Nevada
|
000-53802
|
13-3089537
|
(State
or other jurisdiction
|
(Commission
File number)
|
(IRS
Employer
|
of
incorporation or organization)
|
Identification
No.)
|
(a)
|
Financial
Statements of Business Acquired
|
(b)
|
Pro-Forma
Financial Information
|
(c)
|
Exhibits
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
Balance
Sheets
|
F-2
|
Statements
of Operations
|
F-3
|
Statement
of Changes in Stockholders’ Equity (Deficit)
|
F-4
|
Statements
of Cash Flows
|
F-5
|
Notes
to Financial Statements
|
F-6
|
/s/
Stan J.H. Lee, CPA
|
|
Stan
J.H. Lee, CPA
|
|
Fort
Lee, NJ 07024
|
|
November
15, 2010
|
As of September 30,
|
As of December 31,
|
December 31,
|
||||||||||
2010
|
2009
|
2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
and cash equivalents
|
$ | 110,446 | $ | 162,835 | $ | 69,304 | ||||||
Accounts
receivable, net
|
2,273,037 | 305,814 | 267,130 | |||||||||
Inventory
|
3,595,087 | 1,787,616 | 433,426 | |||||||||
Prepayments
and other receivables
|
613,709 | 291,363 | 160,336 | |||||||||
Amount
due from related parties
|
37,547 | -0- | 7,316 | |||||||||
Total
current assets
|
6,629,829 | 2,547,628 | 937,512 | |||||||||
Long-term
investment
|
-0- | -0- | 192,520 | |||||||||
Plant
and equipment, net
|
530,518 | 40,976 | 19,389 | |||||||||
Intangible
assets
|
9,836 | 11,215 | -0- | |||||||||
Deferred
tax assets
|
653,308 | 12,885 | 7,308 | |||||||||
Long-term
deferred expense
|
117,074 | 146,858 | -0- | |||||||||
Total
assets
|
$ | 7,940,565 | $ | 2,759,562 | $ | 1,156,729 | ||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||||
Current
liabilities
|
||||||||||||
Short-term
borrowings
|
-0- | $ | 275,329 | $ | -0- | |||||||
Accounts
payables
|
$ | 3,810,577 | 1,294,540 | 503,826 | ||||||||
Advance
from customer and other payable
|
647,926 | 820,730 | 319,768 | |||||||||
Accrued
income taxation
|
12,787 | 21,255 | 199 | |||||||||
Amount
due to related parties
|
105,034 | -0- | 170,396 | |||||||||
Due
to shareholders
|
-0- | 223,428 | 138,356 | |||||||||
Total
current liabilities
|
4,576,324 | 2,635,282 | 1,132,545 | |||||||||
Total
liability
|
4,576,324 | 2,635,282 | 1,132,545 | |||||||||
Commitments
and contingencies
|
||||||||||||
Shareholders’
equity
|
||||||||||||
Registered
capital
|
5,119,868 | 139,788 | 66,622 | |||||||||
Retained
earnings
|
-1,837,143 | -18,216 | -45,054 | |||||||||
Cumulative
translation adjustment
|
81,516 | 2,708 | 2,616 | |||||||||
Total
shareholders’ equity
|
3,364,241 | 124,280 | 24,184 | |||||||||
Total
liabilities and shareholders’ equity
|
$ | 7,940,565 | $ | 2,759,562 | $ | 1,156,729 |
9-Months ended
September 30, 2010
|
Year Ended December 31,
2009
|
Year Ended December 31,
2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Net
sales
|
$ | 12,359,732 | $ | 4,725,807 | $ | 1,843,083 | ||||||
Cost
of sales
|
-10,748,904 | -3,825,187 | -1,500,523 | |||||||||
Gross
profit
|
1,610,828 | 900,620 | 342,560 | |||||||||
Operating
expenses
|
||||||||||||
Selling
expenses
|
-673,595 | -217,499 | ||||||||||
Administrative
expenses
|
-3,353,688 | -635,974 | -357,211 | |||||||||
Total
operating expenses
|
-4,027,283 | -853,473 | -357,211 | |||||||||
Operating
income
|
-2,416,455 | 47,147 | -14,651 | |||||||||
Other
