-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Hy4XERYsM+UCdUJvA6hMumKGaWLLoaNiArZ2VDhfKwysjAvfgBzr0iph916iAwL2 aSOtcxgCQ3hTBWlbTmTEnQ== 0001144204-10-017975.txt : 20100401 0001144204-10-017975.hdr.sgml : 20100401 20100401152429 ACCESSION NUMBER: 0001144204-10-017975 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100330 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100401 DATE AS OF CHANGE: 20100401 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ZST Digital Networks, Inc. CENTRAL INDEX KEY: 0001403794 STANDARD INDUSTRIAL CLASSIFICATION: RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT [3663] IRS NUMBER: 208057756 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34488 FILM NUMBER: 10723765 BUSINESS ADDRESS: STREET 1: 206 TONGBO STREET STREET 2: BOYAXICHENG, 2ND FLOOR CITY: ZHENGZHOU, HENAN PROVINCE STATE: F4 ZIP: 450007 BUSINESS PHONE: (86) 371-6771-6850 MAIL ADDRESS: STREET 1: 206 TONGBO STREET STREET 2: BOYAXICHENG, 2ND FLOOR CITY: ZHENGZHOU, HENAN PROVINCE STATE: F4 ZIP: 450007 FORMER COMPANY: FORMER CONFORMED NAME: SRKP 18 INC DATE OF NAME CHANGE: 20070620 8-K 1 v179839_8k.htm Unassociated Document

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):
March 30, 2010

ZST DIGITAL NETWORKS, INC.

(Exact name of registrant as specified in its charter)

Delaware
 
000-52934
 
20-8057756
(State or other jurisdiction of
incorporation)
 
(Commission File Number)
 
(IRS Employer Identification No.)


206 Tongbo Street, Boyaxicheng Second Floor
Zhengzhou City, Henan Province
People’s Republic of China 450007
(Address, including zip code, of principal executive offices)
 
Registrant’s telephone number, including area code
(86) 371-6771-6850
 
N/A
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

¨   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 

Item 2.02    Results of Operations and Financial Condition.

On March 30, 2010, ZST Digital Networks, Inc. (the “Company”) issued a press release announcing its financial results for the fourth quarter and year ended December 31, 2009.  A copy of the March 30, 2010 press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and the information therein is incorporated herein by reference.

Item 7.01    Regulation FD Disclosure.

The information under Item 2.02, above, is incorporated herein by reference.

The information reported under Items 2.02 and 7.01 in this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.

Item 9.01    Financial Statements and Exhibits.

Exhibit
Number
 
 
Description
99.1
 
Press Release dated March 30, 2010.



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
  ZST DIGITAL NETWORKS, INC.  
       
       
Date: April 1, 2010       
 
By:
/s/ John Chen  
  Name:  John Chen  
  Title:   Chief Financial Officer  
       
 

 
EXHIBIT INDEX

Exhibit
Number
 
 
Description
99.1
 
Press Release dated March 30, 2010.
 

EX-99.1 2 v179839_ex99-1.htm Unassociated Document
 
 
 
ZST DIGITAL NETWORKS, INC. ANNOUNCES
FOURTH QUARTER AND FISCAL YEAR 2009 RESULTS
Net Revenue Up 81% from fiscal 2008 to 2009 to $100.4 million
Net Income Up 67% from fiscal 2008 to 2009 to $10.2 million


ZHENGZHOU, CHINA — March 30, 2010 — ZST Digital Networks, Inc. (NASDAQ: ZSTN) (the “Company” or “ZST”), a major developer, manufacturer, and supplier of digital and optical network equipment to cable system operators in China, today announced its financial results for the fourth quarter and fiscal year ended December 31, 2009.

Fourth Quarter 2009 Financial Highlights

·  
Total revenue was US$30.3 million, an increase of 110% compared to the fourth quarter of 2008.
·  
Gross profit for the fourth quarter 2009 was US$5.8 million, an increase of 140% compared to the fourth quarter 2008.  Gross profit margin for the fourth quarter 2009 was 20%, compared to 17% for the fourth quarter 2008.
·  
Operating income for the fourth quarter 2009 was US$4.2 million, an increase of 111% compared to the fourth quarter of 2008.
·  
Net income for the fourth quarter 2009 was US$3.1 million, an increase of 137% compared to the fourth quarter of 2008.
·  
Net income margin for the fourth quarter of 2009 was 10%, compared to 9% for the fourth quarter 2008.

