o
|
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
|
16
|
PART
II - Other Information
|
19
|
Item
1. Legal Proceedings
|
19
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
19
|
Item
3. Defaults Upon Senior Securities
|
19
|
Item
4. Submission of Matters to a Vote of Security Holders
|
20
|
Item
5. Other Information
|
20
|
Item
6. Exhibits
|
20
|
Signatures
|
21
|
ASSETS
|
||||
Current
Assets:
|
||||
Cash
and Cash Equivalents
|
$
|
523,063
|
||
Accounts
Receivable, Net of Allowances of $1,813
|
71,646
|
|||
Inventories
|
502,250
|
|||
Deposits
on Inventories
|
237,861
|
|||
Prepaid
Expenses
|
14,854
|
|||
Total
Current Assets
|
1,349,674
|
|||
Property
and Equipment, Net
|
491,354
|
|||
Other
Assets:
|
||||
Deferred
Finance Costs, Net
|
94,333
|
|||
Total
Assets
|
$
|
1,935,361
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
Liabilities:
|
||||
Accounts
Payable
|
$
|
210,863
|
||
Convertible
Notes Payable, Net of Unamortized Discount of $505,005
|
72,495
|
|||
Note
Payable - Related Party
|
80,385
|
|||
Loans
Payable - Related Parties
|
873,910
|
|||
Loans
Payable - Other
|
176,887
|
|||
Total
Current Liabilities
|
1,414,540
|
|||
Long-Term
Debt:
|
||||
Convertible
Notes Payable, Net of Unamortized Discount of $505,005
|
72,495
|
|||
Total
Liabilities
|
1,487,035
|
|||
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,
|
||||
16,766,666
shares issued and outstanding
|
16,767
|
|||
Additional
Paid-In Capital
|
11,315,877
|
|||
Accumulated
Deficit
|
(10,915,878
|
)
|
||
Accumulated
Other Comprehensive Income (Loss)
|
26,560
|
|||
Total
Stockholders’ Equity
|
448,326
|
|||
Total
Liabilities and Stockholders’ Equity
|
$
|
1,935,361
|
For
the Three
Months
Ended
|
|
|
For
the Nine
Months
Ended
|
|
|
For
the Period
April
24, 2006
(Inception)
To
|
|||||||
September
30, 2007
|
September
30, 2006
|
September
30, 2007
|
September
30, 2006
|
||||||||||
Sales
- Net
|
$
|
1,345,477
|
$
|
329,006
|
$
|
3,690,713
|
$
|
329,006
|
|||||
Cost
of Sales
|
1,315,545
|
321,584
|
3,615,319
|
321,584
|
|||||||||
Gross
Profit
|
29,932
|
7,422
|
75,394
|
7,422
|
|||||||||
Operating
Expenses:
|
|||||||||||||
Equity
Based Consulting Fees
|
10,133,332
|
-
|
10,133,332
|
-
|
|||||||||
Selling
Expenses
|
4,101
|
23,273
|
16,710
|
23,273
|
|||||||||
Salaries
and Related Costs
|
70,196
|
26,058
|
186,824
|
36,455
|
|||||||||
Website
Development Costs
|
13,598
|
-
|
40,794
|
-
|
|||||||||
Professional
Fees
|
19,979
|
41,035
|
63,565
|
81,136
|
|||||||||
Other
General and Administrative Expenses
|
56,739
|
27,491
|
157,714
|
28,541
|
|||||||||
Total
Operating Expenses
|
10,297,945
|
117,857
|
10,598,939
|
169,405
|
|||||||||
Loss
from Operations
|
(10,268,013
|
)
|
(
110,435
|
)
|
(10,523,545
|
)
|
(
161,983
|
)
|
|||||
Other
Income (Expense):
|
|||||||||||||
Interest
Expense
|
(
69,030
|
)
|
-
|
(
77,168
|
)
|
-
|
|||||||
Interest
Expense - Related Party
|
(
4,496
|
)
|
(
581
|
)
|
(
12,203
|
)
|
(
581
|
)
|
|||||
Interest
Income
|
58
|
348
|
317
|
599
|
|||||||||
Total
Other Income (Expense)
|
(
73,468
|
)
|
(
233
|
)
|
(
89,052
|
)
|
18
|
||||||
Loss
before Provision for Income Taxes
|
(10,341,481
|
)
|
(
110,668
|
)
|
(10,612,597
|
)
|
(
161,965
|
)
|
|||||
Provision
for Income Taxes
|
4,095
|
-
|
5,516
|
-
|
|||||||||
Net
Loss
|
$
|
(10,345,576
|
)
|
$
|
(
110,668
|
)
|
$
|
(10,618,113
|
)
|
$
|
(
161,965
|
)
|
For
the Three
Months
Ended
|
For
the Nine
Months
Ended
|
For
the Period
April
24, 2006
(Inception)
To
|
|||||||||||
September
30, 2007
|
|
September
30, 2006
|
|
September
30, 2007
|
|
September
30, 2006
|
|||||||
Basic
and Diluted Loss Per Share
|
$
|
(
0.89
|
)
|
$
|
(
0.01
|
)
|
$
|
(
1.00
|
)
|
$
|
(
0.02
|
)
|
|
Weighted
Average Basic and Diluted
|
|||||||||||||
Shares
Outstanding
|
11,621,739
|
10,000,000
|
10,612,821
|
10,000,000
|
|||||||||
Proforma
Loss Per Share
|
$
|
(
0.40
|
)
|
$
|
(
0.00
|
)
|
$
|
(
0.43
|
)
|
$
|
(
0.01
|
)
|
|
Proforma
Weighted Average Shares Outstanding
|
25,621,739
|
24,000,000
