0001121781-11-000430.txt : 20111230 0001121781-11-000430.hdr.sgml : 20111230 20111230143855 ACCESSION NUMBER: 0001121781-11-000430 CONFORMED SUBMISSION TYPE: F-1/A PUBLIC DOCUMENT COUNT: 10 FILED AS OF DATE: 20111230 DATE AS OF CHANGE: 20111230 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FLINT INT'L SERVICES, INC. CENTRAL INDEX KEY: 0001520287 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-EDUCATIONAL SERVICES [8200] IRS NUMBER: 000000000 STATE OF INCORPORATION: D8 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: F-1/A SEC ACT: 1933 Act SEC FILE NUMBER: 333-174224 FILM NUMBER: 111288896 BUSINESS ADDRESS: STREET 1: 5732 HIGHWAY 7 WEST, UNIT 15 CITY: VAUGHN STATE: A6 ZIP: L4L 3A2 BUSINESS PHONE: 877-439-3001 MAIL ADDRESS: STREET 1: 5732 HIGHWAY 7 WEST, UNIT 15 CITY: VAUGHN STATE: A6 ZIP: L4L 3A2 F-1/A 1 flintf1a2123011.htm FLINT INT'L SERVICES, INC.

 

  

As filed with the Securities and Exchange Commission on December 30 , 2011

 File No. 333-174224

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Registration Statement No. 2 on Form F-1

 

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

 

FLINT INT’L SERVICES, INC.

(Exact name of registrant as specified in its charter)

 

The British Virgin Islands   8331   Applied For
(State or jurisdiction of incorporation or organization)   (Primary Industrial Classification Code No.)   I.R.S. Employer Identification No.

 

 

5732 HWY 7 West, Unit 15, Vaughn, ON, L4L 3A2, Canada  (877) 439-3001

(Address, including the ZIP code & telephone number, including area code of Registrant's principal executive office)

 

5732 HWY 7 West, Unit 15, Vaughn, ON, L4L 3A2, Canada  (877) 439-3001

 (Address of principal place of business or intended principal place of business)

 

5732 HWY 7 West, Unit 15, Vaughn, ON, L4L 3A2, Canada  (877) 439-3001

(Name, address, including zip code, and telephone number, including area code of agent for service)

 

  Copies to:  
The McCall Law Firm, PC   Jose Santos
3201 Maple Ave.   Forbes Hare
Suite 400   P.O. Box 4649
Dallas, TX 75201   Road Town, Tortola
(972) 665 9600 Tel   British Virgin Islands
(817) 533 5330 Fax   (284) 494-1890

 

Approximate date of commencement of proposed sale to the public: As soon as practicable after the effective date of this Registration Statement.

 

We have not made any arrangements to place the funds in an escrow, trust, or similar account. Please see the Plan of Distribution section of the F-1 for more information.

 

If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, check the following box and list the securities Act registration number of the earlier effective registration statement for the same offering. |_|

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.   See definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.  (Check one):

 

 
 

 

 

Large accelerated filer [ ] Accelerated filer [ ]  
Non-accelerated filer [ ] Smaller reporting company  [x]  
(Do not check if a smaller reporting company)      

 

 _______________________

 

 

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the securities Act registration number of the earlier effective registration statement for the same offering. |_|

 

 

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the securities Act registration number of the earlier effective registration statement for the same offering. |_|

 

If delivery of the prospectus is expected to be made pursuant to Rule 434, check the following box. |_|

_______________________

 

  

 

 

 

 

 

 
 

No dealer, salesman or any other person has been authorized to give any quotation or to make any representations in connection with the offering described herein, other than those contained in this Prospectus.  If given or made, such other information or representation'; must not he relied upon as having been authorized by the Company or by any Underwriter.  This Prospectus does not constitute an offer to sell, or a solicitation of an otter to buy any securities offered hereby in any jurisdiction to any person to whom it is unlawful to make such an offer or solicitation in such jurisdiction.

 

 

TABLE OF CONTENTS

Prospectus Summary   2
Corporate Information 2
Summary Financial Data 3
Risk Factors 4
Forward Looking Statements 7
Dilution 7
Plan of Distribution 8
Use of Proceeds 10
Description of Business 11
Description of Property 14
Legal Proceedings 14
Securities Being Offered 14
Taxation 14
Management’s Discussion and Plan of Operations 20
Director’s, Executive Officers and Significant Employees 24
Remuneration of Officers and Directors 25
Interest of Management and Others in Certain Transactions 25
Principal Shareholders 26
Significant Parties 26
Relationship with Issuer of Experts Named in Registration Statement 27
Changes In and Disagreements with Accountants on Accounting and Financial Disclosure 27
Disclosure of Commission Position of Indemnification for Securities Act Liabilities 27
Legal Matters 27
Experts 27
Dividend Policy   27
Capitalization 28
Transfer Agent 28
Financial Statements F-1

 

Until the 90th day after the later of (1) the effective date of the registration statement or (2) the first date on which the securities are offered publicly), all dealers that effect transactions in these securities, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the dealers’ obligation to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.

 

 

 

 
 

 

 

 

CALCULATION OF REGISTRATION FEE

 

Title of Each

Class of  Securities

to be Registered

 

Amount

to be

Registered

 

Proposed

Offering Price

Per Share(1)

 

Minimum/Maximum

Proposed Aggregate

Offering(1)

 

Amount of

Registration

Fee

Ordinary shares,

$0.001 par value

Minimum

Maximum

 

 

 

70,000

500,000

 

 

 

$1.00

$1.00

 

 

 

$ 70,000

$500,000

 

 

 

$ 10

$ 64

Total maximum   500,000   $1.00   $500,000   $ 64

 

 

The Registrant hereby amends this Registration Statement on such date or dates as may be necessary to delay its effective date until the Registrant shall file a further amendment which specifically states that the registration statement shall hereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until the registration statement shall become effective on such date as the Commission, acting pursuant to said Section 8(a), may determine.

 

The securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933. |X|

 

(1) Estimated solely for the purpose of calculating the registration fee.

 

 

 

 

 

 

 

 

 
 

 

 
 

 

 

  Initial public offering prospectus

 

Flint Int’l Services, Inc.

 

Minimum of 70,000 shares of ordinary shares, and a

Maximum of 500,000 shares of ordinary shares

$1.00 per share

 

We are making a best efforts offering to sell ordinary shares in the capital of our company. The ordinary shares will be sold by our officer and director, Russell Hiebert on behalf of the Company after the effective date of this registration statement. The offering price was determined arbitrarily and we will raise a minimum of $70,000 and a maximum of $500,000. The money we raise in this offering before the minimum amount, $70,000, is sold will be held uncashed, in a company safe where the funds will be held for the benefit of those subscribing for our shares, until the minimum amount is raised at which time we will deposit them in our bank account and retain the transfer agent who will then issue the shares. The offering will end on September 21, 2012 and if the minimum subscription is not raised by the end of the offering period, all funds will be refunded promptly to those who subscribed for our shares, without interest. There is no minimum purchase requirement for subscribers. After the offering, our officer and director, Russell Hiebert will continue to own sufficient shares to control the company .Mr. Hiebert will not be compensated for his role in the offering. As a smaller reporting company, Flint does not need to register with a broker-dealer in connection with the offering.

 

 

 The Offering:                
  70,000 shares   500,000 shares  
  Minimum offering   Maximum offering  
   Per Share    Amount    Per Share    Amount  
                 
 Public Offering Price  $1.00    $70,000    $1.00    $500,000  

 

Offering expenses are estimated to be $16,769 if the minimum number of shares are sold, which equates to $0.002 per share, and $33,769 if the maximum number of shares are sold, which equates to $0.004 per share.

 

There is currently no market for our shares. We intend to work with a market maker who would then apply to have our securities quoted on the over-the-counter bulletin Board or on an exchange as soon as practicable after our offering. We will close our offering on September 21, 2012 . However, it is possible that we do not get trading on the over-the-counter bulletin Board, and if we do get quoted on the bulletin board, we may not satisfy the listing requirements for an exchange, which are greater than that of the bulletin board.

____________________________

 

This investment involves a high degree of risk. You should purchase shares only if you can afford a complete loss. See “Risk Factors” beginning on Page 3.

 

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or passed upon the adequacy or accuracy of the prospectus. Any representation to the contrary is a criminal offense.

 

This Prospectus is dated __________________________

 

  

 

 

 

 

PROSPECTUS SUMMARY

OUR COMPANY

 

Flint Int'l Services, Inc. was incorporated on December 29, 2010 under the laws of the Cayman Islands in order to purchase 100% of the outstanding interests of Flint Management, LLC, a Canadian corporation.  In May 2011, we completed a merger/redomestication into our wholly owned subsidiary based in the British Virgin Islands, also named Flint Int'l Services, Inc., which was formed as a business company with limited liability (meaning the liability of shareholders is limited to the price paid for their shares). The British Virgin Islands corporation became the surviving entity along with its Memorandum and Articles.

 

Flint Management, LLC (“Flint LLC”) is a wholly owned subsidiary of Flint Int’l Services, Inc. (“FLINT” or “the Company” or “we”) and was formed in January 2004 as an Ontario, Canada Corporation.  Flint LLC, is an education corporation that tailor-makes courses designed to cover a specific topic or range of topics in a concise, easy to understand, computer-based format.

  

We structured our organization with our operating company, the Canadian corporation, as a subsidiary of our parent company, Flint Int'l Services, Inc., a BVI corporation, so that we could form additional operating entities as needed. We chose to domicile the parent company in the BVI so that no additional tax liabilities are created; the operating company in Canada is subject to the taxes and laws of a Canadian corporation. After discussion with company attorneys and accountants, the stockholders of the Canadian corporation determined that this structure would be best suited to the Company's objectives. The stockholders retained the same percentage of ownership before and after the merger/re-domestication. The Company retained attorneys and accountants to facilitate in the process and were paid cash. No other remuneration was paid to the attorneys or accountants or any other third parties.

 

In Note 5 to the Company’s consolidated financial statements, the Company discusses a substantial doubt that we can continue as a going concern.   We expect that the proceeds of this offering will reduce that risk. Over the next 12 months, we believe that we will need to raise approximately $26,000 to continue as a going concern provided our cash flow from operations remains break-even. The $26,000 is broken down as follows and can be cross-referenced to the Use of Proceeds on Page 9. If we are unsuccessful with this registration statement we plan to raise these funds through shareholder advances and/or bank loans .

 

  $
Marketing & Promotions 3,000
Supplies & Travel 4,000
General Corporate Overhead 3,000
Legal and Accounting 6,000
Other Offering Expenses 10,000
  TOTAL 26,000

 

We intend to use the proceeds of this offering to build our business through hiring of new sales personnel, the purchase of new equipment / web-site enhancements and aggressive marketing through new campaigns to new and existing markets. Please refer to the Use of Proceeds section on page 9 for additional detail.

 

The money we raise in this offering before the minimum amount of $70,000 is sold will be held uncashed in a company safe. Although we believe that creditors would not have access to it, there is a possibility they could gain access to the funds to satisfy liabilities of the Company.

 

THE OFFERING

 

The Company’s sole officer and director will be selling the offering:

    Minimum     Midpoint     Maximum  
Ordinary shares offered     70,000       285,000       500,000  
Ordinary shares outstanding before this offering     7,500,000       7,500,000       7,500,000  
Total shares outstanding after this offering     7,570,000       7,785,000       8,000,000  

 

 

Officers, directors and their affiliates will not be able to purchase shares in this offering.

 

 

 

2
 

 

 

 

SUMMARY FINANCIAL DATA

 

 

The source of the information contained in the table below comes from the company’s consolidated corporate books. The December 31, 2010 and 2009 summary financial data are audited and the interim financial data as of September 30, 2011 and the year-end financial data as of December 31, 2008 and 2007 are unaudited.

 

The following table sets forth certain of our summary financial information. This information should be read in conjunction with the financial statements and notes thereto appearing elsewhere in this prospectus.

 

 

Balance Sheet  UNAUDITED
September 30, 2011
  AUDITED
December 31,
2010
  AUDITED
December 31, 2009
  UNAUDITED
December 31,
2008
  UNAUDITED
December 31,
2007
 Working Capital  $ 114,100     $7,462   $14,044   $ (30,872 )   $ (22,751 )
 Total Assets  $ 356,666     $150,951   $142,639   $65,744   $65,823 
 Net Assets   $ 128,395    $ 26,936    $ 25,887    $ (7,423 )   $ (11,389 )
 Total Liabilities  $ 228,271     $124,015   $116,752   $ 73,167     $ 77,212  
  Capital Stock   $ 7,500    $ 7,500     $ 7,500    $ 7,500     $ 7,500  
 Shareholder's Equity  $ 128,395    $26,936   $25,887   $ (7,423 )   $ (11,389 )
                          

 

                
Statement of Operations  UNAUDITED
September 30, 2011
  AUDITED
December 31,
2010
  AUDITED
December
31, 2009
  UNAUDITED
December 31,
2008
  UNAUDITED
December 31,
2007
 Revenue  $ 527,824    $438,278   $367,989   $230,891   $275,717 
 Cost of Sales  $ 285,208    $324,120   $243,251   $161,983   $ 226,042  
  Gross Profit   $ 242,616    $ 114,158    $ 124,738    $ 58,908    $ 49,675  
 Operating Expenses  $ 103,760     $114,038   $82,208   $59,203   $ 53,540  
 Net Operating Income (Loss)   $ 138,856    $ 120     $ 42,530     $ (295 )   $ (3,865 )
 Other Expense  $ —       $—     $—     $—     $—   
 Net Income before Income Tax Provision   $ 138,856     $ 120     $ 42,530     $ (295 )   $ (3,865 )
 Income Tax Provision  $ (29,083 )   $(1,370)  $(6,726)  $—     $—   
 Net Income (Loss)  $ 109,772    $(1,250)  $35,804   $(295)  $ (3,865 )
 Net Income (Loss) from Operations per share   $ 0.02    $ 0.00     $ 0.01    $ (0.00 )   $ (0.00 )
  Earnings (Loss) per share:
Basic & Diluted
  $0.01   $(0.00)  $0.00   $(0.00)  $(0.00)
  Weighted Average Number
of Shares Outstanding
   7,500,000    7,500,000    7,500,000    7,500,000    7,500,000 
                          

 

 

The currency of the host country is the Canadian dollar (C$) and the reporting currency is the U.S. dollar (US$).