Fiscal Year 2009 Financial Highlights

Compared to fiscal year 2008 results:
·  
Total revenue increased by 81% year-over-year to US$100.4 million.
·  
Gross profit increased by 74% year-over-year to US$17.1 million.  Gross profit margin for fiscal 2009 was 17%, compared to 17.7% for fiscal 2008.
·  
Operating income was US$14.0 million, an increase of 62% compared to fiscal 2008.
·  
Net income was US$10.2 million, an increase of 67% compared to fiscal 2008.
·  
Net income margin for fiscal 2009 was 10%, compared to 11% for fiscal 2008.

Recent Business Highlights

·  
On January 4, 2010, the Company announced that it was designated a Key Enterprise by the Zhengzhou Municipal People’s Government, primarily in recognition of the Company’s successful listing on the NASDAQ Global Market.  Under the terms of the official designation, ZST received a grant of RMB2.6 million (approximately US$0.4 million) from the Zhengzhou Municipal People’s Government, which will be allocated towards the Company’s research and development efforts and general corporate purposes.


 
Mr. Bo Zhong, Chairman and Chief Executive Officer of ZST, commented, “I am pleased to report a healthy set of results largely driven by continued robust demand for our IPTV set-top boxes.  We continue to maintain our leading market share in the IPTV market in Henan Province, and we believe the outlook in this segment remains promising.  In addition, I am pleased to report continued progress in the development of our GPS offering, as we have added an additional four customers since the announcement of our first sales and services contract in November 2009.  The GPS segment remains a new and growing market for ZST, and while sales only accounted for a small percentage of our total revenue for the fourth quarter of 2009, we believe momentum will continue to build in 2010.

“Looking ahead, we believe demand in the IPTV and GPS markets remains strong, supported by increasing disposable income among consumers and ongoing government initiatives to modernize both the digital cable and logistics and transport industries.  We will continue to capitalize on these favorable trends by executing our strategy to increase sales in the IPTV set-top box market, expand our products and services, especially within the GPS market, and continue to build our brand and technology platform.”

John Chen, Chief Financial Officer of ZST, commented, “Our financial results reflect the continued growth in our core IPTV market, our primary revenue driver for the fourth quarter and full year 2009. As a newly public company, we experienced an expected increase in G&A expenses during the fourth quarter. However, we will continue to focus on maintaining effective cost control measures to enhance profitability. In addition, we believe there will be an overall improvement in both the gross and net margin in the fiscal year 2010 as we ramp up sales of our commercial line of GPS products and services. With strong demand in our core IPTV market and a growing opportunity in GPS, we believe we are well positioned to deliver healthy financial and operational gains in the coming year.”

Fourth Quarter and Fiscal Year 2009 Unaudited Financial Highlights

Revenue

Revenue for the fourth quarter 2009 was US$30.3 million, representing an increase of 6% from US$28.6 million in the third quarter 2009, and an increase of 110% from US$14.4 million in the fourth quarter 2008.  The reasons for the increase in revenue during the quarter are twofold.  First, the Company experienced continued demand for its IPTV set-top boxes.  In addition, the Company launched its commercial line of GPS products and services with the signing of its first major contract on November 10, 2009.

Revenue for fiscal 2009 increased 81% to US$100.4 million from US$55.4 million in fiscal 2008, primarily as a result of continued strong demand for the Company’s IPTV set-top boxes.

Gross Profit and Gross Profit Margin

Gross profit for the fourth quarter 2009 was US$5.8 million, representing a 20% sequential increase and a 140% year-over-year increase.  Gross profit margin for the fourth quarter 2009 was 19%, up from 17% in the fourth quarter 2008.
 


Gross profit increased by 74% to US$17.1 million for fiscal 2009, from US$9.8 million in fiscal 2008, primarily driven by the increase in revenue.  Gross margin for fiscal 2009 was 17.0%, down slightly from 17.7% in fiscal 2008.

Operating Expenses

Total operating expenses for the fourth quarter 2009 were US$1.6 million, representing an increase of 280% from US$0.42 million in the fourth quarter 2008.  For fiscal 2009, total operating expenses increased 160% to US$3.1 million from US$1.2 million in fiscal 2008.  The year-over-year increase in operating expenses was a result of the Company’s expanded operations and revenue base, reverse merger costs, as well as additional expenses incurred as a result of being a publicly reporting company in the United States.

