|
1,818,300
|
1,521,000
|
|
Less:
Valuation Allowance
|
(1,818,300)
|
(1,521,000)
|
|
Net
Deferred Tax Assets
|
-
|
-
|
FOR
THE YEAR ENDED
DECEMBER
31, 2005
|
Group
1.
Outsourcing
Business
($)
|
Group
2.
VAS
Business
($)
|
Group
3.
Communications
Distribution
Business
($)
|
Group
4.
Other
Business
($)
|
Total
($)
|
Revenues
|
13,505,000
|
13,834,000
|
16,201,000
|
801,000
|
44,341,000
|
(%
of Total Rev)
|
(30.5%)
|
(31.2%)
|
(36.5%)
|
(1.8%)
|
(100%)
|
Earnings
/ (Loss) from
|
|||||
Operations
|
1,360,000
|
3,899,000
|
558,000
|
(1,248,000)
|
4,569,000
|
(%
of Total Profit)
|
(29.8%)
|
(85.3%)
|
(12.2%)
|
(-27.3%)
|
(100%)
|
Total
Assets
|
7,335,000
|
19,363,000
|
9,493,000
|
15,012,000
|
51,203,000
|
(%
of Total Assets)
|
(14.3%)
|
(37.8%)
|
(18.6%)
|
(29.3%)
|
(100%)
|
Goodwill
|
3,936,000
|
9,788,000
|
1,100,000
|
-
|
14,824,000
|
Geographic
Area
|
HK,
PRC
|
HK,
PRC
|
HK,
PRC
|
HK,PRC
|
For
the year ended
December
31, 2004
|
1.Outsourcing
Business
($)
|
2.
VAS
Business
($)
|
3.
Communications
Distribution
Business($)
|
4.
Other Business
($)
|
Total
($)
|
Revenues
|
9,385,000
|
5,724,000
|
11,790,000
|
2,810,000
|
29,709,000
|
(%
of Total Rev)
|
(31.5%)
|
(19.27%)
|
(39.68%)
|
(9.55%)
|
(100%)
|
Earnings
/ (Loss) from
|
|||||
Operations
|
1,000,000
|
1,859,000
|
85,000
|
(1,007,000)
|
1,937,000
|
(%
of Total Profit)
|
(51.6%)
|
(96%)
|
(4.4%)
|
(-52%)
|
(100%)
|
Total
Assets
|
6,017,000
|
2,600,000
|
5,018,000
|
19,615,000
|
33,250,000
|
(%
of Total Assets)
|
(18.1%)
|
(7.8%)
|
(15.1%)
|
(59%)
|
(100%)
|
Goodwill
|
3,936,000
|
4,473,000
|
1,100,000
|
-
|
9,509,000
|
Geographic
Area
|
HK,
PRC
|
HK,
PRC
|
HK,
PRC
|
HK,PRC
|
Hong
Kong
|
PRC
|
United
States
|
Total
|
|
Product
revenue
|
$20,131
|
$
3,216
|
$-
|
$
23,347
|
Service
revenue
|
$10,640
|
$10,354
|
$-
|
$
20,994
|
|
As
Previously
Reported
|
As
Restated
|
Cash
Flows from operating activities
|
||
Net
earnings
|
$774
|
$774
|
Adjustment
to reconcile net earnings to net cash provided by (used
in)
|
||
operating
activities:
|
||
Equity
loss (earnings) of associated company
|
-
|
(32)
|
Minority
Interest
|
2,506
|
1,623
|
Depreciation
and amortization
|
78
|
78
|
Changes
in current assets and liabilities net of effects from
|
||
purchase
of subsidiaries:
|
||
Accounts
receivable and other current assets
|
(7,793)
|
(3,567)
|
Inventories
|
(1,221)
|
(1,221)
|
Accounts
payable and other accrued expenses
|
1,921
|
(2,069)
|
Net
cash provided by (used in) operating activities
|
(3,718)
|
(4,431)
|
Cash
flows from investing activities
|
||
DECREASE
IN RESTRICTED CASH
|
(3,289)
|
(3,289)
|
Increase
in purchase of marketable securities
|
(46)
|
(46)
|
Acquisition
of property and equipment
|
(730)
|
(206)
|
Acquisition
of subsidiaries and affiliated companies
|
(640)
|
(724)
|
Net
cash used in investing activities
|
(4,705)
|
(4,265)
|
CASH
FLOWS PROVIDED BY FINANCING ACTIVITIES:
|
||
Repayments
on under bank line of credit
|
(548)
|
(548)
|
Advances
(repayments) of amount borrowed under capital lease obligations