income/(expense)
|
||||||||||||
-
Interest expenses
|
-9,022 | -5,956 | -2,320 | |||||||||
-
Interest income
|
3,517 | 209 | 193 | |||||||||
-
Others, net
|
19,868 | 1,059 | -2,895 | |||||||||
Total
other income/(expense)
|
14,363 | -4,688 | -5,022 | |||||||||
Income
before income tax benefit/(expense)
|
-2,402,092 | 42,459 | -19,673 | |||||||||
Income
tax benefit/(expense)
|
583,165 | -15,621 | -1,764 | |||||||||
Net
income
|
$ | -1,818,927 | $ | 26,838 | $ | -21,437 | ||||||
Other
comprehensive income
|
||||||||||||
Foreign
currency translation gain
|
78,808 | 92 | 2,247 | |||||||||
Comprehensive
income
|
$ | -1,740,119 | $ | 26,930 | $ | -19,190 |
Share Premium
|
Accumulated other
comprehensive income
|
Retained
earnings
|
Total
shareholders'
equity
|
|||||||||||||
USD
|
USD
|
USD
|
USD
|
|||||||||||||
Balance
as of January 1, 2008
|
66,622 | 369 | -23,617 | 43,374 | ||||||||||||
Net
income
|
-21,437 | -21,437 | ||||||||||||||
Foreign
currency translation adjustment
|
|
2,247 |
|
2,247 | ||||||||||||
Balance
as of December 31, 2008
|
66,622 | 2,616 | -45,054 | 24,184 | ||||||||||||
Paid-in
Capital by shareholders
|
73,166 | 73,166 | ||||||||||||||
Net
income
|
26,838 | 26,838 | ||||||||||||||
Foreign
currency translation adjustment
|
|
92 |
|
92 | ||||||||||||
Balance
as of December 31, 2009
|
139,788 | 2,708 | -18,216 | 124,280 | ||||||||||||
Paid-in
Capital by shareholders
|
4,980,080 | 4,980,080 | ||||||||||||||
Net
income
|
-1,818,927 | -1,818,927 | ||||||||||||||
Foreign
currency translation adjustment
|
|
78,808 |
|
78,808 | ||||||||||||
Balance
as of SEP 30, 2010
|
5,119,868 | 81,516 | -1,837,143 | 3,364,241 |
9-Months Ended
September 30,
2010
|
Year Ended
December 31,
2009
|
Year Ended
December 31,
2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Cash
flow from operating activities
|
||||||||||||
Net
income
|
-1,818,927 | 26,838 | -21,437 | |||||||||
Adjustments
to reconcile net income to net cash (used in)/provided by operating
activities
|
||||||||||||
-
Depreciation of property, plant and equipment
|
-153,296 | 5,979 | 1,737 | |||||||||
-
Amortization of intangible assets
|
1,819 | 801 | ||||||||||
-
Amortization of long-term deferred expense
|
-32,263 | 28,870 | ||||||||||
-
Bad debt expense
|
-2,029,360 | -8,939 | -21,750 | |||||||||
-
Inventory (Allowance for reduction of inventory to market)
|
-21,518 | -13,333 | -6,509 | |||||||||
Changes
in operating liabilities and assets:
|
||||||||||||
-
Accounts receivable
|
-272,445 | -36,662 | -253,538 | |||||||||
-
Inventories
|
-1,785,953 | -1,340,857 | -349,563 | |||||||||
-
Prepaid expenses and other current assets
|
-628,190 | -129,687 | -150,553 | |||||||||
-
Amounts due from related parties
|
-37,547 | 7,316 | -7,316 | |||||||||
-
Accounts payable
|
2,516,037 | 790,714 | 479,033 | |||||||||
-
Accrued expenses and other payables
|
-172,804 | 500,962 | 286,071 | |||||||||
-
Accrued income taxation
|
-8,468 | 21,056 | 199 | |||||||||
-
Amounts due to related parties
|
-118,394 | -85,324 | 308,752 | |||||||||
Net
cash provided by operating activities
|
-4,561,309 | -232,266 | 265,126 | |||||||||
Cash
flow from investing activities
|
||||||||||||
Payment
of Long-term deferred expense
|