General and administrative expenses (G&A) for the fourth quarter 2009 were US$1.1 million, up 203% from US$0.38 million in the fourth quarter 2008.  The rise in G&A expenses was mainly attributable to the Company’s expanded operations and revenue base as well as additional expenses incurred as a result of being a publicly reporting company in the United States.  For fiscal 2009, G&A expenses increased 85% to US$1.9 million from US$1.0 million in fiscal 2008.

Research and development expenses (R&D) for the fourth quarter were US$0.11 million, compared to nil for the fourth quarter 2008.  For fiscal 2009, R&D expenses were $0.22 million, compared to nil in fiscal 2008.  The continued investment in R&D was driven primarily by capacity increases to accommodate GPS product development and continued development of IPTV set-top box products.

Income Tax

Income tax expense for the fourth quarter 2009 was US$1.5 million, compared to US$0.6 million in the fourth quarter 2008.  This increase was mainly due to the Company’s continued growth in pre-tax income.

Income tax expense for fiscal 2009 was US$4.1 million, compared to US$2.1 million for fiscal 2008.  This increase was mainly due to the Company’s continued growth in pre-tax income.

Income from Operations and Net Income

Income from operations was US$4.2 million in the fourth quarter 2009, representing a sequential decrease of 6% compared to an operating income of US$4.5 million in the third quarter 2009, and an increase of 111% compared to operating income of US$2.0 million in the fourth quarter 2008.  For fiscal 2009, income from operations increased 62% to US$14.0 million, from US$8.7 million in fiscal 2008.

Net income for the fourth quarter 2009 was US$3.1 million, a sequential decrease of 7% from US$3.3 million in the third quarter 2009 and a year-over-year increase of 137% from US$1.3 million in the fourth quarter 2008.  Net margin was 10% for the fourth quarter 2009, down slightly from 12% in the third quarter 2009 and up from 9.0% in the fourth quarter 2008.  For fiscal 2009, net income increased 67% to US$10.2 million, from US$6.1 million for fiscal 2008.  Net income margin decreased slightly to 10% for fiscal 2009, as compared to 11% in fiscal 2008.


 
Diluted net income per share was US$0.32 in the fourth quarter 2009, compared to US$0.28 for the fourth quarter 2008.  For fiscal 2009, diluted net income per share was US$1.14, compared to US$1.04 for fiscal 2008.

Balance Sheet

Cash and cash equivalents totaled to US$13.6 million as of December 31, 2009, primarily attributable to the closing of the recent public offering in October 2009.

As of December 31, 2009, total trade receivables were US$24.9 million, an increase of 102% from US$12.3 million as of December 31, 2008, primarily due to the increased revenue base.

As of December 31, 2009, inventories increased by US$0.5 million, or 61%, to US$1.2 million from US$0.8 million as of December 31, 2008, primarily due to the increased revenue base.

First Quarter and Full Year 2010 Outlook – Based on the current estimates, the Company approximates that revenue for the first quarter 2010 will range between US$12 million and US$15 million.  The Company also estimates that net income for the first quarter 2010 will range between US$1.4 million and US$1.6 million.  For the full year 2010, the Company estimates that revenues will range between US$115 million and US$125 million, and net income will range between US$13 million and US$15 million.  This represents the Company’s current and preliminary view, which is subject to change.

Conference Call

The Company’s management team will conduct a conference call on Tuesday, March 30, 2010 at 8:00 am (U.S. Pacific Time) / 11:00 am (U.S. Eastern Time) / 11:00 pm (HK / Beijing Time) to discuss its fourth quarter and fiscal year 2009 financial results and recent business activity.  The conference call may be accessed by calling +1-866-519-4004 (for callers in the U.S.), +8008-190-121 (for callers in China), +800-930-346 (for callers in Hong Kong), +0808-234-6646 (for callers in United Kingdom) or +65-6723-9381 (for other international callers) and entering pass code 63153057.  Please dial in approximately 10 minutes before the scheduled time of the call.

A recording of the conference call will be available through April 13, 2010, by calling +1-866-214-5335 (for callers in the U.S.) or +61-2-8235-5000 (for callers outside the U.S.) and entering pass code 63153057.



About ZST Digital Network, Inc.