|
(92)
|
(92)
|
Repayments
on bank loans
|
(386)
|
(130)
|
Proceeds
from sale of common stock
|
11,773
|
11,773
|
Repurchase
of treasury shares
|
(99)
|
(99)
|
Proceeds
from exercise of stock options and warrants
|
716
|
716
|
Net
cash provided by (used in) financing activities
|
11,364
|
11,620
|
Effect of Exhange Rate (Range on Cash and Cash Equivalents |
--
|
17 |
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
2,941
|
2,941
|
CASH
AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
3,823
|
3,823
|
CASH
AND CASH EQUIVALENTS, END OF YEAR
|
$6,764
|
$6,764
|
reported
|
restated
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
2005
|
2005
|
|||||
Net
earnings
|
$ |
2,489
|
$ |
2,489
|
|||
Adjustment
to reconcile net earnings to net cash used in operating
activities:
|
|||||||
Equity
loss (profit) of associated company
|
8
|
8
|
|||||
Common
stock issued for services rendered
|
63
|
63
|
|||||
Unrealized
exchange gain due to foreign currency translation
|
(271
|
)
|
-
|
||||
Minority
Interest
|
2,926
|
2,926
|
|||||
Unrealized
losses on marketable equity securities
|
11
|
-
|
|||||
Depreciation
and amortization
|
1,126
|
1,126
|
|||||
Changes
in current assets & liabilities net of effects from purchase of
subsidiaries:
|
|||||||
Accounts
receivable and other current assets
|
2,732
|
7,057
|
|||||
Inventories
|
(539
|
)
|
(539
|
)
|
|||
Accounts
payable and accrued expenses
|
(3,880
|
)
|
(3,880
|
)
|
|||
Net
cash provided (used in) operating activities
|
4,665
|
9,250
|
|||||
CASH
FLOWS FROM INVESTMENT ACTIVITIES
|
|||||||
Decrease
in restricted cash
|
1,849
|
1,849
|
|||||
Increase
in purchase of marketable securities
|
(521
|
)
|
(521
|
)
|
|||
Acquisition
of property and equipment
|
(2,252
|
)
|
(2,252
|
)
|
|||
Acquisition
of subsidiaries and affiliated companies
|
(1,183
|
)
|
(1,183
|
)
|
|||
Decrease
in loan receivables
|
(1,572
|
)
|
|||||
Decrease
in loans receivables from related parties
|
|
(2,520
|
)
|
||||
Net
cash used in investing activities
|
(2,107
|
)
|
(6,199
|
)
|
|||
CASH
FLOWS PROVIDED BY FINANCING ACTIVITIES:
|
|||||||
Decrease
in loan receivables
|
2,753
|
|
|||||
Decrease
in loans receivables from related parties
|
(2,520
|
)
|
|||||
Increase
in loans payable to related parties
|
369
|
369
|
|||||
Advances
(repayments) under bank line of credit
|
409
|
409
|
|||||
Advances
under bank loans
|
(1,201
|
)
|
(1,201
|
)
|
|||
Increase
(repayment) of amount borrowed under capital lease obligations
|
(5
|
)
|
(5
|
)
|
|||
Proceeds
from sales of common stock
|
-
|
-
|
|||||
Repurchase
of treasury shares
|
(15
|
)
|
(15
|
)
|
|||
Proceeds
from exercise of stock options and warrants
|
1,014
|
1,014
|
|||||
Payment
of certain PIPE related expenses
|
(547
|
)
|
(547
|
)
|
|||
Net
cash provided by financing activities
|
257
|
24
|
|||||
Effect
of exchange rate change on cash and cash
equivalents
|
(260
|
)
|
|||||
|
|||||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
2,815
|
2,815
|