-62,047 | -175,728 | ||||||||||
Payment
of property, plant and equipment
|
-336,246 | -27,566 | -17,296 | |||||||||
Payment
of land use rights
|
-440 | -12,016 | ||||||||||
Payment
of equity investment
|
-192,520 | |||||||||||
Proceeds
from taking back of equity investment
|
192,520 | |||||||||||
Net
cash used in investing activities
|
-274,639 | -22,790 | -209,816 | |||||||||
Cash
flow from financing activities
|
||||||||||||
Issuance
of share capital
|
4,980,080 | 73,166 | ||||||||||
Proceeds
from short-term bank loans
|
- | 292,903 | ||||||||||
Principal
payments of short-term bank loans
|
-275,329 | -17,574 | ||||||||||
Net
cash used in financing activities
|
4,704,751 | 348,495 | ||||||||||
Effect
of foreign exchange rate changes
|
78,808 | 92 | 2,247 | |||||||||
Net
increase in cash
|
-52,389 | 93,531 | 57,557 | |||||||||
Cash
|
||||||||||||
At
beginning of period/year
|
162,835 | 69,304 | 11,747 | |||||||||
At
end of year
|
110,446 | 162,835 | 69,304 | |||||||||
Supplemental
disclosure of cash flow information
|
||||||||||||
Cash
paid during the period/year for
|
||||||||||||
Interest
expense
|
9,022 | 6,015 | 2,424 | |||||||||
Income
taxes paid
|
38,271 | 145 | -0- |
Machinery
and equipment
|
10
years
|
Furniture
and office equipment
|
3—5
years
|
SEP 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
Year
end RMB exchange rate
|
6.7011 | 6.8282 | 6.8346 | |||||||||
Average
RMB exchange rate - year ended
|
6.7647 | 6.8314 | 7.0696 |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Accounts
Receiveable
|
$ | 4,000,482 | $ | 321,909 | $ | 281,189 | ||||||
Provision
for doubtful debt
|
(1,727,445 | ) | (16,095 | ) | (14,059 | ) | ||||||
$ | 2,273,037 | $ | 305,814 | $ | 267,130 |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Working
in Process
|
$ | 592,780 | $ | 29,290 | $ | -0- | ||||||
Raw
material
|
1,404,826 | 1,556,812 | 131,429 | |||||||||
Finished
goods
|
794,374 | 221,592 | 308,730 | |||||||||
Semi-finished
products
|
618,844 | |||||||||||
Merchandise
Shipped
|
226,444 |
|
|
|||||||||
3,637,268 | 1,807,694 | 440,159 | ||||||||||
Provision
for Inventory
|
-42,181 | -20,078 | -6,733 | |||||||||
$ | 3,595,087 | $ | 1,787,616 | $ | 433,426 |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Prepayment
|
$ | 477,407 | $ | 283,392 | $ | 166,405 | ||||||
Other
receivables
|
485,305 | 23,378 | 2,370 | |||||||||
962,712 | 306,770 | 168,775 | ||||||||||
Provision
for unrecoverable items
|
(349,003 | ) | (15,407 | ) | (8,439 | ) | ||||||
$ | 613,709 | $ | 291,363 | $ | 160,336 |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Provision
for inventory
|
$ | 10,545 | $ | 5,019 | $ | 1,683 | ||||||
Provision
for property,
plant and equipment
|
122,592, | |||||||||||
Provision
for accounts
receivable, prepayment and other receivables
|
520,170 | 7,866 | 5,625 | |||||||||
$ | 653,308 | $ | 12,885 | $ | 7,308 |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Machinery
and equipment
|
$ | 1,156,377 | $ | 8,789 | $ | -0- | ||||||
Furniture
and office equipment
|
27,188 | 39,967 | 21,185 | |||||||||
1,183,565 | 48,756 | 21,185 | ||||||||||
Less:
Accumulated depreciation
|
(162,678 | ) | (7,780 | ) | (1,796 | ) | ||||||
Less:
Impairment provision
|