ZST Digital Networks, Inc. (Nasdaq: ZSTN) is a China-based company, principally engaged in supplying digital and optical network equipment and providing installation services to cable system operators in China. The Company has developed a line of IPTV devices that are used to provide bundled cable television, Internet and telephone services to residential and commercial customers. The Company has assisted in the installation and construction of over 400 local cable networks in more than 90 municipal districts, counties, townships, and enterprises. For more information about ZST Digital Networks, Inc., please visit http://www.shenyangkeji.com.

Statement Regarding Unaudited Financial Information

The unaudited financial information set forth above is preliminary and subject to adjustments.  Adjustments to the financial statements may be identified when audit work is performed for the year-end audit, which could result in significant differences from this preliminary unaudited financial information.

“Safe Harbor” Statement

This release contains certain "forward-looking statements" relating to the business of the Company and its subsidiary companies. These forward-looking statements are often identified by the use of forward-looking terminology such as "believes, expects" or similar expressions. Such forward looking statements involve known and unknown risks and uncertainties, including, but not limited to, our ability to maintain and increase revenues and sales of our products; our ability to develop and market new products; our strategic investments and acquisitions; compliance and changes in the laws of the People's Republic of China (the "PRC") that affect our operations; our ability to obtain all necessary government certifications and/or licenses to conduct our business; vulnerability of our business to general economic downturn, especially in the PRC; adverse capital and credit market conditions; our ability to meet liquidity needs; and other risk factors detailed in reports filed with the Securities and Exchange Commission from time to time.  Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including the factors discussed above and in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on its website (http://www.sec.gov). All forward-looking statements attributable the Company or to persons acting on its behalf are expressly qualified in their entirety by these factors other than as required under the securities laws. The Company does not assume a duty to update these forward-looking statements.


 
Contacts:
 
 
Company Contact:
ZST Digital Networks, Inc
John Chen, Chief Financial Officer
Email: jchen@shenyangkeji.com
 
Investor Relations (US):
Taylor Rafferty, LLC
Mahmoud Siddig
Tel:   +1-212-889-4350
Email: zstdigital@taylor-rafferty.com
www.taylor-rafferty.com
 
Investor Relations (US):
BPC Financial Marketing
John Baldissera
Tel: 800-368-1217
 
Investor Relations (HK):
Taylor Rafferty, LLC
Lisa Zheng
Tel:   +852-3196-3712
Email: zstdigital@taylor-rafferty.com
www.taylor-rafferty.com



ZST DIGITAL NETWORKS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(In U.S. Dollars)

   
December 31,
   
December 31,
 
   
2009
   
2008
 
             
Assets
           
Current assets
           
Cash and cash equivalents
  $ 13,627,992     $ 1,134,954  
Trade receivables, net
    24,885,497       12,322,099  
Employee advances
    -       6,307  
Inventories, net
    1,245,803       775,185  
Advances to suppliers
    7,399,141       3,024,668  
Prepaid expenses and other receivables
    1,064,499       6,968  
Total current assets
    48,222,932       17,270,181  
Prepaid expenses and other receivables – long term
    858,609          
Property and equipment, net
    467,744       34,148  
Intangible asset, net
    579,184       -  
Total assets
  $ 50,128,469     $ 17,304,329  
                 
Liabilities and Stockholders' Equity
               
Current liabilities
               
Accounts payable – trade
  $ 700,940     $ 1,270,096  
Deferred revenues
    376,586       -  
Customer deposit
    -       1,467  
Accrued liabilities and other payable
    184,901       501,176  
Various taxes payable
    403,622       188,539  
Short-term loans
    -       3,931,991  
Employee security deposit payable
    67,815       8,911  
Wages payable
    66,370       59,501  
Corporate tax payable
    547,917       -  
Due to related parties
    -       2,359,728  
Total current liabilities
    2,348,151       8,321,409  
                 
Commitments and contingencies
    -       -  
 

 
Stockholders' Equity
               
Preferred Stock, $0.0001 par value, 10,000,000 shares authorized, 6,250,000
               
         shares undesignated, 0 shares issued and outstanding at December 31, 2009
               
         and December 31, 2008, respectively.
    -       -  
Preferred Stock Series A Convertible, $0.0001 par value, 3,750,000 shares
               
         authorized, 1,263,723 and 0 shares issued and outstanding at December 31, 2009
               
         and December 31, 2008, respectively. Liquidation preference and redemption
               
         value of $4,976,953 at December 31, 2009
    126       -  
Common stock $0.0001 par value, 100,000,000 shares authorized, 10,216,103 and
               