 

Format: C$1.00 = US$ equivalent.

Most recent exchange rate: December 7, 2011: C$1.00 = US$0.9732.

 

The average exchange rates for the years 2007 through 2010 and for the nine months ended September 30, 2011, are presented in the table below.

 

   2011  2010  2009  2008  2007
Average exchange rate   1.0233    0.9679    0.8833    0.9397    0.9418 

 

 The high and low exchange rates for each month during the previous six months of the reporting period are presented in the table below.

   Sep  Aug  Jul  Jun  May
High   1.0254    1.0438    1.0583    1.0370    1.0537 
Low   0.9626    1.0091    1.0343    1.0141    1.0195 

 

 

 

 

3
 

 

 

RISK FACTORS

 

The investor should carefully consider the risks described below and all other information contained in this prospectus before making an investment decision. We have identified all material risks known to, and anticipated by, us as of the filing of this registration statement.

 

We have a limited operating history, with minimal retained earnings, which, if losses occur, could cause us to run out of money and close our business.

 

We have minimal retained earnings from operations.  There is not sufficient gross revenue and profit to finance our planned growth and, without additional financing as outlined in this prospectus, we could continue to experience losses in the future. Our accumulated deficit as of December 31, 2010 was $2,238. We may incur significant expenses in promoting our business, and as a result, will need to generate significant revenues over and above our current revenue to achieve consistent profitability. If we are unable to achieve that profitability, your investment in our ordinary shares may decline or become worthless.

 

We rely on our sole officer for decisions and he may make decisions that are not in the best interest of all shareholders.

 

We rely on our officer, Russell Hiebert, to direct the affairs of the company and rely upon them to competently operate the business. We do not have key man insurance on him and have no employment agreements with him. Should something happen to them, this reliance on one person could have a material detrimental impact on our business and could cause the business to lose its place in the market, or even fail. Such events could cause the value of our shares to decline or become worthless.

 

Our sole officer will retain control over our business after the offering and may make decisions that are not in the best interest of all shareholders.

 

Upon completion of this offering, our officer, Russell Hiebert, will, in the aggregate, beneficially own approximately 92.47% (or 87.50% if maximum is sold) of the outstanding ordinary shares. As a result, our sole officer will have the ability to control all the matters submitted to our shareholders for approval, including the election and removal of directors and any merger, consolidation or sale of all of our assets. He will also control our management and affairs. Accordingly, this concentration of ownership may have the effect of delaying, deferring or preventing a change in control of us, impeding a merger, consolidation, takeover or other business combination involving us or discouraging a potential acquirer from making a tender offer or otherwise attempting to take control of us, even if the transaction would be beneficial to other shareholders. This in turn could cause the value of our shares to decline or become worthless.

 

Although we believe the funds we raise in this offering will allow us to generate sufficient funds from operations, if that is not the case, we may have to raise additional capital which may not be available or may be too costly, which, if we cannot obtain, could cause us to have to cease our operations.

 

We expect that the funds we raise in this offering will take us to the point of a positive cash flow. However, if that does not turn out to be the case, our capital requirements could be more than our operating income. As of September 30, 2011, our cash balance was $10,746. We do not have sufficient cash to indefinitely sustain operating losses, but believe we can continue to generate positive cash flow within twelve months from the funds raised in this offering. Our potential profitability depends on our ability to generate and sustain substantially higher net sales with reasonable expense levels. We may not operate on a profitable basis or that cash flow from operations will be sufficient to pay our operating costs. We anticipate that the funds raised in this offering will be sufficient to fund our planned growth for the next 12 months after we close on the offering assuming we raise the minimum amount in this offering. We anticipate that we will need $26,000 over the next 12 months, provided our cash flows from operations remain breakeven. If we do not raise the minimum amount of this offering, $70,000, we will have begun our marketing programs, incurred fees related to these filings, begun to follow-up on sales leads and incurred general administrative costs which are cash out-of-pocket expenses without related revenue to cover. Thus, if we do not raise the minimum, we will raise the $26,000 through shareholder advances and/or bank loans. As disclosed in our financial statements our cash flows in 2009 were positive approximately $18,600 and negative in 2010 approximately $5,800 and through nine months of 2011, negative approximately $15,200. If we had not begun this process we forecasted that our cash flows would be breakeven for 2011 and since we anticipate spending $26,000 in the next 12 months if we do not raise the minimum then we will fund working capital through shareholder advances and if need, bank loans. Therefore, if we do not achieve profitability, we will need to raise additional capital to finance our operations. We have no current or proposed financing plans or arrangements other than this offering. We could seek additional financing through debt or equity offerings. Additional financing may not be available to us, or, if available, may be on terms unacceptable or unfavorable to us. If we need and cannot raise additional funds, further development of our business, upgrades in our technology, additions to our product lines may be delayed or postponed indefinitely; if this happens, the value of your investment could decline or become worthless.

 

 

4
 

 

No public market for our ordinary shares currently exists and an active trading market may never materialize, and an investor may not be able to sell their shares. 

 

Prior to this offering, there has been no public market for our ordinary shares. We plan work with a market maker who would then apply to have our securities quoted on the OTC Bulletin Board (“OTCBB”). In order to be quoted on the OTCBB, we must be sponsored by a participating market maker who would make the application on our behalf; at this time, we are not aware of a market maker who intends to sponsor our securities and make a market in our shares. Assuming we become quoted, an active trading market still may not develop and if an active market does not develop, the market value could decline to a value below the offering price in this prospectus. Additionally, if the market is not active or illiquid, investors may not be able to sell their securities.

 

If a public trading market for our ordinary shares materializes, we will be classified as a ‘penny stock’ which has additional requirements in trading the shares, which could cause an investor not to be able to sell their shares.

 

The U.S. Securities and Exchange Commission treats shares of certain companies as a ‘penny stock’. We are not aware of a market maker who intends to make a market in our shares, but should we be cleared to trade, we would be classified as a ‘penny stock’ which makes it harder to trade even if it is traded on an electronic exchange like the over-the-counter bulletin board. These requirements include (i) broker-dealers who sell to customers must have the buyer fill out a questionnaire, and (ii) broker-dealers may decide upon the information given by a prospective buyer whether or not the broker-dealer determines the shares are suitable for their financial position. These rules may adversely affect the ability of both the selling broker-dealer and the buying broker-dealer to trade the securities as well as the purchasers of investors’ securities to sell them in the secondary market. These requirements may cause potential buyers to be eliminated and the market for the ordinary shares investors purchase in this offering could have no effective market to sell into, thereby causing investors’ investment to be worthless.

 

Investing in a penny stock has inherent risks, affecting brokers, buyers and sellers, which could cause the marketability of your shares to be lesser than if there were not those requirements.

 

When a seller of a ‘penny stock’ desires to sell, they must execute that trade through a broker. Many brokers do not deal in penny stocks, so a seller’s ability to market/sell their shares is reduced because of the number of brokers who engage in trading such shares. Additionally, if a broker does engage in trading penny stocks, and the broker has a client who wishes to buy the shares, they must have the client fill out a number of pages of paperwork before they can execute the trade. These requirements cause a burden to some who may decide not to buy because of the additional paperwork. Thus, the marketability of the shares is less as a penny stock than as a stock listed on an exchange. This could cause the investment to be less liquid and investors may not be able to market their shares effectively.

 

Shareholders purchasing shares in this offering will experience immediate and substantial dilution, causing their investment to immediately be worth less than their purchase price.

 

If ordinary shares are purchased in this offering, the shares will experience an immediate and substantial dilution in the projected book value of the ordinary shares from the price paid in this initial offering. Thus, shares purchased in this offering at $1.00 per share, will be substantially higher in cost than the cost to our current shareholders. The following represents your dilution: (a) if the minimum of 70,000 shares are sold, an immediate decrease in book value to our new shareholders from $1.00 to $0.02 per share and an immediate dilution to the new shareholders of $0.98 per ordinary share; (b) if the midpoint of 285,000 shares are sold, an immediate decrease in book value to our new shareholders from $1.00 to $0.05 per share and an immediate dilution to the new shareholders of $0.95 per ordinary share; and (c) if the maximum of 500,000 shares are sold, an immediate decrease in book value to our new shareholders from $1.00 to $0.07 per share and an immediate dilution to the new shareholders of $0.93 per ordinary share.

 

Investors are not able to cancel their subscription agreements they sign, therefore losing any chance to change their minds.

 

Once the Company receives an investor’s subscription, the investor will not be able to cancel their subscription and will therefore lose any right or opportunity to change their decision to subscribe. If the minimum offering amount is not met by the end of the offering period, all funds will be refunded promptly to those that subscribed to our shares.

 

Our offering price of $1.00 was determined arbitrarily by our Sole Office and Director.  Your investment may not be worth as much as the offering price because of the method of its determination.

 

The Sole Office and Director arbitrarily determined the price for the offering of $1.00 per share.  As the offering price is not based on a specific calculation or metric the price has inherent risks and therefore your investment could be worth less than the offering price.

 

5
 

 

 

Our fiscal 2010 audit report dated May 13 , 2011, from our auditors discloses in Note 5 to the financial statements that there is substantial doubt as to our ability to continue as a going concern, which, if true, could result in your investment becoming worth significantly less than the offering price, or possibly even causing it to become worthless.

 

As discussed in Note 5 to our financial statements there is a substantial doubt that we can continue as a going concern. If we are unable to continue as a going concern, we will have to close our doors or recapitalize, both of which would cause a loss of value, either through dilution or becoming worthless if we close down altogether.

 

We anticipate that we will need $26,000 over the next 12 months, provided our cash flows from operations remain breakeven. If we do not raise the minimum amount of this offering, $70,000, we will have begun our marketing programs, incurred fees related to these filings, begun to follow-up on sales leads and incurred general administrative costs which are cash out-of-pocket expenses without related revenue to cover. As disclosed in our financial statements our cash flows in 2009 were positive approximately $18,600 and negative in 2010 approximately $5,800 and through six months of 2011, positive approximately $75,400. If we had not begun this process we forecasted that our cash flows would be breakeven for 2011 and since we anticipate spending $26,000 in the next 12 months if we do not raise the minimum then we will fund working capital through shareholder advances and if need, bank loans. Therefore, if we do not achieve profitability, we will need to raise additional capital to finance our operations. We have no current or proposed financing plans or arrangements other than this offering. We could seek additional financing through debt or equity offerings. Additional financing may not be available to us, or, if available, may be on terms unacceptable or unfavorable to us. If need be we will raise working capital through additional shareholder advances.

 

The money we raise in this offering before the minimum amount is met will be held uncashed in a company safe, and could be within reach of creditors, which if accessed, such action could cause your investment to lose value or become worthless.

 

The money we raise in this offering before the minimum amount of $70,000 is sold, will be held uncashed in a company safe. Although we believe that creditors would not have access to the funds, as the Company does not have access to the funds until the minimum amount is raised, there is a possibility they could gain access to the funds to satisfy liabilities of the Company. If such access occurred, there is a possibility that the Company would not have them to refund to the investors if the minimum offering is not raised, which could cause the investment to lose value or become worthless. By not having an escrow agreement for the funds until the minimum is raised could put the funds at risk as the funds do not have the legal protection that escrow accounts / agreements have.

 

We may not be able to absorb the costs of being a public company.

 

Being quoted on the OTCBB is costly . There are many fees involved as well as quarterly reviews and annual audits. If the costs of being a public company are too great, the Company may not be able to continue, and your investment may lose value or become worthless.

 

Our customers generally "sign on" for one project at a time rather than entering into an agreement related to multiple projects. This lack of continual revenue leads to uncertainty since new sales have to be made to increase revenue.

 

We sell training or education projects and our customers generally sign on for one project at a time rather than multiple projects causing uncertainty in our revenue continuity. This uncertainty, if manifested with lower sales of new projects, could cause your investment value to decline or become worthless.

 

We may be deemed to be a Passive Foreign Investment Company in the current taxable year or sometime in the foreseeable future.

 

A passive foreign investment company (PFIC) where at least 75% of the corporation's income is considered "passive", which is based on investments rather than standard operations, or at least 50% of the company's assets are investments that produce interest, dividends and/or capital gains. Currently, virtually all our income is from operations and not from "passive" sources so we would not fall into the category of a PFIC. However, if at sometime in the future most of our income is derived from "passive" sources, we could be deemed to be a PFIC which would subject us to complicated and strict tax guidelines and most investors in PFICs must pay income tax on all distributions and appreciated share values, regardless of whether capital gains tax rates would normally apply. Depending on the individual investor's situation, being classified as a PFIC could have an adverse impact on their tax situation.

 

We do not intend to provide U.S. holders with the information necessary to make a qualified electing fund election, which if available, would provide some relief from the adverse tax consequences of the PFIC tax rules.

 

 

6
 

 

 

 

FORWARD LOOKING STATEMENTS

 

This prospectus contains forward looking statements. These forward looking statements are not historical facts but rather are based our current expectations, estimates and projections about our industry, our beliefs and our assumptions. Words such as "anticipates", "expects", "intends", "plans", "believes", "seeks" and "estimates", and variations of these words and similar expressions, are intended to identify forward looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control, are difficult to predict and could cause actual results to differ materially from those expressed, implied or forecasted in the forward looking statements. In addition, the forward looking events discussed in this prospectus might not occur. These risks and uncertainties include, among others, those described in "Risk Factors" and elsewhere in this prospectus. Readers are cautioned not to place undue reliance on these forward looking statements, which reflect our management's view only as of the date of this prospectus.

