x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Nevada
(State
of incorporation)
|
20-3136572
(IRS
Employer ID Number)
|
|
Page
|
PART
I - Financial Information
|
|
Item
1. Financial Statements
|
3
|
Item
2. Management’s Discussion and Analysis or Plan of
Operation
|
12
|
Item
3. Controls and Procedures
|
14
|
PART
II - Other Information
|
15
|
Item
1. Legal Proceedings
|
15
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
15
|
Item
3. Defaults Upon Senior Securities
|
15
|
Item
4. Submission of Matters to a Vote of Security Holders
|
15
|
Item
5. Other Information
|
15
|
Item
6. Exhibits
|
15
|
Signatures
|
16
|
ASSETS
|
||||
Current
Assets:
|
||||
Cash
and Cash Equivalents
|
$
|
19,574
|
||
Accounts
Receivable, Net of Allowances of $2,268
|
88,450
|
|||
Inventories
|
288,630
|
|||
Deposits
on Inventories
|
331,555
|
|||
Prepaid
Expenses
|
10,780
|
|||
Total
Current Assets
|
738,989
|
|||
Property
and Equipment, Net
|
493,052
|
|||
Total
Assets
|
$
|
1,232,041
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
Liabilities:
|
||||
Accounts
Payable
|
$
|
133,252
|
||
Deferred
Income
|
2,347
|
|||
Loans
Payable - Related Party
|
865,057
|
|||
Loans
Payable - Other
|
148,088
|
|||
Total
Current Liabilities
|
1,148,744
|
|||
Long-Term
Debt:
|
||||
Note
Payable - Related Party
|
80,385
|
|||
|
||||
Total
Liabilities
|
1,229,129
|
|||
Commitments
and Contingencies:
|
||||
Stockholders’
Equity:
|
||||
Preferred
Stock, $.001 par value; 5,000,000 shares authorized, 5,000,000
shares
issued and outstanding; liquidation preference, $.01 per
share
|
5,000
|
|||
Common
Stock, $.001 par value; 100,000,000 shares authorized, 10,100,000
shares
issued and outstanding
|
10,100
|
|||
Additional
Paid-In Capital
|
535,627
|
|||
Accumulated
Deficit
|
(
570,301
|
)
|
||
Accumulated
Other Comprehensive Income (Loss)
|
22,486
|
|||
Total
Stockholders’ Equity
|
2,912
|
|||
Total
Liabilities and Stockholders’ Equity
|
$
|
1,232,041
|
For
the Period
|
||||||||||
For
the Six
|
For
the Three
|
April
24, 2006
|
||||||||
Months
Ended
|
Months
Ended
|
(Inception)
To
|
||||||||
June
30, 2007
|
June
30, 2007
|
June
30, 2006
|
||||||||
Sales-Net
|
$
|
2,345,236
|
$
|
1,242,455
|
$
|
—
|
||||
Cost
of Sales
|
2,299,774
|
1,212,400
|
—
|
|||||||
Gross
Profit
|
45,462
|
30,055
|
—
|
|||||||
Operating
Expenses:
|
||||||||||
Selling
Expenses
|
12,609
|
8,797
|
—
|
|||||||
Salaries
and Related Costs
|
116,628
|
70,701
|
10,397
|
|||||||
Website
Development Costs
|
27,196
|
13,598
|
—
|
|||||||
Professional
Fees
|
43,586
|
15,228
|
40,101
|
|||||||
Other
General and Administrative Expense
|
100,975
|
46,850
|
1,049
|
|||||||
Total
Operating Expenses
|
300,994
|
155,174
|
51,547
|
|||||||
Loss
from Operations
|
(
255,532
|
)
|
(
125,119
|
)
|
(
51,547
|
)
|
||||
Other
Income (Expense):
|
||||||||||
Interest
Expense - Related Party
|
(
15,843
|
)
|
(
12,250
|
)
|
—
|
|||||
Interest
Income
|
259
|
181
|
251
|
|||||||
Total
Other Income (Expense)
|
(
15,584
|
)
|
(
12,069
|
)
|
251
|
|||||
Loss
before Provision for Income Tax
|
(
271,116
|
)
|
(
137,188
|
)
|
(
51,296
|
)
|
||||
Provision
for Income Tax
|
1,421
|
521
|
—
|
|||||||
Net
Loss
|
$
|
(
272,537
|
)
|
$
|
(
137,709
|
)
|
$
|
(
51,296
|
)
|
|
Basic
Loss Per Common Share
|
$
|
(
0.03
|
)
|
$
|
(
0.01
|
)
|
$
|
(
0.01
|
)
|
|
Weighted
Average Basic Common
|
||||||||||