5,896,723 shares issued and outstanding at December 31, 2009
               
and December 31, 2008, respectively
    1,022       590  
Additional paid-in capital
    30,677,949       1,488,924  
Accumulated other comprehensive income
    20,085       590,839  
Statutory surplus reserve fund
    3,328,345       1,491,963  
Retained earnings (unrestricted)
    13,752,791       5,410,604  
Total stockholders' equity
    47,780,318       8,982,920  
Total Liabilities and Stockholders' Equity
  $ 50,128,469     $ 17,304,329  


 
ZST DIGITAL NETWORKS, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(In U.S. Dollars)

   
For the Year Ended
December 31,
 
   
2009
   
2008
 
             
Revenue
           
Sales of goods
  $ 99,312,502     $ 55,430,819  
Sales of services
    1,101,613       -  
Total Revenue
    100,414,115       55,430,819  
                 
Cost of revenue
               
Cost of goods sold
    83,277,087       45,594,243  
Cost of service
    55,595       -  
Total cost of revenue
    (83,332,682 )     45,594,243  
                 
Gross profit
    17,081,433       9,836,576  
              0  
Operating costs and expenses
               
 Selling expenses
    364,302       146,459  
 General and administrative
    1,901,023       1,026,859  
Research and development
    221,467       -  
 Merger cost
    566,654       -  
 Total operating costs and expenses
    3,053,446       1,173,318  
Income from operations
    14,027,987       8,663,258  
                 
Other income (expenses)
               
 Interest income
    59,161       9,753  
 Interest expense
    (187,137 )     (409,811 )
Loss on disposal of assets
    -       (11,295 )
 Government grant
    380,068       -  
 Sundry income (expense), net
    (16,202 )     (10,869 )
 Total other income (expenses)
    235,890       (422,222 )
                 
Income before income taxes
    14,263,877       8,241,036  
Income taxes  (Note 12)
    (4,085,308 )     (2,132,565 )
 

 
Net income
  $ 10,178,569     $ 6,108,471  
                 
Basic earnings per share
  $ 1.32     $ 1.04  
                 
Weighted average shares outstanding, basic
    7, 689,925       5,896,723  
                 
Diluted earnings per share
  $ 1.14     $ 1.04  
                 
Weighted average shares outstanding, diluted
    8,967,027       5,896,723  
 

 
ZST DIGITAL NETWORKS, INC. AND SUBSIDIARIES
Statements of Cash Flows
(In U.S. Dollars)

   
For the Year Ended
 
   
December 31,
 
   
2009
   
2008
 
             
Cash Flows From Operating Activities
           
 Net Income
  $ 10,178,569     $ 6,108,471  
 Adjustments to reconcile net income to
     net cash provided (used) by operating activities:
               
 Imputed interest
    31,417       71,069  
 Stock option issued as compensation
    34,193       -  
 Depreciation
    45,546       20.884  
Amortization
    64,319       -  
 Changes in operating assets and liabilities:
               
Trades receivable
    (12,563,398 )     (2,903,070 )
 Contract receivable
    -       101,499  
 Prepaid expenses and other receivables
    (1,909,833 )     5,962  
 Inventories, net
    (470,618 )     4,713,609  
 Advances
    (4,374,473 )     (3,024,668 )
 Accounts payable and accrued liabilities
    (885,431 )     (1,477,740 )
 Deposits and other payables
    57,437       (38,757 )
 Billings in excess of costs on uncompleted projects
    -       (18,635 )
 Taxes payable and recoverable
    763,000       (302,438 )
 Wages payable
    6,869       35,611  
 Deferred revenue
    376,586       -  
Net cash provided by (used in) operating activities
    (8,645,817 )     3,303,092  
 

 
Cash Flows From Investing Activities
               
 Purchases of property and equipment
    (479,265 )     -  
 Purchases of intangible assets
    (643,538 )     -  
Net cash used in investing activities
    (1,122,803 )     -  
                 
Cash Flows From Financing Activities
               
 Proceeds from (Repayment of) short-term demand loans receivable
    1,027       763,548  
 (Proceeds from) Repayment of short-term demand loans payable
    (3,931,991 )     (4,001,445 )
 Net proceeds from sale of preferred stock
    3,533,955       -  
 Net proceeds from sale of common stock
    22,234,924       -  
 Due from related parties and affiliated companies
    -       68,548  
 Due to related parties and affiliated companies
    -       2,336,323  
 Dividend paid
    -       (2,624,266 )
Net cash provided by (used in) financing activities
    21,837,915       (3,457,292 )
                 