 

DILUTION

 

If ordinary shares are purchased in this offering, the shares will experience an immediate and substantial dilution in the projected book value of the ordinary shares from the price paid  in this initial offering.

 

The book value of our ordinary shares as at September 30, 2011 was $128,395 or $0.02 per share. Projected book value per share is equal to our total assets, less total liabilities, divided by the number of ordinary shares outstanding.

 

After giving effect to the sale of ordinary shares offered by us in this offering, and the receipt and application of the estimated net proceeds (at an initial public offering price of $1.00 per share, after deducting estimated offering expenses), our projected book value as September 30, 2011 would be:

 

Positive $181,716 or $0.02 per share, if the minimum is sold, $387,626 or $0.05 per share, if the midpoint amount is sold, and $594,626 or $0.07 per share, if the maximum is sold.

 

This means that if you buy shares in this offering at $1.00 per share, you will pay substantially more than our current shareholders. The following represents your dilution:

 

 

 ●  if the minimum of 70,000 shares are sold, an immediate decrease in book value to our new shareholders from $1.00 to $0.02 per share and an immediate dilution to the new shareholders of $0.98 per ordinary share.
   
 ●  if the midpoint amount of 285,000 shares are sold, an immediate decrease in book value to our new shareholders from $1.00 to $0.05 per share and an immediate dilution to the new shareholders of $0.95 per ordinary share. 
   
 ●  if the maximum of 500,000 shares are sold, an immediate decrease in book value to our new shareholders from $1.00 to $0.07 per share and an immediate dilution to the new shareholders of $0.93 per ordinary share.

 

The following table illustrates this per share dilution:

 

    Minimum     Midpoint     Maximum  
 Assumed initial public offering price   $ 1.00     $ 1.00     $ 1.00  
 Book value as of September 30, 2011   $ 0.02     $ 0.02     $ 0.01  
 Projected book value after this offering   $ 0.02     $ 0.05     $ 0.07  
                         
 Increase attributable to new shareholders:   $ 0.00     $ 0.03     $ 0.05  
                         
 Projected book value as of                        
 September 30, 2011 after this offering   $ 0.03     $ 0.05     $ 0.08  
 Decrease to new shareholders   $ 0.97     $ 0.95     $ 0.92  
 Percentage dilution to new shareholders     97 %     95 %     92 %

 

 

 

7
 

 

 

 

The following table summarizes and shows on a projected basis as of September 30, 2011 , the differences between the number of ordinary shares owned, the percentage of shares owned, the total consideration paid, and the total average price per share paid by existing shareholders compared to new investors purchasing ordinary shares in this offering:

 

 

 

Minimum offering

 

Number of

shares owned

   

Percent of

shares owned

    Amount paid    

Average price

per share

 
Current investors     7,500,000       99.08     $ 0     $ 0.00  
New investors     70,000       0.92     $ 70,000     $ 1.00  
Total     7,570,000       100.00     $ 70,000          
                                 
Midpoint offering                                
Current investors     7,500,000       96.34     $ 0     $ 0.00  
New investors     285,000       3.66     $ 285,000     $ 1.00  
Total     7,785,000       100.00     $ 285,000          
                                 
Maximum offering                                
Current investors     7,500,000       93.75     $ 0     $ 0.00  
New investors     500,000       6.25     $ 500,000     $ 1.00  
Total     8,000,000       100.00     $ 500,000          
                                 

 

 

PLAN OF DISTRIBUTION

 

The ordinary shares are being sold on our behalf by our sole officer and director, who will receive no commission on such sales. All sales will be made by personal contact by our officer and director, Russell Hiebert. We will not be mailing our prospectus to anyone or soliciting anyone who is not personally known by him, or introduced or referred to him. We have no agreements, understandings or commitments, whether written or oral, to offer or sell the securities to any individual or entity, or with any person, including our attorney, or group for referrals and if there are any referrals, we will not pay finder’s fees.

 

 

 

8
 

 

 

The officer will be selling the ordinary shares in this offering relying on Section 4(a) of the Securities Exchange Act of 1933 . The officer qualifies under this safe harbor because he (a) is not subject to a statutory disqualification, (b) will not be compensated in connection with his participation by the payment or other remuneration based either directly or indirectly on transactions in the securities, (c) is not an associated person of a broker dealer, and has not been an associated person of a broker dealer within the preceding twelve months, and (d) primarily performs, and will perform, after this offering, substantial duties for the issuer other than in connection with the proposed sale of securities in this offering, and he is not a broker dealer, or an associated person of a broker dealer, within the preceding 12 months, and has not participated in selling securities for any issuer in the past 12 months and shall not sell for another issuer in the twelve months following the last sale in this offering.

 

Additionally, he will be contacting relatives, friends and business associates to invest in this offering and provide them with a printed copy of the prospectus and subscription agreement. No printed advertising materials will be used for solicitation, no internet solicitation and no cold calling people to solicit interest for investment.  Officers, directors and affiliates will not be able to purchase shares in this offering.

 

The money raised in this offering before the minimum amount is sold will be held uncashed, in a company safe where the funds will be held for the benefit of those subscribing for its shares, until the minimum amount is raised, at which time it will deposit the funds in its bank account and retain the transfer agent who will then issue the shares. The Company does not have an escrow agreement or any other agreement regarding the custody of the funds we raised. The offering will end on September 21, 2012 and if the minimum subscription is not raised by the end of the offering period, all funds will be refunded by the end of the next business day to those who subscribed for its shares, without interest. The offering will close on September 21, 2012 , if not terminated sooner.

 

The subscription agreement will provide investors the opportunity to purchase shares at $1.00 per share by purchasing directly from the Company. The agreement also provides that investors are not entitled to cancel, terminate or revoke the agreement. In addition, if the minimum subscription is not raised by September 21, 2012 , the subscription agreement will be terminated and any funds received will be promptly returned to the investors. Changes in the material terms of this offering and the effective date of this registration statement will terminate the original offer and subscribers would then be entitled to a refund. Material changes include but are not limited to a) extension of the offering period beyond September 21, 2012, b) a change in the offering price, c) a change in the minimum purchase required by investors, d) a change in the amount of proceeds necessary to release proceeds to the company, and e) a change in the application of proceeds from the offering. With the exception of the extension of the offering period beyond September 21, 2012 , any modifications to the terms of the offering will require the Company to return all proceeds of the offering to investors and institute a new offer by means of a post-effective amendment or other filing. If the offering period is extended past September 21, 2012 , the Company will file a post-effective amendment informing purchasers that their investment will be refunded pursuant to the terms described in the prospectus. If purchasers wish to subscribe to the extended offer, they must make an affirmative statement declaring their wish to do so.

 

Certificates for ordinary shares sold in this offering will be delivered to the purchasers by Signature Stock Transfer, Inc., the stock transfer company chosen by the company within 30 days of the minimum subscription amount being raised. The transfer agent will only be engaged in the event that we obtain at least the minimum subscription amount in this offering.

 

 

 

 

 

9
 

 

 

USE OF PROCEEDS

 

The total cost of the minimum offering is estimated to be $16,769, or $33,769 if the maximum is sold consisting primarily of legal, accounting and blue sky fees (the fees charged by regulatory agencies or states with regard to this offering).

 

The following table sets forth how we anticipate using the proceeds from selling ordinary shares in this offering, reflecting the minimum and maximum subscription amounts:

 

   

$70,000

Minimum

   

$285,000

Midpoint

   

$500,000

Maximum

 
Legal, Accounting & Printing Expenses   $ 6,500     $ 15,500     $ 23,500  
Other Offering Expenses     10,269       10,269       10,269  
Net Proceeds to Company     53,231       259,231       466,231  
TOTAL   $ 70,000     $ 285,000     $ 500,000  

 

The following describe each of the expense categories:

•    Legal, accounting and printing expense is the estimated costs associated with this offering. As more shares are sold, we anticipate legal fees to increase due to the likelihood of investors being from other states which could result in state blue sky securities filings. Although our legal fees are not contingent on the number of shares sold, it is likely that the legal fees will increase as our attorney will charge us for these filings.  Also, as more shares are sold, our printing expenses will increase. 

 

•    Other offering expenses include SEC registration fee, blue sky fees and miscellaneous expenses with regards to this offering.  The blue sky fees are fees charged by the States to pay for registering in various states, which vary by state, as well as additional legal fees. 

 

The following table sets forth how we anticipate using the net proceeds to the company:

 

   

$70,000

Minimum

   

$285,000

Midpoint

   

$500,000

Maximum

 
Marketing/Promotion   $ 3,000     $ 30,000     $ 60,000  
Supplies/Travel     4,000       20,000       50,000  
Equipment     18,000       75,000       115,000  
Salaries and Commissions     25,000       120,000       210,000  
General Corporate Overhead (1)     3,231       14,231       31,231  
Proceeds to Company   $ 53,231     $ 259,231     $ 466,231  

 

(1) General Corporate overhead includes office rent, office supplies, utilities, taxes, and any other expense incurred in the normal course of business.

 

We do not plan to use any of the proceeds to pay off debts owed by the Company. Additionally, all amounts allocated for salaries/commissions will be for new hires and not for officers or directors of the company.  For a more detailed discussion of the use of proceeds, reader is referred to the Management’s Discussion and Plan of Operation section of this offering.

 

Advertising: We plan to utilize traditional advertising mediums (newspaper, industry magazines, etc.).

 

 

10
 

 

 

DESCRIPTION OF BUSINESS

 

Flint Management, LLC (“Flint LLC”) is a wholly owned subsidiary of Flint Int’l Services, Inc. (“FLINT” or “the Company” or “we” or "our") and was formed in January 2004 as an Ontario, Canada Corporation.  Flint LLC, is an education technology company that tailor-makes electronic lessons and courses in an easily accessible, interactive bundle.

 

We believe in the potential of people. Effective communication holds the key to tapping this potential. But communication requires translation. Translation not just among languages but also among styles, entrenched opinions and beliefs. Today we communicate more but we listen less. We erect barriers to communication to cope with the barrage of information and to avoid the risk of being misled. These barriers exist between cultures, company departments, partners and project stakeholders.

 

At FLINT we believe these barriers suppress the potential of professionals more than any other single factor within an organization. As a company our goal is to patiently and persistently dismantle these barriers.

 

Our mission is to engage the potential of professionals through electronic learning mediums. We achieve this by understanding the barriers and enablers that require change, by developing creative and engaging learning solutions, and by demonstrating authenticity, honesty and respect in all our business dealings. As a result, we provide custom eLearning solutions.

 

Our solutions include comprehensive consulting, project management, instructional design, and eLearning course development services. With over 20 years of collective experience in communications, change management and interactive media development we build eLearning solutions that work. We make companies work better by helping people work smarter.

 

Product Development

Typically, the sales process involves five steps; (1) call on the prospect and sell the engagement, (2) determine the needs of the client through a needs assessment analysis, (3) identify the “gap” in the process and develop a learning module to mitigate this gap, (4) design a prototype of the learning module, (5) finalize the module and upon implementation provide on-going evaluation of the effectiveness of the module

 

Markets

Flint operates geographically within the Ontario, Canada region. To date, Flint has sourced a client base that has been sufficient to support current operations. Flint’s business model is such that it can be rolled out on a Canadian national basis. Industries served include both the public and private sectors. Within the public sector, this would be exclusive to the Ontario Provincial Government. Within the private sector, it includes consulting companies such as Deloitt Consulting, financial services firms and heath care related companies.

 

Our competitive advantage is based on three central platforms:

 

1. Content Development - We conduct in-depth research on a wide range of corporate subjects. We then develop content that is engaging and messages that are accurate and succinct.

Flint focuses on multiple corporate processes and procedures. For example, Flint implements an enterprise application package which is a software evaluation module. Software development processes are a significant feature of Flint’s focus whereby Flint will develop a learning module that assesses the effectiveness of a software application. Additionally, relative to the public sector (government), Flint provides project management process modules that educate and evaluate management processes.

 

2. Design - Our custom eLearning designs engage learners. We apply adult learning principles and a full range of multi-media techniques to appeal to all learning styles.

Flint leverages numerous media platforms in the delivery of its eLearning product. Techniques used include audio,visual, hands-on practical applications, animation, video and voice over. Each media platform can be tailored to the learning style of the participants. For example, when learning through an eLearning module, animation such as cartoons or sports related images can assist a participant in remembering or focusing on a specific topic, providing a point of reference for that topic. These techniques become self-help tools from a reference standpoint and a learning standpoint. For example, if there is a topic within the learning module that needs to be more fully explained and understood, the module can flag that topic with an image such as a football. By clicking on the football a learner can drill down and receive additional information that more fully explains the topic discussed

 

3. Retention Strategies - Our learning solutions are developed to produce sustainable change. To achieve this we supplement our leaning modules with self-help tools that learners integrate into their everyday lives. These tools both reinforce learning and simplify tasks.

As Generation Y moves into the work force, there is a greater need to develop tools that hold their interest. Generation Y-ers are less inclined to sit down for hours and listen/learn a subject. eLearning modules provide an overview of a specific topic on one page. Participants can then drill down on specific topics at their speed and according to their interest level. This targeted focused learning application holds the learner’s attention long enough to assist them in identifying information useful to them in their respective responsibilities

 

 

11
 

 

 

Our customers are varied and include institutions in both the public and private sectors. We have developed programs on a wide range of corporate subjects.  The public sector is specific to the Ontario Provincial Government. The private sector includes consulting companies such as Deloitte Consulting, financial services firms and heath care related companies. We are a Vendor of Record with the Ontario Provincial Government in Canada. Our custom designs have won awards in both the public and private sector.  (A “Vendor of Record” means a potential client has pre-approved Flint as a partner. This means the client is familiar with Flint, that Flint is in good standing and has demonstrated the ability to provide the services required under a Proposal for Services contract. This allows a client to evaluate Flint on the merits of the project and is Flint the best fit for the project without having to perform a due diligence analysis on Flint as a service provider). Our customers engage us for two key reasons:

 

1. To make the complex simple: Apply adult learning techniques to present complex subjects in a way that engages learners to produce measurable and sustainable change.