Shares
Outstanding
|
10,100,000
|
10,100,000
|
10,100,000
|
|||||||
Fully
Diluted Loss Per Share
|
$
|
(
0.01
|
)
|
$
|
(
0.01
|
)
|
$
|
(
0.00
|
)
|
|
Weighted
Average Fully Diluted
|
||||||||||
Shares
Outstanding
|
24,100,000
|
24,100,000
|
24,100,000
|
For
the Period
|
|||||||
For
the Six
|
April
24, 2006
|
||||||
Months
Ended
|
(Inception)
To
|
||||||
June
30, 2007
|
June
30, 2006
|
||||||
Cash
Flows from Operating Activities:
|
|||||||
Net
Loss
|
$
|
(
272,537
|
)
|
$
|
(
51,296
|
)
|
|
Adjustments
to Reconcile Net Loss to
|
|||||||
Net
Cash (Used) by Operating Activities
|
|||||||
Allowance
for Bad Debts
|
1,054
|
—
|
|||||
Depreciation
and Amortization
|
23,108
|
147
|
|||||
Changes
in Assets and Liabilities:
|
|||||||
(Increase)
in Accounts Receivable
|
(
37,030
|
)
|
—
|
||||
(Increase)
in Inventories
|
(
162,825
|
)
|
—
|
||||
(Increase)
in Deposits on Inventories
|
(
331,555
|
)
|
—
|
||||
Decrease
in Prepaid Expenses
|
34,976
|
—
|
|||||
Increase
in Accounts Payable
|
39,936
|
46,565
|
|||||
Increase
in Deferred Income
|
2,347
|
—
|
|||||
Net
Cash (Used) by Operating Activities
|
(
702,526
|
)
|
(
4,584
|
)
|
|||
Cash
Flows from Investing Activities:
|
|||||||
Capital
Expenditures
|
(
19,030
|
)
|
(
362,967
|
)
|
|||
Net
Cash (Used) by Investing Activities
|
(
19,030
|
)
|
(
362,967
|
)
|
|||
Cash
Flows from Financing Activities:
|
|||||||
Net
Proceeds from Loans Payable - Related Party
|
577,236
|
—
|
|||||
Net
Proceeds from Loans Payable - Other
|
148,088
|
—
|
|||||
Proceeds
of Registered Capital Contribution
|
—
|
362,790
|
|||||
Proceeds
of Additional Paid-In Capital Contribution
|
—
|
358,705
|
|||||
Net
Cash Provided by Financing Activities
|
725,324
|
721,495
|
|||||
Effect
of Exchange Rate Changes on Cash
|
(
1,278
|
)
|
(
167
|
)
|
|||
Net
Increase in Cash and Cash Equivalents
|
2,490
|
353,777
|
|||||
Cash
and Cash Equivalents - Beginning of Period
|
17,084
|
—
|
|||||
Cash
and Cash Equivalents - End of Period
|
$
|
19,574
|
$
|
353,777
|
|||
Supplemental
Disclosures of Cash Flow Information:
|
|||||||
Interest
Paid
|
$
|
—
|
$
|
—
|
|||
Income
Taxes Paid
|
$
|
451
|
$
|
—
|
|
Estimated
Useful Lives
|
||||||
Office
Units and Improvements
|
$
|
403,363
|
31
Years
|
||||
Furniture
and Fixtures
|
7,944
|
5
Years
|
|||||
Office
Equipment
|
87,388
|
3
Years
|
|||||
Software
|
27,128
|
3
Years
|
|||||
Automobile
|
6,502
|
5
Years
|
|||||
532,325
|
|||||||
Less:
Accumulated Depreciation
|
39,273
|
||||||
$
|
493,052
|
Loans
payable to the Company’s Chief Executive Officer,bearing interest at 5%
per annum and payable on demand
|
$
|
448,893
|
||
Loans
payable to the Company’s Chief Operating Officer,bearing interest at 2%
per annum and payable on demand
|
416,164
|
|||
|
$
865,057
|
Loan
payable, bearing interest at 2.5% per month, due on December 31,
2007.
|
$
|
131,400
|
||
Loan
payable on demand, non-interest bearing
|
16,688
|
|||
$
|
148,088
|
During
the Year Ending December
31,
|
||||
2007
|
$
|
—
|
||
2008
|
80,385
|
|||
$
|
80,385
|
Exhibit
No.
|
|
Description
|
|
|
|
31.1
|
|
Rule
13a-14(a)/15d14(a) Certifications Attached Hereto
|
|
|
|
32.1
|
|
Section
1350 Certifications Attached Hereto
|
|
|
|
|
PAY88,
INC.
|
|
|
|
|
|
By:
|
/s/
Guo
Fan
|
|
Name:
Guo Fan
Title:
President, Chief Executive
Officer,
and Director (Principal
Executive,
Financial, and Accounting
Officer)
|