 Effect of exchange rate changes on cash
    423,743       163,350  
Net increase in cash and cash equivalents
    12,493,038       9,150  
                 
Cash and cash equivalents, beginning of period
    1,134,954       1,125,804  
                 
Cash and cash equivalents, end of period
  $ 13,627,992     $ 1,134,954  
                 
Supplemental disclosure information:
               
 Interest expense paid
  $ 155,720     $ 338,742  
 Income taxes paid
  $ 3,537,391     $ 2,132,565  
                 
Non cash investing and financing activities:
               
Shares issued for related parties' debt
  $ 2,359,728     $ -  
 

GRAPHIC 3 logo.jpg GRAPHIC begin 644 logo.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``@&!@<&!0@'!P<)"0@*#!0-#`L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#WZBBHYYDM MX))I3MCC4LQ]`.M`$E4[G5M-LI1%=:A:02$9"2S*I/X$U;5@RA@<@C(-4-4T M+2M;@,&IZ?;7<9&/WL8)'T/4?A50Y;^_L)WZ"?\`"0:+_P!!C3__``)3_&C_ M`(2#1?\`H+Z?_P"!*?XUYGXA^!NGW!>;0+S[&_46]P"\9]@WWA^M>2:]X4U? MPU<>3JVG/`"<+*!NC?Z,./PZU[&&R_"XC2%77LUJ>=2R]"HXN4G91/I3_A(-%_Z#&G_P#@ M2G^-.BUO29I5BBU2RDDOT'0#TYJ;PE8OI_Q,TBSF$1F@OT1_+8,`P/(R.#@\<>E0\G@H.3FT[-V MMJ5]:?-:Q]34445X!V!5>_M_MFGW-K_SVB>/KZ@BK%%-.SN!S/P_U-]5\$Z; M+,?](AC^S3@]0\9V'/OQG\:Z:N"\.3?\(_\`$77/#.1<, MI'4$5]0>-/'&G>#=.\RX(FO9%/D6JM\S^Y]%'K^5>;^&_#4_B:]N/'7CF1(M M/4>8D4HV!P.A(_N`<`=6_G]+@,?6C1<\1K'H^K?9=SSZU"+E:&YE_#_X9MKL M2ZUKI-MHZ?.B$[3.HZDG^%/?OV]:T_$&NWWQ!OT\(>#(!%HUN`)9%'EHR@X! M/I&.,#J33M2U[6OBMJS:!X>1K+08L>?*RXW+V+XZ=/E0=>_ML:]KNF?#314\ M,^%XA/K<^W)5=[!CQO?'5CV7^G69U*LJJI]F/2*[OS*C&*C9;=7W]#"\1 MW>D?#'2)=`T%A-K]U'MO+]@-\*$=`?X2>P[=3SBN=\(^'KS3/$GAG4=0VVQN M[Z/[-;R9\V5,\OC^%>G)ZYKH[3PYIW@'3O\`A)O&)%]KIS MR3T'N<5R^@:W?>(OBKI.IZA+ON)KZ/@?=1<\*H[`5TTKNG/D=U9\TGU=MEY+ M_ANYG*RDK_)=O4^G****^2/2"J&L:K!HFFO?W7$"21HY_NAW5,_ANS5^N-^* MW/PSUK'79'_Z-2M:$%4JQ@]FTOQ)F[1;,_XHZ?<6MII_BS3DS?:+.)'QU>$_ M>4^W]":[;2M3MM8TJUU&T)/!]E<2JLL-[:`2J M>0.O&]MX0TT!%6XU2X^6UM0!]:Y+0?"":??7'B?Q)/#=ZW*/,DE/^JM%`^['GH` M/XO\G"@J2?/5U2Z=_P#)=RYN6T3C]!