 

2. Identify current and desired behaviors: We develop a learning experience to close the gap, and to measure and continuously improve the learning experience.

 

eLearning offers a number of unique benefits such as:

 

1. Reduced cost: There are no instructor salaries, meeting room rental fees, student travel or lodging costs with eLearning.  eLearning also considerably minimizes the time spent away from the job.

 

2. Increased retention: A user-driven, interactive experience combined with built in retention tools can increase retention by greater than 25% over classroom training.

 

3. Improved Convenience: eLearning offers an on-demand, portable learning experience. Learners can access training anytime, anywhere for refreshers or reference, resulting in an environmentally conscious process as there is no paper involved.

 

eLearning is a powerful communication medium that can be applied in both traditional and non-traditional learning applications. We have proven eLearning can help to facilitate change, collaboration, compliance. eLearning can be supplemented with self-service and decision support tools to operationalize learning.

 

Following are examples of eLearning projects FLINT has created:

 

  Web-based multimedia training for the Toronto Financial Services Association  

 

  Conversion of 60 hours of classroom material into an interactive online experience for the Ontario Native Welfare Administrators Association 

 

  Multi-module project designed to provide broad teaching to 100-level students. It consists of 5 eLearning modules running a total length of 9 hours. Designed for Healthcare Supply Chain Network 

 

  A single repository, or tool box, for thousands of public sector Project Management and IT Architecture professionals seeking learning, templates and links related to the subject matter. A classroom training course was offered in addition to the eLearning module. 

 

For reference purposes the reader is referred to our web site at www.flinttc.com to read more about prior customers, our services, and our products.     

  

MARKETING ACTIVITIES

 

Marketing activities have been restricted by lack of available cash flow and as such have been limited to networking within the industry and mailing out targeted collateral pieces. Through the proceeds of this offering, the company intends to increase marketing activities through printed circulars, newspapers, trade magazines and internet advertising.

 

DEPENDENCE ON ONE OR A FEW MAJOR CUSTOMERS

 

In the nine months ended September 30, 2011 and 2010, 98 % and 82 %, respectively, of our sales were derived from our three largest companies. The customers in order of sales revenue in 2011 were: Deloitte, Advanced Education Corporation and Ontario Native Welfare Admin.

 

Our revenue from continuing operations during the past three years was derived from the sale of services to the service industry.  During 2010 and 2009, respectively, the Company generated 67% of their revenue from their three largest customers.  The customers, in order of sales revenue for 2010 were: CTC, Ontario Native Welfare Admin, and Deloitte; and for 2009: Healthcare Supply Chain Network, Illimiti and Ministry of Government Services.

 

 

12
 

 

GOVERNMENT REGULATION

 

The Companies business and services are not subject to any material governmental regulation.  At the present time we are unaware of any governmental regulations that are in effect that would impact our business operations.

 

OUR QUALIFICATIONS

 

Our qualifications are our proprietary product offerings, our reputation, and our experience in the e-learning industry.

 

INDUSTRY AND COMPETITORS

 

We continue to believe in the strength of the long-term fundamentals of our business.  Since our customers are typically signed on for a single project, our business depends on a consistent ability to find new clients and provide a quality product for them. Since there is a low barrier to entry into a technological, web-based company like FLINT, new clients choose the Company because of  our past performance and our experience.

 

Our services are provided in highly competitive domestic markets.  Competitive factors impacting sales of our services include:

 

  - price;
  - service delivery (including the ability to deliver services on an “as needed, where needed” basis);
  - quality;
  - value

 

 

SOURCES AND THE AVAILABILITY OF RESOURCES

 

Resources essential to our business, including computers and bandwidth, are normally readily available.   We are always seeking ways to ensure the availability of resources, as well as manage their costs.

 

SEASONALITY

 

On an overall basis, our operations are not generally affected by seasonality.  Weather and natural phenomena can temporarily affect the performance of our services through power outages and unexpected bandwidth interruption.

 

 

FUTURE PRODUCTS AND SERVICES

 

The nature of our business is that each product we create is uniquely tailored to the client’s needs. We do not have any plans to expand our current scope of product development, but this is largely dependent on the client.

 

NUMBER OF EMPLOYEES

 

The Company presently has 2 employees, the Sole Office and Director and an administrative assistant.  All other workers are subcontractors hired on a job by job basis.

 

SUBSIDIARIES

 

The Company has one subsidiary, Flint Management, LLC.

 

 

13
 

 

 

COSTS AND EFFECTS OF COMPLIANCE WITH ENVIRONMENTAL LAWS

 

We are not aware of nor do we anticipate any environmental laws with which we will have to comply.

 

MERGERS & ACQUISITIONS

 

The Company has one subsidiary, Flint Management, LLC, which it acquired through a reverse merger in 2010.  Otherwise, the Company has not made nor is it subject to any additional mergers or acquisitions.

 

 

FUTURE INDEBTEDNESS & FINANCING

 

With the approval of this registration statement the Company does not anticipate having cash flow and liquidity problems within the next twelve months. The Company is not in violation of any note, loan, lease or other indebtedness or financing arrangement requiring the Company to make payments.

 

Our working capital at September 30, 2011 was $114,101 .  We believe that by raising the minimum amount of funds in this offering, coupled with the impact of increased revenue related to raised funds expensed on sales generation, we will have sufficient funds to cash flow our growth plans for a minimum of twelve.  We are of this belief as we generated a small negative cash flow through the nine months ended September 30, 2011 of ($15,229) , a small negative cash flow ($5,798) in 2010 and positive cash flow in 2009, $18,637, and that we plan to spend $28,000 of the offering funds directly on raising revenues.

 

As referenced in the Use of Proceeds, we intend to spend $3,000 on marketing and promotions and $25,000 on sales salaries and commissions: a total of $28,000. The marketing programs are mainly web-based and are banner and other ‘click-oriented’ advertisements. The sales salaries and commissions are based on one additional salesperson to follow-up leads generated from the marketing programs. We forecast that this additional spending will add approximately $30,000 of revenue in year one and $50,000 in year two and beyond. We forecast that each sales person should be able to generate $150,000 to $250,000 of revenue per year which means we only initiate this type of spending plan after the new salesperson has reach peak performance. Please note, we will continue to spend on marketing programs to generate leads.

 

 

DESCRIPTION OF PROPERTY

 

Our corporate facilities are located in a 800 sf office space in Vaughn, ON, Canada . We pay $850 Canadian per month, on a lease that expires on January 31, 2012.

 

 

LEGAL PROCEEDINGS

 

We are not involved in any legal proceedings at this time.

 

 

SECURITIES BEING OFFERED

 

We are offering for sale ordinary shares in the capital of our Company at a price of $1.00 per share. We are offering a minimum of 70,000 shares and a maximum of 500,000 shares. The authorized capital in our Company consists of 50,000,000  ordinary shares having a nominal or par value of $0.001 per share and 20,000,000 preferred shares having a nominal or par value of $0.001 per share.  As December 31, 2010, we had 7,500,000 ordinary shares issued and outstanding and no preferred shares outstanding.

 

Every investor who purchases our ordinary shares is entitled to one vote at meetings of our shareholders and to participate equally and ratably in any dividends declared by us and in any property or assets that may be distributed by us to the holders of ordinary shares in the event of a voluntary or involuntary liquidation, dissolution or winding up of the Company.

 

The existing shareholders and all who subscribe to ordinary shares in this offering do not have a preemptive right to purchase ordinary shares offered for sale by us, and no right to cumulative voting in the election of our directors. These provisions apply to all holders of our ordinary shares.

  

TAXATION

 

The following summary of the material British Virgin Islands and United States federal income tax consequences of an investment in our Ordinary Shares is based upon laws and relevant interpretations thereof in effect as of the date of this registration statement, all of which are subject to change. This summary does not deal with all possible tax consequences relating to an investment in our Ordinary Share, such as the tax consequences under state, local and other tax laws. To the extent that the discussion relates to matters of British Virgin Islands tax law, it is the opinion of Forbes Hare, our special British Virgin Islands counsel.

 

14
 

 

 

British Virgin Islands Taxation

 

The Government of the British Virgin Islands, will not, under existing legislation, impose any income, corporate or capital gains tax, estate duty, inheritance tax, gift tax or withholding tax upon the company or its shareholders.  The British Virgin Islands are not party to any double taxation treaties.

 

The company and all distributions, interest and other amounts paid by the company to persons who are not persons resident in the British Virgin Islands are exempt from the provisions of the Income Tax Act in the British Virgin Islands and any capital gains realized with respect to any shares, debt obligations or other securities of the company by persons who are not resident in the British Virgin Islands are exempt from all forms of taxation in the British Virgin Islands.  As of January 1, 2007, the Payroll Taxes Act, 2004 came into force. It will not apply to the company except to the extent the company has employees (and deemed employees) rendering services to the company wholly or mainly in the British Virgin Islands.  The company at present has no employees in the British Virgin Islands and has no intention of having any employees in the British Virgin Islands.

 

No estate, inheritance, succession or gift tax, rate, duty, levy or other charge is payable by persons who are not persons resident in the British Virgin Islands with respect to any shares, debt obligations or other securities of the company.

 

All instruments relating to transactions in respect of the shares, debt obligations or other securities of the company and all instruments relating to other transactions relating to the business of the company are exempt from the payment of stamp duty in the British Virgin Islands.

 

There are currently no withholding taxes or exchange control regulations in the British Virgin Islands applicable to the company or its shareholders.

 

Material United States Federal Income Tax Considerations

 

The following is a summary of the material United States federal income tax consequences of the ownership and disposition of our Ordinary Shares by a U.S. Holder, as defined below, that acquires our Ordinary Shares in the offering and holds our Ordinary Shares as “capital assets” (generally, property held for investment) under the United States Internal Revenue Code. This summary is based upon existing United States federal tax law, which is subject to differing interpretations or change, possibly with retroactive effect. No ruling has been sought from the Internal Revenue Service (the “IRS”) with respect to any United States federal income tax consequences described below, and there can be no assurance that the IRS or a court will not take a contrary position. This summary does not discuss all aspects of United States federal income taxation that may be important to particular investors in light of their individual investment circumstances, including investors subject to special tax rules (for example, certain financial institutions, insurance companies, regulated investment companies, real estate investment trusts, broker-dealers, traders in securities that elect mark-to-market treatment, partnerships and their partners, and tax-exempt organizations (including private foundations)), investors who are not U.S. Holders, investors who own (directly, indirectly, or constructively) 10% or more of our voting stock, investors that hold their Ordinary Shares as part of a straddle, hedge, conversion, constructive sale or other integrated transaction for United States federal income tax purposes, or investors that have a functional currency other than the United States dollar, all of whom may be subject to tax rules that differ significantly from those summarized below. In addition, this summary does not discuss any state, local, or non-United States tax considerations. Each potential investor is urged to consult its tax advisor regarding the United States federal, state, local and non-United States income and other tax considerations of an investment in our Ordinary Shares.

 

 

15
 

 

General

 

For purposes of this summary, a “U.S. Holder” is a beneficial owner of our Ordinary Shares that is, for United States federal income tax purposes, (i) an individual who is a citizen or resident of the United States, (ii) a corporation (or other entity treated as a corporation for United States federal income tax purposes) created in, or organized under the law of, the United States or any state thereof or the District of Columbia, (iii) an estate the income of which is includible in gross income for United States federal income tax purposes regardless of its source, or (iv) a trust (A) the administration of which is subject to the primary supervision of a United States court and which has one or more United States persons who have the authority to control all substantial decisions of the trust or (B) that has otherwise elected to be treated as a United States person under the United States Internal Revenue Code.

 

If a partnership (or other entity treated as a partnership for United States federal income tax purposes) is a beneficial owner of our Ordinary Shares, the tax treatment of a partner in the partnership will generally depend upon the status of the partner and the activities of the partnership. Partnerships and partners of a partnership holding our Ordinary Shares are urged to consult their tax advisors regarding an investment in our Ordinary Shares.

 

Passive Foreign Investment Company Considerations

 

A non-United States corporation, such as our company, will be a “passive foreign investment company,” or PFIC, for United States federal income tax purposes for any taxable year, if either (i) 75% or more of its gross income for such year consists of certain types of “passive” income or (ii) 50% or more of the value of its assets (determined on the basis of a quarterly average) during such year produce or are held for the production of passive income (the “asset test”). Passive income generally includes dividends, interest, royalties, rents, annuities, net gains from the sale or exchange of property producing such income and net foreign currency gains. For this purpose, cash and assets readily convertible into cash are categorized as passive assets and the company’s unbooked intangibles are taken into account for determining the value of its assets. We will be treated as owning a proportionate share of the assets and earning a proportionate share of the income of any other corporation in which we own, directly or indirectly, more than 25% (by value) of the stock.

 

Although the law in this regard is not entirely clear, we treat Flint Management LLC as being owned by us for United States federal income tax purposes, because we control their management decisions and are entitled to substantially all of the economic benefits associated with these entities, and, as a result, we consolidate these entities’ results of operations in our consolidated U.S. GAAP financial statements. If it were determined, however, that we are not the owner of Flint Management LLC for United States federal income tax purposes, we would likely be treated as a PFIC for our current taxable year and any subsequent taxable year.

