|
U.S. SECURITIES AND EXCHANGE COMMISSION FORM 10-QSB (Mark One) CYBER MERCHANTS EXCHANGE, INC. d.b.a. C-ME.com |
|
|
|
|
|
|
|
|
|
None (Former name, former address and former fiscal year, if changed since last report) Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of
the exchange Act during the past 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing requirements for the
past 90 days.
TABLE OF CONTENTS PART I - FINANCIAL INFORMATION ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS ITEM 3. QUANTATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
ITEM 1. FINANCIAL STATEMENTS BALANCE SHEET |
June 30,1999 | March 31, 2000 | |||||||
Assets | (Unaudited) | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 595,265 | $ | 145,114 | ||||
Certificates of deposit | 1,500,200 | 1,100,000 | ||||||
Stock subscription receivable | 96,984 | - | ||||||
Investment securities available-for-sale | - | 1,919,291 | ||||||
Accounts receivable | 8,150 | 328,295 | ||||||
Total current assets | 2,200,599 | 3,492,700 | ||||||
|
- |
|
||||||
|
|
|
||||||
|
|
|
||||||
$ | 2,242,284 | $ | 3,775,444 | |||||
Liabilities and shareholders' equity Current liabilities: |
||||||||
Bank borrowings | $ | - | $ | 299,834 | ||||
Accounts payable and accrued expenses | 230,139 | 15,617 | ||||||
Deferred tax liabilities | - | 376,909 | ||||||
Deferred revenue | 3,510 | 3,425 | ||||||
Total current liabilities | 233,649 | 695,785 | ||||||
Shareholders' equity: | ||||||||
Common stock, no par value; 40,000,000 authorized; 5,750,000 shares and 6,287,173 shares issued and outstanding at June 30,1999 and March 31, 2000, respectively | 169,034 | 4,839,038 | ||||||
Additional paid-in capital | 30,000 | 30,000 | ||||||
Common stock subscribed | 664,024 | - | ||||||
Accumulated deficit | (1,854,425) | (2,332,654) | ||||||
Accumulated other comprehensive income: | ||||||||
Unrealized gain/loss on securities available-for- sale, net of tax | - | 542,383 | ||||||
Foreign currency translation adjustment | - | 893 | ||||||
Total shareholders' equity | 2,008,633 | 3,079,659 | ||||||
|
$ | 2,242,282 | $ | 3,775,444 | ||||
See accompanying notes to financial statements.
|
Three Months ended March 31, | Nine Months ended March 31, | ||||||||
1999 | 2000 | 1999 | 2000 | ||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||
Revenues - subscribers' fees | $ | 9,105 | $ | 8,120 | $ | 40,584 | $ | 49,795 | |
Licensing fee | - | 210,000 | - | 210,000 | |||||
Operating costs and expenses: | |||||||||
Cost of revenues | 24,850 | 50,892 | 85,210 | 103,483 | |||||
General and administrative expenses | 144,948 | 296,259 | 353,828 | 670,642 | |||||
Operating gain (loss) | (160,693) | (129,031) | (398,454) | (514,330) | |||||
Other income (expenses): | |||||||||
Interest income | 419 | 13,950 | 8,984 | 61,574 | |||||
Loss on investment in C-ME.com Taiwan | - | (17,670) | - | (17,670) | |||||
Other | - | (1,029) | - | (7,803) | |||||
Loss before income taxes | (160,274) | (133,780) | (389,469) | (478,229) | |||||
Income taxes | |||||||||
Net Loss | $ | (160,274) | $ | (133,780) | $ | (389,469) | $ | (478,229) | |
Basic and diluted net loss per share | $ | (0.03) | $ | (0.02) | $ | (0.07) | $ | (0.08) | |
Weighted-average shares used in computation of net loss per share | 5,750,000 | 6,219,327 | 5,750,000 | 6,162,605 | |||||
Comprehensive income | |||||||||
Net Loss | (160,274) | (133,780) | (389,469) | (478,229) | |||||
Unrealized gain/loss on investment securities | - | 542,383 | - | 542,383 | |||||
Foreign currency translation adjustment | - | 893 | - | 893 | |||||
Comprehensive gain (loss) | $ | (160,274) | $ | 409,496 | $ | (389,469) | $ | 65,046 | |
See accompanying notes to financial statements.