\#R2R2^,_B)=`X`F^SS]%';>.P&1A! M^/I6)K&LZU\6_$B:-HZ-;Z/`V[YN%"@X\V3W]%_^N:TM8GUGXNZZ;'1W>W\- M6CX>Y<$+(P_B(_B/]U>W4XS6MXBU[3?AKI,/A?PM;B76K@`$A=SJ6X#OC[SG MLO\`3`/M1E-33:O5>RZ07GYG*TK/^7J^XNK:[I?PSTB'POX:@^V:Y/P<(_$DW]H^)[P%XH2V65FZ@'^;_@/?=^'GP];0 MBVMZX?M.N7/SDR'?Y&>O)ZN>Y_`>^?\`&+P8VJ6`\1V09KJSC"3QYSOA!)R! MZJ23],^E80J4765#FTE\4OYGV\D4XR4.>VVR['C&N:[J'B+5)-1U.M?[D?_`*-2NQKCOBK_`,DSUG_*?JOS(J?`_0Y+X'^(5EL+SP],_[R!C<6X/=&^\!]&Y_X%76_$+PB?$^C M+/9DQZQ8$S64JG!W#!*Y]\#'H<5\[>'M;N/#FO6>K6W+V[Y9,XWH>&7\1FOJ M[3-2M=8TRWU"RE$MM<('1A_+Z@\&O4S2E/"XE8BGL_SZ_?\`YG-AY*I3Y'T. M:^'_`(S7Q7I+178\K6+/]W>0L-I)'&\#T/?T.1Z5K^(=`7Q);165S=2QZ?OW M7,$1VFX`Z(S=0N>H'6N,\=>%-0TS5QXV\+#;J%O\UW;*.+A.YQW..H[]1R.> MK\(>+].\8:0MY9L(YDP+BV+9:)O3W!['O7#6@E;$T/A_])?;_)_J;1?V)[_F M9OB37&T"UMO#?A6RCFUF6,+;6T2C9;1_\]'[`>F>IIO@OX?6_AN1]4U";[?K MEQEIKI^0A/)"9_GU/MTKK8+"UMKF>YA@19[@@RRX^9\=,GK@=AVJQ63Q#5-T MX:7W?5_\#^F5R7=V%!4,I#`$$8(/0T4MV6;F#CEL`[E'U'Z@5 MX-X#.?'N@_\`7Y'_`#KZ_!XKZQ@I&M0.EZG,1I-RWRLW(MY#_`!>RGO\`@?6O.Z*^WKT(5Z;ISV9X\)N$ MN9'V6K*ZAE8%2,@@Y!%>9>+/!.H:/JG_``E7@G,%\O-S8QC"3KU.%[Y[KWZC M!Z\-X`^*%SX:\O3=6\RYTG[J$0\9(Z;@.OU'-8NG>.=9\)7 M*:5X]M7"$[8-7@3=%)_O8'7W'/J.]9RP\*RY\/O_`"]?EW7XE*;CI/[STZBH M+2\MM0M4NK.XBN()!E)(G#*WT(J>N%JVC-1#SUKYZE\/?\(U\;]/LT4BVEOH M[BWXXV,2RG*+VDFOPT,:T.9)]CMZ***\\V"N4^)-G=:A\/M6M+*WEN+F18PD42[F;] MXI.!]`:ZNBM*51TYQFNC3^X4E=-'R?\`\(3XJ_Z%S5/_``&:C_A"?%7_`$+F MJ?\`@,U?6%-=BL;%1E@"0/4U[7]O5?Y%^)R?4X]SY1_X0GQ5_P!"YJG_`(#- M6IHFE_$'PY=&XTG2M8MG/WU6V)1_]Y2,&O5-;\;>)?#GAJ'6-6MM'MGG`\JR M)E,Q)YP>P(')]/K77^%[_5M3T""]UFQCLKJ;+"!"3M3^'.>A(YQVK:MF594N M:<(N+=M[W_S(A0AS63=SCM$\?>*`B1:[X'U;4RYD@O[)D!'_``(8)^E@W>H7VC03ZK9"SOB666`'(4AB,@]P0`1]:\G$0Y8JHHMM>\4:Z9)?V=A_9E]9F?S;42%HGPK*K%C@9#'ZD=N]R564.>K:2[ MWUT5]UJ_G<2<4[1NCH[*]AO[83VYUEF6)Y3&A<1QC+/@9P/^/U//0`5Z;X;U34=7M[VXU#3I;!1=,EM%-&4D,05<,PR>22W2 MMJBNNOBE65N6UM%Y+R,X4^7J><>-[&VUN]U&SUGPS?W*0P+_`&=J&GV[2/N( MR4.#V;U&WDYQWVOAMI^L:9X)L[76]ZW*%MD;G+1QY^53]/3L,#M76T4IXIRH MJC;33^EVOU!4TIBJ5MG
-----END PRIVACY-ENHANCED MESSAGE-----