 

Assuming that we are the owner of Flint Management LLC for United States federal income tax purposes, we believe that we primarily operate as an education technology corporation in Canada. Based on our current income and assets and projections as to the value of our assets based, in part, on the expected market value of our Ordinary Shares and outstanding Class A ordinary shares following this offering, we do not expect to be a PFIC for the current taxable year or in the foreseeable future. While we do not anticipate being a PFIC, because the value of the assets for purpose of the asset test may be determined by reference to the market price of our Ordinary Shares, fluctuations in the market price of our Ordinary Shares may cause us to become a PFIC for the current or subsequent taxable year.

 

The composition of our income and our assets will also be affected by how, and how quickly, we spend our liquid assets and the cash raised in this offering. Under circumstances where revenues from activities that produce passive income significantly increase relative to our revenues from activities that produce nonpassive income, or where we determine not to deploy significant amounts of cash for active purposes, our risk of becoming classified as a PFIC may substantially increase.

 

Furthermore, because there are uncertainties in the application of the relevant rules, it is possible that the IRS may challenge our classification of certain income and assets as non-passive or our valuation of our tangible and intangible assets, each of which may result in our becoming a PFIC for the current or subsequent taxable years. Because PFIC status is a fact-intensive determination made on an annual basis and will depend upon the composition of our assets and income and the value of our tangible and intangible assets from time to time, no assurance can be given that we are not or will not become a PFIC. In particular, if we are a PFIC for any year during which a U.S. Holder holds our Ordinary Shares, we generally will continue to be treated as a PFIC as to such U.S. Holder for all succeeding years during which such U.S. Holder holds our Ordinary Shares unless we cease to be a PFIC and the U.S. Holder makes a “deemed sale” election with respect to the Ordinary Shares.

 

16
 

 

 

 

The discussion below under “Dividends” and “Sale or Other Disposition of Ordinary Shares” assumes that we will not be a PFIC for United States federal income tax purposes. The U.S. federal income tax rules that apply if we are a PFIC for the current or any subsequent taxable year are generally discussed below under “Passive Foreign Investment Company Rules.”

 

Our U.S. counsel, J. Hamilton McMenamy P.C, is of the opinion that we are not a PFIC for the most current tax year.

 

Dividends

 

Any cash distributions (including the amount of any PRC tax withheld) paid on our Ordinary Shares out of our current or accumulated earnings and profits, as determined under United States federal income tax principles, will generally be includible in the gross income of a U.S. Holder as dividend income on the day actually or constructively received by the U.S. Holder, in the case of Class A ordinary shares, or by the depositary bank, in the case of Ordinary Shares. Because we do not intend to determine our earnings and profits on the basis of United States federal income tax principles, any distribution paid will generally be treated as a “dividend” for United States federal income tax purposes. Subject to the discussion above regarding concerns expressed by the U.S. Treasury, for taxable years beginning before January 1, 2013, a non-corporate recipient of dividend income generally will be subject to tax on dividend income from a “qualified foreign corporation” at a lower applicable capital gains rate rather than the marginal tax rates generally applicable to ordinary income provided that certain holding period and other requirements are met. We will be considered to be a qualified foreign corporation (i) with respect to any dividend we pay on our Ordinary Shares that are readily tradable on an established securities market in the United States, or (ii) if we are eligible for the benefits of a comprehensive tax treaty with the United States that the Secretary of Treasury of the United States determines is satisfactory for this purpose and includes an exchange of information program. We anticipate applying to have our Ordinary Shares quoted on the Bulletin Board and will initially attempt to secure a market maker to apply for quotation of our securities on the Bulletin Board. Provided the quotation is approved, we believe that the Ordinary Shares will be readily tradable on an established securities medium in the United States and that we will be a qualified foreign corporation with respect to dividends paid on the Ordinary Shares. U.S. Holders should consult their tax advisors regarding the availability of the reduced tax rate on dividends in their particular circumstances. Dividends received on our Ordinary Shares will not be eligible for the dividends received deduction allowed to corporations.

 

With respect to non-corporate U.S. Holders, including individual U.S. Holders, for taxable years beginning before January 1, 2011, dividends will be taxed at the lower capital gains rate applicable to qualified dividend income, provided that (1) the shares are readily tradable on an established securities medium in the United States, or are eligible for the benefits of an approved qualifying income tax treaty with the United States that includes an exchange of information program, (2) we are not a passive foreign investment company (as discussed above) for either our taxable year in which the dividend is paid or the preceding taxable year, and (3) certain holding period requirements are met. Under U.S. Internal Revenue Service authority, shares, or ADSs representing such shares, are considered for purpose of clause (1) above to be readily tradable on an established securities medium in the United States. You should consult your tax advisors regarding the availability of the lower rate for dividends paid with respect to our shares, including the effects of any change in law after the date of this prospectus. 

 

Dividends will constitute foreign source income for foreign tax credit limitation purposes. If the dividends are taxed as qualified dividend income (as discussed above), the amount of the dividend taken into account for purposes of calculating the foreign tax credit limitation will be limited to the gross amount of the dividend, multiplied by the reduced rate divided by the highest rate of tax normally applicable to dividends. The limitation on foreign taxes eligible for credit is calculated separately with respect to specific classes of income. For this purpose, dividends distributed by us with respect to the shares will constitute “passive category income” but could, in the case of certain U.S. Holders, constitute “general category income.” 

  

17
 

 

 

To the extent that the amount of the distribution exceeds our current and accumulated earnings and profits (as determined under U.S. federal income tax principles), it will be treated first as a tax-free return of your tax basis in your shares, and to the extent the amount of the distribution exceeds your tax basis, the excess will be taxed as capital gain. We do not intend to calculate our earnings and profits under U.S. federal income tax principles. Therefore, a U.S. Holder should expect that a distribution will be treated as a dividend even if that distribution would otherwise be treated as a non-taxable return of capital or as capital gain under the rules described above. 

 

Sale or Other Disposition of Ordinary Shares

 

A U.S. Holder will generally recognize capital gain or loss upon the sale or other disposition of Ordinary Shares in an amount equal to the difference between the amount realized upon the disposition and the holder’s adjusted tax basis in such Ordinary Shares. Any capital gain or loss will be long-term if the Ordinary Shares have been held for more than one year and will generally be United States source gain or loss for United States foreign tax credit purposes.

 

Passive Foreign Investment Company Rules

 

If we are a PFIC for any taxable year during which a U.S. Holder holds our Ordinary Shares, unless the U.S. Holder makes a mark-to-market election (as described below), the U.S. Holder will generally be subject to special tax rules that have a penalizing effect, regardless of whether we remain a PFIC, on (i) any excess distribution that we make to the U.S. Holder (which generally means any distribution paid during a taxable year to a U.S. Holder that is greater than 125% of the average annual distributions paid in the three preceding taxable years or, if shorter, the U.S. Holder’s holding period for the Ordinary Shares), and (ii) any gain realized on the sale or other disposition, including, under certain circumstances, a pledge, of Ordinary Shares. Under the PFIC rules:

 

    the excess distribution and/or gain will be allocated ratably over the U.S. Holder’s holding period for the Ordinary Shares;

 

    the amount allocated to the current taxable year and any taxable years in the U.S. Holder’s holding period prior to the first taxable year in which we are a PFIC, or pre-PFIC year, will be taxable as ordinary income;

 

    the amount allocated to each prior taxable year, other than the current taxable year or a pre-PFIC year, will be subject to tax at the highest tax rate in effect applicable to individuals or corporations as appropriate for that year; and

 

    the interest charge generally applicable to underpayments of tax will be imposed on the tax attributable to each prior taxable year, other than a pre-PFIC year.

 

The tax liability for amounts allocated to years prior to the year of disposition or “excess distribution” cannot be offset by any net operating losses for such years, and gains (but not losses) realized on the sale of the Shares cannot be treated as capital, even if you hold the Shares as capital assets.

 

 

18
 

 

 

If we are a PFIC for any taxable year during which a U.S. Holder holds our Ordinary Shares and any of our non-United States subsidiaries is also a PFIC, such U.S. Holder would be treated as owning a proportionate amount (by value) of the shares of the lower-tier PFIC and would be subject to the rules described above on certain distributions by a lower-tier PFIC and a disposition of shares of a lower-tier PFIC even though such U.S. holder would not receive the proceeds of those distributions or dispositions.

 

As an alternative to the foregoing rules, if we are a PFIC, a U.S. Holder of “marketable stock” may make a mark-to-market election with respect to our Ordinary Shares, but not our Class A ordinary shares, provided that the Ordinary Shares are, as expected, quoted on the Bulletin Board and that the Ordinary Shares are regularly traded. We anticipate that our Ordinary Shares should qualify as being regularly traded, but no assurances may be given in this regard. If a U.S. Holder makes this election, the holder will generally (i) include as ordinary income for each taxable year that we are a PFIC the excess, if any, of the fair market value of Ordinary Shares held at the end of the taxable year over the adjusted tax basis of such Ordinary Shares and (ii) deduct as an ordinary loss the excess, if any, of the adjusted tax basis of the Ordinary Shares over the fair market value of such Ordinary Shares held at the end of the taxable year, but such deduction will only be allowed to the extent of the net amount previously included in income as a result of the mark-to-market election. The U.S. Holder’s adjusted tax basis in the Ordinary Shares would be adjusted to reflect any income or loss resulting from the mark-to-market election. If a U.S. Holder makes a mark-to-market election and we cease to be a PFIC, the holder will not be required to take into account the mark-to-market gain or loss described above during any period that we are not a PFIC. If a U.S. Holder makes a mark-to-market election, any gain such U.S. Holder recognizes upon the sale or other disposition of our Ordinary Shares in a year when we are a PFIC will be treated as ordinary income and any loss will be treated as ordinary loss, but such loss will only be treated as ordinary loss to the extent of the net amount previously included in income as a result of the mark-to-market election. In the case of a U.S. Holder who has held Ordinary Shares during any taxable year in respect of which we were classified as a PFIC and continues to hold such Ordinary Shares (or any portion thereof) and has not previously determined to make a mark-to-market election, and who is now considering making a mark-to-market election, special tax rules may apply relating to purging the PFIC taint of such Ordinary Shares.

 

Because a mark-to-market election cannot be made for any lower-tier PFICs that we may own, a U.S. Holder may continue to be subject to the PFIC rules with respect to such U.S. Holder’s indirect interest in any investments held by us that are treated as an equity interest in a PFIC for United States federal income tax purposes.

 

We do not intend to provide information necessary for U.S. Holders to make qualified electing fund elections, which, if available, would result in tax treatment different from the general tax treatment for PFICs described above.

 

If a U.S. Holder owns our Ordinary Shares during any taxable year that we are a PFIC, the holder must file an annual report with the U.S. Internal Revenue Service. Each U.S. Holder is urged to consult its tax advisor concerning the United States federal income tax consequences of purchasing, holding, and disposing Ordinary Shares if we are or become a PFIC, including the possibility of making a mark-to-market election.

 

Information Reporting and Backup Withholding

 

Pursuant to the Hiring Incentives to Restore Employment Act enacted on March 18, 2010, in tax years beginning after the date of enactment, an individual U.S. Holder and certain entities may be required to submit to the Internal Revenue Service certain information with respect to his or her beneficial ownership of the Ordinary Shares, if such Ordinary Shares are not held on his or her behalf by a U.S. financial institution. This new law also imposes penalties if an individual U.S. Holder is required to submit such information to the Internal Revenue Service and fails to do so.

 

In addition, dividend payments with respect to the Ordinary Shares and proceeds from the sale, exchange or redemption of the Ordinary Shares may be subject to information reporting to the IRS and United States backup withholding. Backup withholding will not apply, however, to a U.S. Holder who furnishes a correct taxpayer identification number and makes any other required certification, or who is otherwise exempt from backup withholding. U.S. Holders should consult their tax advisors regarding the application of the United States information reporting and backup withholding rules. Backup withholding is not an additional tax. Amounts withheld as backup withholding may be credited against a U.S. Holder’s United States federal income tax liability, and a U.S. Holder generally may obtain a refund of any excess amounts withheld under the backup withholding rules by filing the appropriate claim for refund with the Internal Revenue Service and furnishing any required information.

 

 

 

19
 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

 

Liquidity

 

The Company is filing this Form F-1 registration statement with the U.S. Securities & Exchange Commission (“SEC”) in order to raise funds to expand its business and execute its business plan.

 

Trends, events or uncertainties impact on liquidity:

The Company knows of no trends, additional events or uncertainties that would impact liquidity within its business or the market place.

 

In addition to the preceding, the Company is planning for liquidity needs on a short term and long term basis as follows:

 

Short Term Liquidity:

The Company has retained earnings of $107,534 as of September 30, 2011 . The Company relies on positive operating cash flow to fund short term working capital.  This Form F-1 registration, if the minimum amount is raised, will assist in meeting the Company’s liquidity needs for the next twelve months.

 

Long Term Liquidity:

The long term liquidity needs of the Company, provided this F-1 Registration Statement is approved, are projected to be met primarily through the cash flow provided by operations. Cash flow from Operating Activities is expected to become positive due to revenue increases 2011-2012.

 

Cash Flows:

Operating Activities: Net cash used by operating activities in the nine months ended September 30, 2011 was $19,232. This was favorably impacted by net income of $109,772, increased accounts payable / accrued expense (net) of $106,331 and net other assets of about $100; also favorably impacting cash flows was the impact depreciation expense of $3,342. The gross favorability of approximately $109,000 was offset by increased accounts receivable of $228,199 and an unfavorable foreign exchange impact of $10,392, resulting in the Net Cash Used by Operations of ($19,232).

 

Net cash used in operating activities in 2010 ($26,020) was unfavorably impacted by accrued consulting expenses to the President of $21,646 for sales generation, the net impact of working capital accounts of $785, other asset accounts of $11,304 and the net loss of $1,250. This was partially off-set by depreciation expense and favorable foreign exchange effect totaling $7,395.