Increase (Decrease) in Cash and Cash Equivalent |
Nine Months ended March 31,
|
||||||||
1999 | 2000 | |||||||
(Unaudited) | (Unaudited) | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (389,469) | $ | (478,229) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Depreciation and amortization | 23,823 | 26,144 | ||||||
Loss on investment in C-ME.com Taiwan | - | 17,670 | ||||||
Increase (decrease) in cash from changes in: | ||||||||
Stock subscription receivables | - | 96,984 | ||||||
Accounts receivable | 1,662 | (320,145) | ||||||
Deposits and others | - | (21,476) | ||||||
Accounts payable and accrued expenses | 3,924 | (214,522) | ||||||
Deferred revenue | (3,965) | (85) | ||||||
Net cash used in operating activities | (364,025) | (893,659) | ||||||
Cash flows from investing activities: | ||||||||
Purchase of equipment | - | (52,506) | ||||||
Proceeds from maturity of certificates of deposit | 300,000 | 400,200 | ||||||
Investment in C-ME.com Taiwan | - | (300,000) | ||||||
Proceeds from sale of technology to C-ME.com Taiwan | - | 90,000 | ||||||
Purchase of investment securities available-for-sale | - | (1,000,000) | ||||||
Net cash provided by (used in) investing activities | 300,000 | (862,306) | ||||||
Cash flows from financing activities: | ||||||||
Proceeds from bank borrowing | - | 299,834 | ||||||
Proceeds from exercised stock | - | 6,000 | ||||||
Proceeds from issuance of common stock | - | 999,980 | ||||||
Net cash provided by investing activities | - | 1,305,814 | ||||||
Net decrease in cash and cash equivalents | (64,025) | (450,151) | ||||||
Cash and cash equivalents, beginning of period | 81,636 | 595,265 | ||||||
Cash and cash equivalents, end of period | $ | 17,611 | $ | 145,114 | ||||
Supplemental disclosure of noncash investing activities: | ||||||||
Effect of exchange rate change on investment in C-ME.com Taiwan | $ | - | $ | 893 | ||||
Issuance of common stock for common stock subscribed | - | 664,024 | ||||||
Unrealized gain/loss on securities available-for-sale | $ | - | $ | 919,291 | ||||
See accompanying notes to financial statements. |
(Information as of March 31, 2000 and for the nine months ended March 31, 1999 and 2000, respectively is unaudited) 1. Presentation of Interim Information The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-QSB and Item 310 of regulation S-B. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The accompanying unaudited financial statements reflect all adjustments that, in the opinion of the management (the Company), are considered necessary for a fair presentation of the financial position, results of operations, and cash flows for the periods presented. The results of operations for such periods are not necessarily indicative of the results expected for the full fiscal year or for any future period. The accompanying financial statements should be read in conjunction with the audited consolidated financial statements of the Company included in the Company's Form 10-KSB for the year ended June 30, 1999. 2. Investment Securities The Company has adopted Statement of Financial Accounting Standards No. 115, "Accounting for Investment Securities" (SFAS 115) to account for its equity investment in Abest Tech Company, Ltd. (a Taiwan company) According to SFAS 115, investment securities are classified as either trading, available-for-sale or held-to-maturity, as follows: |
Held-to-maturity. Debt and equity securities that management has the positive intent and ability to hold until maturity are classified as held-to-maturity and are carried at their remaining unpaid principal balance, net of unamortized premiums or unaccreted discounts. Premiums are amortized and discounts are accredited using the interest method over the estimated remaining term of the underlying security. Trading Securities. Debt and equity securities that are bought and held principally for the purposes of selling in the near term are classified as trading securities and reported at market value, with unrealized gains and losses included in current earnings. Available-for-Sale. Debt and equity securities that will be held for indefinite periods of time, including securities that may be sold in response to changes in market interest or prepayment rates, needs for liquidity and changes in the availability of the yield of alternative investments are classified as available-for-sale. These assets are carried at market value. Unrealized gains and losses are excluded from current earnings and reported net of tax as a separate component of shareholders' equity until realized. |
|
|
|
|
|
|
Equity stock - Abest Tech Company, Ltd. | $ 1,000,000 | - | $ 919,291 | $ 1,919,291 |
For financial statement purposes, the company has recorded the gross unrealized gain on equity stock issued to Abest Tech Company, Ltd. of $919,291 as follows: $542,383 in shareholders equity as an unrealized gain on securities available-for-sale; and recorded $376,909 as a deferred tax liability. 3. Investment in C-ME.com Taiwan On January 28, 2000, the Company entered into an agreement with Abest Tech Company, Ltd. to form a joint venture, C-ME.com Taiwan for the purpose of facilitating the buying and selling between U.S. based retailers and Taiwanese manufacturers and exporters based in Taiwan through the Company's web-based communication system. The Company invested $300,000 in cash in exchange for 30% equity interest in C-ME.com Taiwan. Abest Tech Company, Ltd. and other Taiwan investors invested $700,000 in cash ,70% of equity interest, in C-ME.com Taiwan. As of March 31, 2000, the investment in C-ME.com Taiwan is as follows: |
|
||||
Investment in C-ME.com Taiwan | $ | 300,000 | ||
Partial gain on sale of technology to C-ME.com Taiwan | (90,000) | |||
Equity interest in C-ME.com Taiwan's accumulated deficit and comprehensive loss | (16,777) | |||
Net | $ | 193,223 |
On January 12, 2000, the Company entered into a agreement with a bank to establish a $600,000 revolving line of credit agreement with the bank. Borrowings bear interest at 6.56 % and are secured by a $700,000 time certificate of deposit at the bank. The line of credit will expire on January 2, 2001. At March 31, 2000, the outstanding balance under the line of credit was $299,834 at March 31, 2000 and was paid in full on April 10, 2000. 5. Equity Transactions During the 9 months ended March 31, 2000, the company issued the following restricted common stocks to employees and a foreign investor: |
|
|
|
|
|
Issuance of common stock subscribed | July 1999 | 158,000 | $ | 664,024 |
Stock option exercised | February 2000 | 10,000 | $ | 4,000 |
Stock option exercised | February 2000 | 5,000 | $ | 2,000 |
Issuance of common stock for cash | February 2000 | 111,000 | $ | 999,980 |
|
Frank S. Yuan, Chairman, Chief Executive Officer |
|
John F. Busey, President (Acting Chief Financial Officer) |
|