|
24,612,821
|
24,000,000
|
For
the Nine
Months
Ended
September
30, 2007
|
For
the Period April 24, 2006 (Inception) To September 30,
2006
|
||||||
Cash
Flows from Operating Activities:
|
|||||||
Net
Loss
|
$
|
(10,618,113
|
)
|
$
|
(
161,965
|
)
|
|
Adjustments
to Reconcile Net Loss to
|
|||||||
Net
Cash (Used) by Operating Activities
|
|||||||
Allowance
for Bad Debts
|
599
|
-
|
|||||
Depreciation
and Amortization
|
35,195
|
5,640
|
|||||
Amortization
of Deferred Finance Costs
|
3,430
|
-
|
|||||
Amortization
of Debt Discounts
|
48,605
|
-
|
|||||
Common
Stock Issued for Services
|
10,133,332
|
-
|
|||||
Changes
in Assets and Liabilities:
|
|||||||
(Increase)
in Accounts Receivable
|
(
19,771
|
)
|
(
40,878
|
)
|
|||
(Increase)
in Inventories
|
(
376,445
|
)
|
(
261,524
|
)
|
|||
(Increase)
in Prepaid Expenses
|
(
206,959
|
)
|
-
|
||||
Increase
in Accounts Payable
|
117,547
|
144,145
|
|||||
Increase
in Accrued Liabilities
|
-
|
24,676
|
|||||
Net
Cash (Used) by Operating Activities
|
(
882,580
|
)
|
(
289,906
|
)
|
|||
Cash
Flows from Investing Activities:
|
|||||||
Capital
Expenditures
|
(
39,550
|
)
|
(
443,318
|
)
|
|||
Trademark
Registration
|
-
|
(
455
|
)
|
||||
Net
Cash (Used) by Investing Activities
|
(
39,550
|
)
|
(
443,773
|
)
|
|||
Cash
Flows from Financing Activities:
|
|||||||
Proceeds
from Issuance of Convertible Debt
|
750,000
|
-
|
|||||
Proceeds
from Issuance of Registered Capital Stock
|
-
|
721,495
|
|||||
Deferred
Finance Costs
|
(
97,763
|
)
|
-
|
||||
Cash
of Business Acquired
|
-
|
1,209
|
|||||
Proceeds
of Loans Payable - Related Parties
|
586,090
|
27,157
|
|||||
Proceeds
of Loans Payable - Others
|
176,887
|
-
|
|||||
Net
Cash Provided by Financing Activities
|
1,415,214
|
749,861
|
|||||
Effect
of Exchange Rate Changes on Cash
|
12,895
|
7,030
|
|||||
Net
Increase in Cash and Cash Equivalents
|
505,979
|
23,212
|
|||||
Cash
and Cash Equivalents - Beginning of Period
|
17,084
|
-
|
|||||
Cash
and Cash Equivalents - End of Period
|
$
|
523,063
|
$
|
23,212
|
|||
Supplemental
Cash Flow Information:
|
|||||||
Interest
Paid
|
$
|
-
|
$
|
-
|
|||
Income
Taxes Paid
|
$
|
2,936
|
$
|
-
|
|||
Supplemental
Disclosures of Cash Flow Information:
|
|||||||
Non
Cash Financing Activities:
|
|||||||
Discount
on Convertible Debt
|
$
|
1,058,616
|
$
|
-
|
|||
Preferred
Stock Issued in Connection with Recapitalization
|
$
|
-
|
$
|
5,000
|
Estimated
Useful Lives
|
|||||||
Office
Units and Improvements
|
$
|
409,809
|
31
Years
|
||||
Furniture
and Fixtures
|
7,944
|
5
Years
|
|||||
Office
Equipment
|
91,332
|
3
Years
|
|||||
Software
|
27,128
|
3
Years
|
|||||
Automobile
|
6,502
|
5
Years
|
|||||
542,715
|
|||||||
Less:
Accumulated Depreciation
|
51,361
|
||||||
$
|
491,354
|
Loans
payable to related parties consist of the following:
|
||||
Loans
payable to the Company’s Chief Executive Officer,
|
||||
bearing
interest at 5% per annum and payable on demand
|
$
|
454,566
|
||
Loans
payable to the Company’s Chief Operating Officer,
|
||||
bearing
interest at 2% per annum and payable on demand
|
419,344
|
|||
$
|
873,910
|
Loans
payable to others consist of the following:
|
||||
Loan
payable, bearing interest at 2.5% per month, due
|
||||
on
December 31, 2007.
|
$
|
133,500
|
||
Loan
payable on demand, non-interest bearing.
|
43,387
|
|||
$
|
176,887
|
Number
of
Warrants
|
Weighted
Average
Exercise
Price
|
||||||
Outstanding,
January 1, 2007
|
-
|
$
|
-
|
||||
Issued,
Class A
|
1,155,000
|
.81
|
|||||
Issued,
Class B
|
1,155,000
|
1.13
|
|||||
Outstanding,
September 30, 2007
|
2,310,000
|
$
|
.97
|
Range
of
|
Number
|
Average
Weighted
Remaining
Contractual
Life
in Years
|
Exercise
Price
|
Number
|
Weighted
Average
Exercise
Price
|
|||||||||||
$0.81
|
1,155,000
|
4.96
|
$
|
0.81
|
1,155,000
|
$
|
0.81
|
|||||||||
$1.13
|
1,155,000
|
4.96
|
1.13
|
1,155,000
|
$
|
1.13
|
||||||||||
|
||||||||||||||||
2,310,000
|
$
|
0.97
|
2,310,000
|
$
|
0.97
|
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)
|