 

Net cash used in operating activities in 2009 ($1,469) was unfavorably impacted by accrued consulting expenses to the President of $21,131 for sales generation, the net impact of working capital accounts of $20,399, other asset accounts of $1,118 and an unfavorable foreign exchange impact of $603. This was partially off-set by net income of $35,804 and depreciation of $5,978.

 

Investing Activities: In 2010 the Company purchased $810 of computer equipment. In both 2010 and 2009 the Company used cash in investing activities. The Company purchased assets of $1,498 in 2010 and $1,055 in 2009.

 

20
 

 

 

 

Financing Activities: There were no financing activities in 2011. The Company was advanced cash flows from the President of $21,721 in 2010 and $21,161 in 2009.

 

The Company knows of no known trends, demands, events or uncertainties that are reasonably likely to have a material effect on cash flows in the future.

 

Prior to this filing we have financed operations through shareholder advances from the President. In 2010 and 2009 the President advanced $21,721 and $21,161, respectively. In 2009 the Company generated $35,804 of net income which also assisted in financing operations. At September 30, 2011 the President has advanced $46,686 to the Company.

 

 

Capital Resources

 

As of September 30, 2011 , the Company did not have any capital commitments.  As of the date of this filing the Company had no other commitments.  If this filing is approved we plan to significantly invest in capital and personnel (please see ‘Use of Proceeds’).  Planned purchases consist of technology (computers) and improved web interfaces.

  

Trends, Events or Uncertainties

 

The Company, since its inception in 2004, has not experienced noticeable sales trends.  Sales revenue follows the awarding of a service contract.

 

Material Changes in Financial Condition

 

WORKING CAPITAL: Working capital at September 30, 2011 was $114,100 . This is a favorable change versus December 31, 2010 of $7,462. The change is mainly due to an increase in accounts receivable of $228,199 and an increase (partially offsetting) in current liabilities of $106,331 – accounts payable and accrued expenses of $106,331 and GST of about $37,500.

 

Working Capital as of December 31, 2010 was $7,462.  This is a decrease of $6,582 versus December 31, 2009 of $14,044.  The decrease is mainly due to a decrease in cash of $5,797, a decrease in accounts receivable of $15,243 and partially off-set by an decrease in accounts payable and accrued expenses of $14,458.

 

SHAREHOLDER’S EQUITY/(DEFICIT):Shareholder’s Equity at September 30, 2011 was $128,395 increasing from December 31, 2010 by the net income of $109,772 and decreasing by the currency translation effect of $8,313 .

 

Shareholder’s Equity at December 31, 2010 was $26,936 decreasing from December 31, 2009 by the net amount of the year-to-date net loss of $1,250 and the currency translation effect of $2,299.

 

GOING CONCERN:The Company has retained earnings through September 30, 2011 totaling $107,534 and had working capital of $114,101 .   Because of the amount of the retained earnings and low working capital, the Company will require additional working capital to develop its business operations. The Company intends to raise additional working capital either through private placements or bank loans or sale of ordinary shares, or both or loans from management if there is need for liquidity to alleviate the substantial doubt to continuing as a going concern. There are no assurances that the Company will be able to do any of these. No assurance can be given that additional financing will be available, or if available, will be on terms acceptable to the Company.  If adequate working capital cannot be generated, the Company may not be able to continue its operations.

 

21
 

 

 

 

Over the next 12 months, we believe that we will need to raise approximately $26,000 to continue as a going concern provided our cash flow from operations remains break-even. The $26,000 is broken down as follows and can be cross-referenced to the Use of Proceeds on Page 11

 

  $
Marketing & Promotions 3,000
Supplies & Travel 4,000
General Corporate Overhead 3,000
Legal and Accounting 6,000
Other Offering Expenses 10,000
  TOTAL 26,000

 

If we are unsuccessful with this registration statement we plan to raise these funds through shareholder advances and/or bank loans.

 

Material Changes in Results of Operations

 

Results for the Nine months ended September 30, 2011

 

As of September 30, 2011 , our cash balance was $10,746

 

REVENUE:

Our revenue for the nine months ended September 30, 2011 was $527,824 versus $318,633 for the nine months ended September 30, 2010.  The increase in revenue of approximately $209,200 over the same period in 2010, was impacted favorably by foreign exchange of about $31,900.  The Company increased revenue versus 2010 (f/x adjusted) by $177,300 – please see table below.  The increase was in the Consulting Services line where the Company had three main engagements in 2011, which were larger in scope and therefore revenue dollars, versus three engagements in 2010.  2011 saw higher average engagement prices as the two largest engagements in 2011 were larger in scope than the two largest in 2010 and generated increased revenue: $471,500 in 2011 versus $211,400 in 2010, an increase of $260,100.  (In the table below the 2010 average exchange rate is used as the base exchange rate to compare the change to 2011).

 

The functional currency is the Canadian dollar and our reporting currency is the United States dollar. In 2011 our average exchange rate was C$1.00 = US$1.0233 and our average 2010 exchange rate was C$1.00 = US$0.9615, a favorable translation change of $.0617. To calculate the impact of the translation exchange rate difference we multiply the difference of $0.0617 by the C$ sales of C$515,783 which equals $31,873.

 

  

   2011  2010  Change
Revenue    527,824       318,633       177,318  
Favorable F/X    31,873       0       31,873  
Net F/X Adjusted TOTAL    495,951       318,633       209,191  
                
Consulting    495,951       307,246       220,578  
Web Design    0       9,616       (9,616 )
Other    0       1,771       (1,771 )
Net F/X Adjusted TOTAL    495,951       318,633       209,191  

 

22
 

  

 

COST OF SALES:

Cost of Sales were $285,627 for the nine months ended September 30, 2011 versus $151,266 for the same period in 2010.  Depreciation expense was $3,342 and $3,846 for the nine months ended September 30, 2011 and 2010, respectively.  Backing out depreciation, net cost of sales were $282,285 and $147,421 for the nine months ended September 30, 2011 and 2010, respectively.  The increase in cost of sales of 7.2% as a percentage of revenue (53.5% in 2011 and 46.3% in 2010) is related to increased payroll of approximately $178,000 (which has driven the increased sales) and partially offset by decreased development costs of about $43,000.

 

OPERATING EXPENSES:

Operating expenses were $103,760 for the nine months ended September 30, 2011 versus $84,577 for the nine months ended September 30, 2010.  F/X impacted 2010 expenses about $6,270 so the F/X adjusted increase in expenses was about $12,930 ($19,200 minus $6,270).  The increase is mainly due to increased payroll and project costs.

 

NET INCOME (LOSS):

Net income for the nine months ended September 30, 2011 was $109,772 versus net income of $82,318 for the nine months ended September 30, 2010.   The increase is related to the above mentioned items.

 

 

Results for the Year Ended December 31, 2010

 

As of December 31, 2010, our cash balance was $25,975.

 

REVENUE:

Our revenue for the year ended December 31, 2010 was $438,278 versus $367,989 for the year ended December 31, 2009.  The increase in revenue of approximately $70,300 over the same period in 2009, was impacted favorably by foreign exchange of about $38,300.  The Company increased revenue versus 2009 (f/x adjusted) by $32,000 – please see table below.  The increase was predominately in the Consulting Services line where the Company had seven main engagements in 2010 versus 2009 of also seven.  2010 saw higher average engagement prices as the two largest engagements in 2010 were larger in scope than the two largest in 2009 and generated increased revenue: $237,808 in 2010 versus $189,819 in 2009, an increase of $47,989.  (In the table below the 2009 average exchange rate is used as the base exchange rate to compare the change to 2010).

 

The functional currency is the Canadian dollar and our reporting currency is the United States dollar. In 2010 our average exchange rate was C$1.00 = US$0.9679 and our average 2009 exchange rate was C$1.00 = US$0.8833, a favorable translation change of $.0846. To calculate the impact of the translation exchange rate difference we multiply the difference of $.0846 by the C$ sales of C$452,710 which equals $38,300.

 

   2010  2009  Change
Revenue   438,300    368,000    70,300 
Favorable F/X   38,300    —      38,300 
Net F/X Adjusted TOTAL   400,000    368,000    32,000 
                
Consulting   380,670    349,590    31,080 
Web Design   17,670    10,200    7,470 
Other   1,660    8,210    (6,550)
Net F/X Adjusted TOTAL   400,000    368,000    32,000 

 

 

 

23
 

 

COST OF SALES:

Cost of Sales were $324,120 for the year ended December 31, 2010 versus $243,251 for the same period in 2009.  Depreciation expense was $6,343 and $5,978 for the year ended December 31, 2010 and 2009, respectively.  Backing out depreciation, net cost of sales were $317,777 and $237,273 for the year ended December 31, 2010 and 2009, respectively.  The increase in cost of sales as a percentage of revenue (72.53% in 2010 and 64.5% in 2009) is related to increased development costs of 8% points due to customer specific requirements.

 

OPERATING EXPENSES:

Operating expenses were $114,038 for the year ended December 31, 2010 versus $82,208 for the year ended December 31, 2009.  F/X impacted 2010 expenses about $9,900 so the F/X adjusted increase in expenses was about $21,900 ($104,100 minus $82,200).  The increase is mainly due to increased payroll and project costs.

 

NET INCOME (LOSS):

Net loss for the year ended December 31, 2010 was ($1,250) versus net income of $35,804 for the year ended December 31, 2009.   The loss is related to the above mentioned items.

 

Seasonality

 

The Company currently does not experience any seasonality. 

 

Critical Accounting Policies

 

Other than Revenue Recognition, (see Note 1), the Company does not have any critical accounting policies that have material levels of subjectivity and judgment necessary to account for highly uncertain matters.

 

Off-Balance Sheet Arrangements

 

The Company does not have nor does it plan to have any off-balance sheet arrangements.

 

 

DIRECTORS, EXECUTIVE OFFICERS AND SIGNIFICANT EMPLOYEES

 

 The directors and officers of the company, their ages and principal positions are as follows:

 

 Russell Hiebert  42    Director, Sole Office and Director; Secretary and Treasurer    

 

Background of Directors and Executive Officers:

 

Russell Hiebert, age 42:

 

Russ Hiebert is a business transformation consultant, instructional designer and executive coach.  He brings over 20 years experience in change management and organizational design with large public and private sector companies:

 

 -    Leading large business transformation initiatives
 -    Developing custom training courses; computer based training modules and tools to facilitate business transformation
 -    Facilitating training sessions, strategy sessions and focus group sessions
 -    Coaching business leaders

 

24
 

 

 

Russ has been involved in many organizational design and restructuring projects that have required him to work on organizational capacity planning and strategies in pursuit of organizational effectiveness.  Some of his clients include: Microsoft Canada, The Ontario Provincial Government, Manulife, Deloitte Consulting, Kimberly Clark, Bacardi and VenGrowth.

 

Russ has a BA from the University of Guelph with a major in Management Economics

 

RENUMERATION OF DIRECTORS AND OFFICERS

 

Our officers and director received the following compensation during the periods presented. There are no employment contracts with the Company.

 

 Name of Person

Receiving Compensation

 

Capacity in which he served

to receive remuneration 

 

 Aggregate

Remuneration

           
 Russell Hiebert   Sole Officer and Director, Secretary and Treasurer   Year Ended December 31, 2010, $85,000 
           
        Year Ended December 31, 2009 $85,000 

 

We have no plans to pay remuneration to any other officer in or associated with our Company. When we have funds and/or additional revenue, our board of directors will determine any other remuneration at that time.

 

Consulting expenses incurred for services provided by Mr, Hiebert were $21,721 in 2010 and $21,161 in 2009. These expenses are for sales generation. There have been $0 thus far in 2011 as the sales leads were generated in 2010.

 

 

INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS

 

In December 2010, we issued 7,500,000  ordinary shares to various parties in exchange for 100% of the outstanding shares of Flint Management, LLC. In this transaction, the Sole Office and Director of the company received a total of 7,000,000 shares of ordinary shares in Flint Int'l Services, Inc.

.

As of the date of this filing, there are no other agreements or proposed transactions, whether direct or indirect, with anyone, but more particularly with any of the following:

 

*           a director or officer of the issuer;

*           any principal security holder;

*           any promoter of the issuer;

*           any relative or spouse, or relative of such spouse, of the above referenced persons.

 

During 2010 and 2009 and the following related party transaction took place.

·    2010: 

 

  Mr. Hiebert invoiced the Company $21,721 for consulting services during 2010.  As of December 31, 2010 the total owed by the Company to Mr. Hiebert is $48,762. 

 

  The Company advanced Mr. Hiebert $21,646 during 2010.  As of December 31, 2010 the total due The Company from Mr. Hiebert is $48,600. 

 

·    2009: 

 

25
 

 

 

  Mr. Hiebert invoiced the Company $21,161 for consulting services during 2009.  As of December 31, 2009 the total owed by the Company to Mr. Hiebert was $27,041. 

 

  The Company advanced Mr. Hiebert $21,131 during 2009.  As of December 31, 2009 the total due the Company from Mr. Hiebert is $26,954. 

 

 

PRINCIPAL SHAREHOLDERS

 

The following table lists the officers, directors and shareholders who, at the date hereof, own of record or beneficially, directly or indirectly, more than 5% of the outstanding ordinary shares, and all officers and directors of the company:

 

 

Title / relationship

to Issuer

   Name of Owner  

Amount

Owned

Before the

offering

   Percent  

Amount

Owned

After the

offering

   Percent
                     
 Sole Officer and Director, Secretary    Russell Hiebert   7,000,000    93.33%        
                   Minimum  7,000,000    92.47%
                 Maximum  7,000,000    87.50%
                     
                     
                         

 

No options, warrants or rights have been issued by the Company.