|||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
6,764
|
6,764
|
|||||
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
9,579
|
9,579
|
|||||
CASH
PAID (RECEIVED) FOR:
|
|||||||
Interest
|
229
|
229
|
|||||
Income
taxes
|
(53
|
)
|
(53
|
)
|
|||
NONCASH
INVESTING AND FINANCING ACTIVITIES:
|
|||||||
Issuance
of option shares through increase in subscription
receivable
|
63
|
63
|
|||||
Investment
in subsidiary acquired through increase in subscription
receivable
|
775
|
775
|
|||||
Repurchase
of shares issued to Cheer Era
|
771
|
771
|
|||||
Investment
in subsidiaries acquired through issuance of common stock
|
3,971
|
3,971
|
|
March
31, 2005
|
June
30, 2005
|
September
30, 2005
|
|||
Previously
reported
|
As
restated
|
Previously
reported
|
As
restated
|
Previously
reported
|
As
restated
|
|
BALANCE
SHEET-
|
||||||
Total
assets
|
31,012
|
31,927
|
38,986
|
43,017
|
40,232
|
43,365
|
Minority
interest
|
2,198
|
2,319
|
3,207
|
4,957
|
3,718
|
5,316
|
Total
liabilities
|
3,682
|
3,879
|
7,109
|
8,793
|
6,423
|
7,361
|
Additional
paid-in capital
|
53,919
|
53,919
|
56,865
|
56,865
|
57,653
|
57,653
|
Retained
earnings
|
(28,660)
|
(28,063)
|
(28,068)
|
(27,471)
|
(27,457)
|
(26,860)
|
Total
stockholders' equity
|
25,132
|
25,729
|
28,670
|
29,267
|
30,091
|
30,688
|
Total
liabilities and stockholders
equity
|
31,012
|
31,927
|
38,986
|
43,017
|
40,232
|
43,365
|
INCOME
STATEMENT:
|
||||||
Revenue
|
9,133
|
9,212
|
19,885
|
21,492
|
30,607
|
32,593
|
Minority
Interest
|
(443)
|
(417)
|
(1,185)
|
(1,304)
|
(1,949)
|
(1,916)
|
Net
income
|
415
|
415
|
1,008
|
1,008
|
1,619
|
1,619
|
Earnings
per share
|
||||||
Basic
|
0.04
|
0.04
|
0.10
|
0.10
|
0.16
|
0.16
|
Diluted
|
0.04
|
0.04
|
0.10
|
0.10
|
0.15
|
0.15
|
|
Three
months ended March 31, 2005
|
Six
months ended June 30, 2005
|
Nine
months ended September 30, 2005
|
|||
Previously
reported
|
As
restated
|
Previously
reported
|
As
restated
|
Previously
reported
|
As
restated
|
|
Statement
of Cash Flows
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||
Net
earnings
|
415
|
415
|
1,008
|
1,008
|
1,619
|
1,619
|
Adjustment
to reconcile net earnings to net cash used in operating
activities:
|
||||||
Equity
loss (profit) of associated company
|
-
|
(4)
|
(4)
|
(12)
|
(12)
|
|
Provision
for income tax
|
(10)
|
-
|
57
|
64
|
43
|
51
|
Minority
Interest
|
(198)
|
417
|
811
|
1,304
|
1,322
|
1,916
|
Depreciation
and amortization
|
43
|
43
|
141
|
141
|
274
|
274
|
Changes
in current assets and liabilities net of effects from purchase
of
subsidiaries:
|
||||||
Decrease
in restricted cash*
|
2,796
|
|||||
Increase
in loan receivables*
|
(3,238)
|
|||||
Accounts
receivable and other current assets
|
(1976)
|
(2,153)
|
(975)
|
(2,027)
|
(2,832)
|
(3,029)
|
Inventories
|
(430)
|
(430)
|
(891)
|
(891)
|
(452)
|
(452)
|
Accounts
payable and accrued expenses
|
(1482)
|
(2,137)
|
221
|
295
|
338
|
(234)
|
Net
cash used in operating activities
|
(3,638)
|
(3,845)
|
(74)
|
(110)
|
300
|
133
|