(490,368 | ) | ||||||||||
$ | 530,518 | $ | 40,976 | $ | 19,389 |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Guaranteed
loan:
|
$ | -0- | $ | 275,329 | $ | -0- | ||||||
$ | -0- | $ | 275,329 | $ | -0- |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Accounts
payable
|
$ | 3,810,577 | $ | 1,294,540 | $ | 503,826 | ||||||
$ | 3,810,577 | $ | 1,294,540 | $ | 503,826 |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Advances
from customers
|
$ | (493,877 | ) | $ | (689,109 | ) | $ | (34,969 | ) | |||
Accrued
payroll
|
(128,710 | ) | (65,024 | ) | ||||||||
Taxes
prepaid
|
7,916 | 146,122 | 7,830 | |||||||||
Other
payable
|
(33,254 | ) | (212,719 | ) | (292,629 | ) | ||||||
$ | 647,926 | $ | 820,730 | $ | 319,768 |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Accrued
income taxation
|
$ | 12,787 | $ | 21,255 | $ | 199 | ||||||
$ | 12,787 | $ | 21,255 | $ | 199 |
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
China
Statutory Tax Rate
|
25 | % | 25 | % | 25 | % | ||||||
Taxable
income
|
203,978 | 84,755 | 771 | |||||||||
Current
income tax expenses
|
50,994 | 21,189, | 193 | |||||||||
Deferred
income tax
|
-634,159 | -5,568 | 1,571 |
USD
|
||||
Payment
within one year
|
$ | 193,526 | ||
Payment
in one to two years
|
170,247 | |||
Payment
in two to five years
|
141,872 | |||
$ | 505,645 |
Relationships
|
|
Shenzhen
Aopvision Tech Co., Ltd
|
the
company controlled by Li Tingyi
|
Li
Tingyi
|
the
former shareholder and vice president of the
company
|
Name of Related Parties
|
Variety
|
Pricing
Method
|
Transaction
AMT 2010
|
Transaction
AMT 2009
|
Transaction
AMT 2008
|
||||||||
Shenyang
Angesi Technology Co., Ltd
|
Goods
|
Cost
Plus
|
$ | 52,850 | |||||||||
Nanjing
Aogesi Technology Co., Ltd
|
Goods
|
Cost
Plus
|
104,434 | ||||||||||
Shanghai
Xin Angesi Digital Technology Co., Ltd
|
Goods
|
Cost
Plus
|
37,309 | ||||||||||
Changsha
Aogesi Electric Technology Co., Ltd
|
Goods
|
Cost
Plus
|
105,812 | ||||||||||
Jinan
Sheng Angesi Technology Co., Ltd
|
Goods
|
Cost
Plus
|
181,768 | ||||||||||
ANV
video alarm service Inc
|
$ | 4,235 | |||||||||||
$ | 4,235 | $ | 482,173 |
(i)
|
Receivables
should be collected from related
parties:
|
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Shenzhen
Aopvision Tech Co., Ltd
|
$ | -0- | $ | -0- | $ | 7,316 | ||||||
ANV
video alarm service Inc
|
4,235 | -0- | -0- | |||||||||
Flybit
International Ltd
|
37,547 | -0- | -0- |
(ii)
|
Payables
should be paid to related parties:
|
Sep 30, 2010
|
Dec 31, 2009
|
Dec 31, 2008
|
||||||||||
USD
|
USD
|
USD
|
||||||||||
Shenyang
Angesi Technology Co., Ltd
|
$ | 2,590 | ||||||||||
Nanjing
Aogesi Technology Co., Ltd
|
-0- | -0- | 9,769 | |||||||||
Shanghai
Xin Angesi Digital Technology Co., Ltd
|
-0- | -0- | 7,494 | |||||||||
Changsha
Aogesi Electric Technology Co., Ltd
|
-0- | -0- | 27,238 | |||||||||
Jinan
Sheng Angesi Technology Co., Ltd
|
-0- | -0- | 123,305 | |||||||||
Li
Tingyi
|
$ | 63,513 | $ | 223,428 | 138,356 | |||||||
Wei
Ming
|
30,766 | -0- | -0- | |||||||||
ANV
Security Technology (Taian) Co., Ltd.
|
10,755 | -0- | -0- | |||||||||
$ | 105,034 | $ | 223,428 | $ | 308,752 |
ANV
Security Group
Inc.
|
ANV
Security
Technology
(China)
Co.,
Ltd.
|
ANV
Security Group
Inc.