 

 

SIGNIFICANT PARTIES

 

The following table lists the relationship of the significant parties to the issuer:

 

 Relationship

 to Issuer

 

 Name and

 business address

   Residential address
         

 Officer

 and Director

 

Russell Hiebert

5732 HWY 7 West, Unit 15, Vaughn, ON, L4L 3A2, Canada

 

Russell Hiebert

8385 County Road 1

Loretta, Ontario L0G 1L0 Canada

         

Record owners of

5% (or more) owner

of equity securities

 

Russell Hiebert

5732 HWY 7 West, Unit 15, Vaughn, ON, L4L 3A2, Canada

 

Russell Hiebert

8385 County Road 1

Loretta, Ontario L0G 1L0 Canada

         

 

 

26
 

 

RELATIONSHIP WITH ISSUER OF EXPERTS NAMED IN REGISTRATION STATEMENT

 

The experts named in this registration statement were not hired on a contingent basis and have no direct or indirect interest in our company.

 

 

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS

 

We have retained EFP Rotenberg, LLP as our registered independent public accounting firm. We have had no disagreements with them on accounting and disclosure issues.

 

 

DISCLOSURE OF COMMISSION POSITION OF INDEMNIFICATION

FOR SECURITIES ACT LIABILITIES

 

Our bylaws provide that the liability of our officers and directors for monetary damages shall be eliminated to the fullest extent permissible under Nevada Law, which includes elimination of liability for monetary damages for defense of civil or criminal actions. The provision does not affect a director’s responsibilities under any other laws, such as the federal securities laws or state or federal environmental laws.

 

 The position of the U.S. Securities & Exchange Commission under the Securities Act of 1933:

 

Insofar as indemnification for liabilities arising under the Securities Act of 1933 (the “Act”) may be permitted to directors, officers and controlling persons of the small business issuer pursuant to the foregoing provisions, or otherwise, the small business issuer has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable.

 

We have no underwriting agreement and therefore no provision for indemnification of officers and directors is made in an underwriting by a broker dealer.

 

 

LEGAL MATTERS

 

Our United States attorney is The McCall Law Firm, PC, 3201 Maple Ave., Suite 400, Dallas, Texas, 75201, 75001.  Legal matters in connection with the Company’s ordinary shares have been passed upon for the Company by its British Virgin Islands counsel, Forbes Hare, P.O. Box 4649, Road Town, Tortola, British Virgin Islands.

 

 

EXPERTS

 

The Company’s consolidated financial statements as of December 31, 2010 and 2009 included in this prospectus have been audited by EFP Rotenberg, LLP, our independent registered public accounting firm, as set forth in their report. The financial statements have been included in reliance upon the authority of them as experts in accounting and auditing.

 

DIVIDEND POLICY

 

To date, we have not declared or paid any dividends on our ordinary shares. We do not intend to declare or pay any dividends on our ordinary shares in the foreseeable future, but rather to retain any earnings to finance the growth of our business. Any future determination to pay dividends will be at the discretion of our board of directors and will depend on our results of operations, financial condition, contractual and legal restrictions and other factors it deems relevant.

 

 

 

27
 

 

 

CAPITALIZATION

 

The following table sets forth our capitalization as September 30, 2011 . Our capitalization is presented on an actual basis, and

   a pro forma basis to give effect to net proceeds from the sale of the minimum number of shares (70,000) we plan to sell in this offering; and

   a pro forma basis to give effect to net proceeds from the sale of the midpoint number of shares (285,000) we plan to sell in this offering; and

   a pro forma basis to give effect to the net proceeds from the sale of the maximum number of shares (500,000) we plan to sell in this offering.

 

  Our Capitalization is calculated by taking current assets less current liabilities.

  

(In $US except for share data)  Unaudited
September 30, 2011
  After
 Minimum
 Offering
  After
Midpoint
Offering
  After
 Maximum
Offering
Shareholder’s equity
Ordinary shares, $0.001 par value;
40,000,000,shares authorized:
   7,500    7,570    7,785    8,000 
Additional paid-in-capital   21,674    91,604    306,959    521,174 
Retained Earnings    107,534       90,855       81,195       73,765  
Cummulative Translation Adjustment    (8,313 )     (8,313 )     (8,313 )     (8,313 )
Total shareholder’s equity    128,395       181,716       387,626       594,626  
Total capitalization    175,081       228,402       434,312       641,312  
Number of shares outstanding   7,500,000    7,570,000    7,785,000    8,000,000 

 

The Company has only one class of shares outstanding. The ordinary shares sold in this offering will be fully paid and non assessable, having voting rights of one vote per share, have no preemptive or conversion rights, and liquidation rights as is ordinary to a sole class of ordinary shares. The company has no sinking fund or redemption provisions on any of the currently outstanding shares and will have none on the shares sold in this offering.

 

 

 

 

TRANSFER AGENT

 

We will serve as our own transfer agent and registrar for the ordinary shares until such time as this registration is effective and we sell the minimum offering, then we intend to retain Signature Stock Transfer, Inc., 2632 Coachlight Court, Plano, Texas 75093.

 

 

 

 

 

 

 

 

28
 

 

FLINT INT’L SERVICES, INC.
Consolidated Balance Sheets
September 30, 2011 and December 31, 2010
   (Unaudited)   
ASSETS  2011  2010
Current Assets          
    Cash and Cash Equivalents  $10,746   $25,975 
    Accounts Receivable - net   284,940    56,740 
Total Current Assets   295,686    82,715 
           
Fixed Assets,  - net   250    5,097 
Other Assets:          
    Due From Shareholder   44,500    48,600 
    Long-Term Deferred Tax Asset   6,604    6,898 
    Other Assets   9,626    7,641 
Total Other Assets   60,730    63,139 
           
TOTAL ASSETS  $356,666   $150,951 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Current Liabilities          
    Accounts Payable  $98,661   $3,766 
    Accrued Expenses   82,924    71,487 
           
                         Total Current Liabilities   181,585    75,253 
Long-Term Liabilities          
    Amounts Due Shareholder   46,686    48,762 
Total Long-Term Liabilities   46,686    48,762 
           
                             TOTAL LIABILITIES   228,271    124,015 
           
Shareholders’ Equity          
Preferred Shares, $.001 par value, 20,000,000 shares authorized,          
-0- and -0- shares issued and outstanding   0    0 
Ordinary shares, $.001 par value, 50,000,000 shares authorized,          
7,500,000 and 7,500,000 shares issued and outstanding   7,500    7,500 
Additional Paid-In Capital   21,674    21,674 
Cumulative Translation Adjustment   (8,313)   0 
Retained Earnings / Accumulated Deficit   107,534    (2,238)
Total Shareholders' Equity   128,395    26,936 
           
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY  $356,666   $150,951 
           
 The accompanying notes are an integral part of these consolidated financial statements
           

 

F-1
 

 

 

FLINT INT’L SERVICES, INC

Consolidated Statements of Operations

For The Nine months ended September 30, 2011 and 2010

 

 

   (Unaudited)  (Unaudited)
   2011  2010
           
REVENUES   527,,824    318,633 
           
COST OF SALES, inclusive of depreciation of $3,342 and $3,846   285,627    151,267 
GROSS PROFIT   242,197    167,366 
           
OPERATING EXPENSES          
General & Administrative   103,760    84,577 
  TOTAL OPERATING EXPENSES   103,760    84,577 
NET OPERATING INCOME)   138,437    82,789 
           
           
           
 Gain on sale of fixed assets   419    0 
           
Net Income Before Income Taxes   138,856    82,789 
           
Income Tax (Expense)   (29,084)   (471)
           
NET INCOME  $109,772   $82,318 
           
           
EARNINGS PER SHARE, BASIC AND DILUTED          
Weighted Average Number of  Shares Outstanding   7,500,000    7,500,000 
Earnings/(Loss) per Ordinary Share, Basic and Diluted  $0.01   $0.01 
           

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 

 

F-2
 

 

 

 

FLINT INT’L SERVICES, INC.

Consolidated Statements of Cash Flows

For the Nine months ended September 30, 2011 and 2010

 

 

       
   2011  2010
CASH FLOWS FROM OPERATING ACTIVITIES          
Net Income  $109,772   $82,318 
Adjustments to reconcile net income to net cash          
 provided by (used from) operating activities:          
  Depreciation Expense   3,342    3,846 
 Gain on Sale of Fixed Asset   (419)   0 
  Effect of Foreign Exchange   (10,392)   2,743 
Changes in Assets and Liabilities:          
  (Increase)/Decrease in Accounts Receivable   (228,199)   45,866 
  (Increase)/Decrease Advances Shareholder   2,024    (51,523)
  (Increase) Deferred Tax Asset   294    0 
  (Increase)/Decrease Other Assets   (1,985)   3,235 
  Increase/(Decrease) in Accounts Payable   94,894    (13,052)
  Increase/(Decrease) in Accrued Expenses   11,437    (28,219)
Net Cash Provided By (Used From) Operating Activities   (19,232)   45,214 
           
CASH FLOWS FROM INVESTING ACTIVITIES          
 Proceeds from sale of fixed assets   4,813    0 
  Purchase of Fixed Assets   (810)   (2,724)
 Net Cash Provided By(Used From) Investing Activities   4,003    (2,724)
           
CASH FLOWS FROM FINANCING ACTIVITIES          
  Amounts due Shareholder   0    (27,041)
           
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS   (15,229)   15,449 
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR   25,975    31,772 
           
CASH AND CASH EQUIVALENTS AT END OF YEAR  $10,746   $47,221 
           
           
SUPPLEMENTAL DISCLOSURES          
Cumulative Translation Adjustment  $(8,313)  $2,857 
Taxes Paid  $29,084   $471 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

F-3
 

 

 

FLINT INT’L SERVICES, INC.  
Consolidated Statement of Shareholders’ Equity  

For the Nine months ended September 30, 2011 and

The Years Ended December 31, 2010 and 2009

 

 

         Accumulated      
         Other      
   Ordinary shares  Paid-In  Comprehensive  Cumulative   
   Shares  Amount  Capital  Income (Loss)  Deficit  Totals
 Balance, January 1, 2009**   7,500,000   $7,500   $21,674    195   $(36,792)  $(7,423)
                               
 Comprehensive Income:                              
     Net Income                       35,804    35,804 
     Foreign Currency Translation                              
        Adjustment                  (2,494)        (2,494)
 Comprehensive Income                  (2,494)   35,804    33,310 
                               
                               
 Balance, December 31, 2009   7,500,000   $7,500   $21,674    (2,299)  $(988)  $25,887 
                               
 Comprehensive Income:                              
     Net Loss                       (1,250)   (1,250)
     Foreign Currency Translation                              
     Adjustment                  2,299         2,299 
 Comprehensive Income                  2,299    (1,250)   1,049 
                               
                               
 Balance, December 31, 2010   7,500,000   $7,500   $21,674    —     $(2,238)  $26,936 
                               
 Comprehensive Income:                              
     Net Income                       109,772    109,772 
     Foreign Currency Translation                              
     Adjustment                  (8,313)        (8,313)
 Comprehensive Income                  (8,313)   109,772    101,459 
                               
                               
 Balance, September 30, 2011   7,500,000   $7,500   $21,674    (8,313)  $109,772   $128,395 
                               

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 ** As discussed in Note 1, the recapitalization of Flint Management, LLC with Flint Int’l Services, Inc. took place in December 2010 and has been accounted for as a reverse merger.   It has been reflected in the Statement of Changes in Shareholders’ Equity/(Deficit) as if it occurred in 2004 in order to consistently reflect the capitalization of the combined entity.

 

 

F-4
 

 

 

FLINT INT’L SERVICES, INC.

Notes to the Consolidated Financial Statements

September 30, 2011 and 2010

 

 

 

NOTE 1 – NATURE OF ACTIVITIES AND SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Activities, History and Organization:

 

Flint Int'l Services, Inc. was incorporated on December 29, 2010 under the laws of the Cayman Islands in order to purchase 100% of the outstanding interests of Flint Management, LLC, a Canadian corporation.  In May 2011, we completed a merger/redomestication into our wholly owned subsidiary based in the British Virgin Islands, also named Flint Int'l Services, Inc., which was formed as a business company with limited liability (meaning the liability of shareholders is limited to the price paid for their shares). The British Virgin Islands corporation became the surviving entity along with its Memorandum and Articles.

 

Flint Management, LLC (“Flint LLC”) is a wholly owned subsidiary of Flint Int’l Services, Inc. (“FLINT” or “the Company” or “we”) and was formed in January 2004 as an Ontario, Canada Corporation.  Flint LLC, is an education company that tailor-makes courses designed to cover a specific topic or range of topics in a concise, easy to understand, computer-based format.

 

FLINT, a private holding company incorporated under the laws of the Cayman Islands but now existing under the laws of the British Virgin Islands, was formed in order to acquire 100% of the outstanding membership interests of Flint Management, LLC.  On December 31, 2010, FLINT issued 7,500,000 ordinary shares in exchange for a 100% equity interest in Flint Management, LLC.  As a result of the share exchange, Flint Management, LLC became the wholly owned subsidiary of FLINT.  As a result, the members of Flint Management, LLC own a majority of the voting shares of FLINT.  The transaction was accounted for as a reverse merger whereby Flint Management, LLC was considered to be the accounting acquirer as its members retained control of FLINT after the exchange, although FLINT is the legal parent company.  The share exchange was treated as a recapitalization of FLINT.  As such, Flint Management, LLC, (and its historical financial statements) is the continuing entity for financial reporting purposes. The financial statements have been prepared as if Flint Management, LLC had always been the reporting company and then on the share exchange date, had changed its name and reorganized its capital stock.  At the time of the exchange transaction, FLINT had no assets or liabilities and Flint Management, LLC had assets of approximately $144,000 with equity of approximately $22,300.