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||
Decrease
in restricted cash
|
-
|
2,796
|
3,132
|
3,132
|
||
Increase
in purchase of marketable securities
|
(36)
|
(36)
|
(421)
|
(421)
|
(409)
|
(409)
|
Acquisition
of property and equipment
|
63
|
63
|
(1,200)
|
(1,341)
|
(1,346)
|
(1,844)
|
Acquisition
of subsidiaries and affiliated companies
|
(233)
|
(233)
|
(3,984)
|
(1,183)
|
(2,238)
|
(1,183)
|
Increase
in loan receivables from third parties
|
(2,081)
|
(1,597)
|
||||
Increase
in loan receivable from related parties
|
(1,157)
|
(1,349)
|
||||
Net
cash used in investing activities
|
(206)
|
(206)
|
(5,605)
|
(3,387)
|
(861)
|
(3,250)
|
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||
Dividend
paid to minority interest shareholders*
|
(339)
|
|||||
Increase
in loan receivables from third party*
|
(1,597)
|
|||||
Increase
in loan receivable from related parties*
|
(1,349)
|
|||||
Increase
in loan payable to related parties
|
467
|
467
|
390
|
390
|
513
|
513
|
Advances
(repayments) under bank line of credit
|
(836)
|
(582)
|
142
|
142
|
(7)
|
(7)
|
Increase
(repayment) of amount borrowed under capital lease obligations
|
30
|
62
|
62
|
29
|
29
|
|
Increase
in share consideration post acquisition of subsidiaries*
|
1,977
|
|||||
Proceeds
from exercise of stock options and warrants
|
111
|
111
|
981
|
981
|
981
|
981
|
Advances
under bank loans
|
(284)
|
727
|
727
|
5
|
5
|
|
Net
cash provided by financing activities
|
(597)
|
(258)
|
4,279
|
2,302
|
(1,425)
|
1,521
|
|
||||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(4,441)
|
(4,309)
|
(1,400)
|
(1,195)
|
(1,986)
|
(1,596)
|
|
||||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
6,764
|
6,764
|
6,764
|
6,764
|
6,764
|
6,764
|
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
2,323
|
2,455
|
5,364
|
5,569
|
4,778
|
5,168
|
|
||||||
|
||||||
CASH
PAID (RECEIVED) FOR:
|
||||||
Interest
|
45
|
45
|
127
|
127
|
182
|
182
|
Income
taxes
|
34
|
34
|
-
|
34
|
34
|
34
|
|
||||||
NONCASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||
Investment
in subsidiaries acquired through issuance of common stock
|
1,977
|
1,977
|
2,762
|
2,871
|
|
2005
|
|
|
In
US$000s
|
Remark
|
ChinaGoHi
- subsidiary
|
$2,275
|
|
Clickcom
- subsidiary
|
268
|
--
|
Sunroom
3G - subsidiary
|
1,683
|
--
|
Subtotal:
|
4,226
|
|
Cash
still contained within the group on consolidation Less cash acquired
in
subsidiaries
|
(768)
|
|
Less:
subscription payable
|
(2,275)
|
Note
(a)
|
Net
cash paid for the acquisition:
|
$1,183
|
|
2004
|
||
In
US$000s
|
Reference
|
|
EPRO
- subsidiary
|
$500.0
|
(a)
below
|
LINKHEAD
- subsidiary
|
222.5
|
(b)
below
|
SHANGHAI
CLASSIC (YUESHEN) - subsidiary
|
579.9
|
(c)
below
|
SMARTIME
- subsidiary
|
--
|
|
CHEER ERA - affiliated |
385.6
|
|
Subtotal:
|
1,688
|
|
Less
cash acquired in subsidiaries (a+b+c) less
US$338.3
paid to selling shareholder of YUESHEN
|
(964)
|
Cash
still contained within the group on consolidation
|
NET CASH PAID FOR THE ACQUISITION: |
$724
|