|
||||||||||||||
As
of September
30
|
As
of September
30
|
Pro
Forma
|
As
of September
30
|
|||||||||||||
2010
|
2010
|
Adjustments
|
2010
|
|||||||||||||
Pro
Forma
|
||||||||||||||||
ASSETS
|
||||||||||||||||
CURRENT
ASSETS
|
||||||||||||||||
Cash
|
$ | 5,571,631 | $ | 110,446 | $ | $ | 5,682,077 | |||||||||
Accounts
receivable, net of allowance
|
103,461 | 2,273,037 | 2,376,498 | |||||||||||||
Inventory
|
342,948 | 3,595,087 | 3,938,035 | |||||||||||||
Other
current assets
|
6,222,717 | 651,259 | 6,873,976 | |||||||||||||
TOTAL CURRENT ASSETS
|
12,240,757 | 6,629,829 | 18,870,586 | |||||||||||||
Property
and equipment - net of accumulated depreciation
|
46,712 | 530,518 | 577,230 | |||||||||||||
Other
noncurrent assets
|
7,503,445 | 780,218 | 8,283,663 | |||||||||||||
Investment
in a subsidiary
|
4,980,080 | - | (4,980,080 | ) | - | |||||||||||
TOTAL OTHER ASSETS
|
12,530,237 | 1,310,736 | (4,980,080 | ) | 8,860,893 | |||||||||||
TOTAL
ASSETS
|
$ | 24,770,994 | $ | 7,940,565 | $ | (4,980,080 | ) | $ | 27,731,479 | |||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||||||||
CURRENT
LIABILITIES
|
||||||||||||||||
Accounts
payable
|
$ | 655,615 | $ | 3,810,577 | $ | $ | 4,466,192 | |||||||||
Advance
from customers and other payable
|
- | 647,926 | 647,926 | |||||||||||||
Income
Tax Payable
|
- | 12,787 | 12,787 | |||||||||||||
Due
to related parties
|
12,910,191 | 105,034 | 13,015,225 | |||||||||||||
TOTAL
CURRENT LIABILITIES
|
13,565,806 | 4,576,324 | 18,142,130 | |||||||||||||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
||||||||||||||||
Common
stock
|
10,765,119 | 5,119,868 | (4,980,080 | ) | 10,904,907 | |||||||||||
Additional
paid-in capital
|
24,836 | 24,836 | ||||||||||||||
Retained
earnings (Deficit)
|
295,121 | (1,837,143 | ) | (1,542,022 | ) | |||||||||||
Other
comprehensive loss - foreign currency translation
|
120,112 | 81,516 | 201,628 | |||||||||||||
TOTAL STOCKHOLDERS' EQUITY
|
11,205,188 | 3,364,241 | (4,980,080 | ) | 9,589,349 | |||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$ | 24,770,994 | $ | 7,940,565 | $ | (4,980,080 | ) | $ | 27,731,479 |
ANV
Security
Group
Inc.
|
ANV
Security
Technology
(China)
Co., Ltd.
|
ANV
Security
Group
Inc.
|
||||||||||||||
April
1 to
|
April
1 to
|
Pro
Forma
|
April
1 to
|
|||||||||||||
September 30, 2010
|
September 30, 2010
|
Adjustments
|
September 30, 2010
|
|||||||||||||
Pro
Forma
|
||||||||||||||||
Revenue
|
$ | 135,955 | $ | 9,011,761 | $ | $ | 9,147,716 | |||||||||
TOTAL
NET REVENUE
|
135,955 | 9,011,761 | 9,147,716 | |||||||||||||
COST
OF REVENUES
|
109,881 | 7,873,708 | 7,983,589 | |||||||||||||
GROSS
PROFIT
|
26,074 | 1,138,053 | 1,164,127 | |||||||||||||
OPERATING
COSTS
|
||||||||||||||||
Operating
expenses and depreciation
|
836,403 | 2,969,704 | 3,806,107 | |||||||||||||
Total
Operating Costs
|
836,403 | 2,969,704 | 3,806,107 | |||||||||||||
OPERATING
INCOME (LOSS)
|
(810,329 | ) | (1,831,651 | ) | (2,641,980 | ) | ||||||||||
OTHER
INCOME & (EXPENSES)
|
||||||||||||||||
Non
operating expense
|
(1,839 | ) | (5,280 | ) | (7,119 | ) | ||||||||||
Non
operating income
|
6,784 | 8,713 | 15,497 | |||||||||||||
Total
Other Income & (Expenses)
|
4,945 | 3,433 | 8,378 | |||||||||||||
NET
INCOME BEFORE INCOME TAX & BENEFIT
|
(805,384 | ) | (1,828,218 | ) | (2,633,602 | ) | ||||||||||
Current
income taxes, net of income tax benefits
|
2,811 | 441,600 | 444,411 | |||||||||||||
NET
INCOME (LOSS)
|
$ | (802,573 | ) | $ | (1,386,618 | ) | $ | $ | (2,189,191 | ) | ||||||
COMPREHENSIVE
LOSS:
|
||||||||||||||||
Unrealized
foreign currency translation income
|
9,753 | 78,177 | 87,930 | |||||||||||||
COMPREHENSIVE
LOSS
|
$ | (792,820 | ) | $ | (1,308,441 | ) | $ | $ | (2,101,261 | ) |