 

The capital structure of FLINT is presented as a consolidated entity as if the transaction had been effected in 2004 to consistently reflect the number of shares outstanding. However, the capital structure as presented is different that the capital structure that appears in the historical statements of Flint Management, LLC, in earlier periods due to the recapitalization accounting.

 

The Company operates on a calendar year-end.    Due to the nature of their operations, the Company operates in only one business segment.

 

Basis of Accounting and Consolidation:

 

The Company prepares its financial statements on the accrual basis of accounting.  It has one wholly owned subsidiary, Flint Management, LLC., which is consolidated. All intercompany balances and transactions are eliminated.  

 

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States and applicable Securities and Exchange Commission (“SEC”) regulations.

 

Significant Accounting Policies:

 

The Company’s management selects accounting principles generally accepted in the United States of America and adopts methods for their application.  The application of accounting principles requires the estimating, matching and timing of revenue and expense.

 

The financial statements and notes are representations of the Company’s management which is responsible for their integrity and objectivity. Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud.  The Company's system of internal  accounting control is designed to assure, among other items, that  1) recorded  transactions  are valid;  2) valid  transactions  are recorded;  and  3) transactions  are  recorded in the proper  period in a timely  manner to produce financial  statements which present fairly the financial  condition,  results of operations  and cash  flows of the  Company  for the  respective  periods  being presented. 

 

 

F-5
 

 

 Cash and Cash Equivalents:

 

All highly liquid investments with original maturities of three months or less are included in cash and cash equivalents.  All deposits are maintained in Canada Deposit Insurance Corporation (CDIC) insured depository accounts in local financial institutions and balances are insured up to $100,000.

 

Fair Value of Financial Instruments:

 

In accordance with the reporting requirements of ASC 820 the Company  calculates the fair value of its assets and  liabilities which qualify as financial  instruments  under this statement and includes this additional information in the notes to the financial statements  when the fair value is different  than the  carrying  value of those financial instruments.  

 

The carrying amounts of cash, cash equivalents, accounts receivable, accounts payable and notes payable approximate  their fair values due to the short-term maturities of these instruments.  The carrying amount of the Company’s marketable securities and capital leases approximate fair value due to the stated interest rates approximating market rates.

 

Accounts Receivable:

 

Accounts receivable are carried at their face amount, less an allowance for doubtful accounts.  On a periodic basis, the Company evaluates accounts receivable and establishes the allowance for doubtful accounts based on a combination of specific customer circumstances and credit conditions, based on a history of write offs and collections.  The Company’s policy is generally not to charge interest on trade receivables after the invoice becomes past due.  A receivable is considered past due if payments have not been received within agreed upon invoice terms.   The Company provides an allowance for all receivables that are greater than 90 days old. Allowances for Doubtful Accounts totaled $0 at September 30, 2011 and December 31, 2010.  Write offs are recorded at a time when a customer receivable is deemed uncollectible.

 

Fixed Assets:

 

Fixed assets are stated at cost if purchased, or at fair value in a nonmonetary exchange, less accumulated depreciation.  Major renewals and improvements are capitalized; minor replacements, maintenance and repairs are charged to current operations. Depreciation is computed by applying the straight-line method over the estimated useful lives of the assets. 

 

Revenue Recognition:

 

The Company recognizes revenue in accordance with ASC 605-10.  Revenue will be recognized only when all of the following criteria have been met:

 

● Persuasive evidence of an arrangement exists;

● Ownership and all risks of loss have been transferred to buyer, which is generally upon shipment or at the time the service is provided;

● The price is fixed and determinable; and

● Collectability is reasonably assured.

 

All services are billed when rendered and payment is due upon receipt of invoice.

 

Advertising:

 

Advertising costs consist primarily of print media and internet banners and are expensed as incurred.  The Company did not incur any advertising expenses in the nine months ended September 30, 2011 and 2010.

 

Cost of Sales:

 

Cost of sales consists primarily of depreciation expense, payroll and development expense.

 

Income Taxes:

 

The Company has adopted ASC 740-10 which requires the use of the liability method in the computation of income tax expense and the current and deferred income taxes payable.  Income taxes are provided for all items included in the statements of operations for the periods ended September 30, 2011 and 2010.

 

F-6
 

  

 

Deferred income taxes arise from temporary differences resulting from differences between the financial statement and tax basis of assets and liabilities.  Deferred income taxes are classified as current or non-current, depending on the classification of the assets and liabilities to which they relate.  Deferred income taxes arising from temporary differences that are not related to an asset or liability are classified as current or non-current depending on the periods in which those temporary differences are expected to reverse.  The Company’s primary temporary differences relate to an accrued consulting expense not deductible in the current tax reporting period.

 

In accordance with ASC 740-10-50, Accounting for Uncertainty in Income Taxes, the Company recognizes the tax benefits from uncertain tax positions only if it is more than likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position.  The tax benefits recognized in the financial statements from such positions are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement.  Interest and/or penalties related to income tax matters, if incurred, are recognized as a component of income tax expense.  The Company’s income tax filings are subject to audit by various taxing authorities.  The Company’s open audit periods are 2008, 2009 and 2010.

 

Earnings per Share:

 

Earnings per share (basic) is calculated by dividing the net income (loss) by the weighted average number of ordinary shares outstanding for the period covered.  As the Company has no potentially dilutive securities, fully diluted earnings per share is equal to earnings per share (basic).

 

Foreign Currency Translation

The accompanying financial statements are presented in United States dollars. The reporting currency of the Company is USD and the functional currency of Flint Int’l Services, Inc and its wholly owned subsidiary Flint Management, LLC is the Canadian Dollar (CD). The financial statements are translated into United States dollars from Canadian dollars at year-end exchange rates as to assets and liabilities and average exchange rates as to revenues and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred.

  

Use of Estimates:

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures.  Accordingly, actual results could differ from those estimates.

 

Employee Benefit Plans:

 

The Company has no employee benefit plans.

 

 

NOTE 2 – FIXED ASSETS

 

Fixed assets at September 30, 2011and December 31, 2010 are as follows:

 

   2011  2010
Autos  $0   $18,747 
Office Equipment   8,375    7,565 
Less: Accumulated Depreciation   (8,125)   (21,215)
Total Fixed Assets  $250   $5,097 

 

Depreciation expense for the nine months ended September 30, 2011 and 2010 was $3,342 and $3,846, respectively. The Company purchased $810 of computer equipment in 2011. The Company disposed of $18,747 of assets in 2011 for cash of $4,813 generating a gain on the sale of $419.

 

 

 NOTE 3 – EQUITY

 

On December 31, 2010, FLINT issued 7,500,000 ordinary shares in exchange for a 100%  equity interest in Flint Management, LLC.  As a result of the share exchange, Flint Management, LLC became the wholly owned subsidiary of FLINT.  As a result, the members of Flint Management, LLC owned a majority of the voting shares in the capital of FLINT.  The transaction was accounted for as a reverse merger whereby Flint Management, LLC was considered to be the accounting acquirer as its members retained control of FLINT after the exchange, although FLINT is the legal parent company.  The share exchange was treated as a recapitalization of FLINT.  As such, Flint Management, LLC, (and its historical financial statements) is the continuing entity for financial reporting purposes. The financial statements have been prepared as if FLINT had always been the reporting company and then on the share exchange date, had changed its name and reorganized its share capital. No additional shares have been issued in the nine months ended September 30, 2011.

 

F-7
 

 

 

The Company is currently authorized to issue 20,000,000 preferred shares at a par value of $.001 per share.  There were no shares issued and outstanding as of September 30, 2011 and December 31, 2010.

 

The Company is currently authorized to issue 50,000,000 ordinary shares at a par value of $.001 per share.  These shares have full voting rights.  There were 7,500,000 shares issued and outstanding as of September 30, 2011 and December 31, 2010.

 

The Company does not have any share option plans or warrants.

 

NOTE 4 – INCOME TAXES

 

The Company follows ASC 740.  Deferred income taxes reflect the net effect of (a) temporary difference between carrying amounts of assets and liabilities for financial purposes and the amounts used for income tax reporting purposes, and (b) net operating loss carryforwards (“NOL”).     No net provision for refundable BVI (British Virgin Islands) income tax has been made in the accompanying statement of loss because no recoverable taxes were paid previously. 

 

The Company had net income for the nine months ended September 30, 2011 of approximately $109,770 and a net loss of approximately $1,250 for the year ended December 31, 2010.

 

Deferred tax assets at September 30, 2011 and December 31, 2010 consisted of the following:

 

   2011  2010
Current:          
    BVI  $0   $0 
    Canada   29,083    1,370 
      Total current provision   29,083    1,370 
           
Deferred:          
    BVI   0    0 
    Canada   6,898    6,898 
      Total deferred provision (credit)   (6,898)   (6,898)
           
The significant components of deferred tax assets (liabilities) consist of the following:          
    2011    2010 
        Accrued Consulting Services   6,898    6,898 
           
Amounts recognized in the balance sheet consist of the following:   2011    2010 
    Deferred tax asset  $6,898   $6,898 

The realization of deferred tax benefit is contingent upon future earnings

 

 

NOTE 5 – FINANCIAL CONDITION AND GOING CONCERN

 

The Company has retained earnings through September 30, 2011 totaling $107,534 and had working capital of $114,101.   Because of the small amount of retained earnings and low working capital, the Company will require additional working capital to develop its business operations.

  

The Company has experienced no loan defaults, labor stoppages, legal proceedings or any other operating interruption in 2011 or 2010.  Therefore, these items will not factor into whether the business continues as a going concern, and accordingly, management has not made any plans to dispose of assets or factor receivables to assist in generating working capital.

 

The Company intends to raise additional working capital either through private placements, public offerings and/or bank financing, or additional loans from Management if there is need for liquidity. Management may also consider reducing administrative costs. There are no assurances that the Company will be able to either (1) achieve a level of revenues adequate to generate sufficient cash flow from operations; or (2) obtain additional financing through either private placement, public offerings and/or bank financing necessary to support the Company’s working capital requirements.  To the extent that funds generated from private placements, public offerings and/or bank financing are insufficient, the Company will have to raise additional working capital.   No assurance can be given that additional financing will be available, or if available, will be on terms acceptable to the Company.  If adequate working capital is not generated from operations, financing is not available, or the Management cannot loan sufficient funds, the Company may not be able to continue its operations.

 

F-8
 

 

 

Management believes that the efforts it has made to promote its operation will continue for the foreseeable future.  These conditions raise substantial doubt about the Company’s ability to continue as a going concern.  The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

 

NOTE 6 – RELATED PARTIES

 

During 2011 and 2010 and the following related party transaction took place.

 

· 2011:      
There were no transactions in 2011. 
· 2010: 
Mr. Hiebert invoiced the Company $21,721 for consulting services during 2010.  As of December 31, 2010 the total owed by the Company to Mr. Hiebert is $48,762. 
The Company advanced Mr. Hiebert $21,646 during 2010.  As of December 31, 2010 the total due the Company from Mr. Hiebert is $48,600. 

 

 

NOTE 7 – REVENUE

 

The Company’s revenue is broken out as follows.

 

   2011
9 mos
  Percent of Revenue  2010
9 mos
  Percent of Revenue
Consulting Services  $527,824    100.0   $307,246    96.4 
Web Design   0    0.0    9,616    3.0 
Other   0    0.0    1,771    0.6 
TOTAL  $527,824    100.0%   318,633    100.0%

 

 

NOTE 8 – REVENUE CONCENTRATION

 

We are an education technology company that tailor-makes electronic lessons and courses in an easily accessible, interactive bundle. In 2011 and in 2010 we had three major customers/engagements through nine months.

 

Customers 2011 Revenue % 2010 Revenue %
Customer 1 $418,062 79.2% $128,312 40.3%
Customer 2 53,413 10.1 83,133 26.1
Customer 3 46,051 8.7 50,457 15.8
Others 10,298 2.0 56,731 17.8
TOTAL $527,824 100.0% $318,633 100.0%

 

Approximately 98.0% of the Company’s revenue for the year ended September 30, 2011 was generated from the three largest engagements.

 

Approximately 82.2% of the Company’s revenue for the year ended September 30, 2010 was generated from the three largest engagements of which the two largest were different in 2010 versus 2011.

 

Note: The customers in 2011 are not recurring from 2010 (i.e. Customer 1 in 2011 is different to Customer 1 in 2010).

 

F-9
 

 

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

 

To the Board of Directors and

Shareholders of Flint Int’l Services, Inc.

 

We have audited the accompanying consolidated balance sheets of Flint Int’l Services, Inc. as of December 31, 2010 and 2009, and the related consolidated statements of operations, shareholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2010. Flint Int’l Services, Inc.’s management is responsible for these consolidated financial statements. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Flint Int’l Services, Inc. as of December 31, 2010 and 2009, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2010 in conformity with accounting principles generally accepted in the United States of America.

 

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 5 to the consolidated financial statements, these conditions raise substantial doubt about its ability to continue as a going concern.  Management's plans in regard to these matters are also described in Note 5. The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should the Company be unable to continue as a going concern.

 

/s/ EFP Rotenberg, LLP

 

EFP Rotenberg, LLP

Rochester, New York

May 13, 2011

 

 

F-10
 

 

 

 

 

 

FLINT INT’L SERVICES, INC.
Consolidated Balance Sheets
December 31, 2010 and 2009
       
ASSETS   2010    2009 
Current Assets          
    Cash and Cash Equivalents  $25,975   $31,772 
    Accounts Receivable - net   56,740    71,983 
           
Total Current Assets   82,715    103,755 
           
Fixed Assets,  - net   5,097    8,695 
           
 Other Assets:          
    Due From Shareholder   48,600    26,954 
    Long-Term Deferred Tax Asset   6,898    3,235 
    Other Assets   7,641    0 
Total Other Assets   63,139    30,189 
           
TOTAL ASSETS  $150,951   $142,639 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Current Liabilities          
    Accounts Payable  $3,766   $13,052 
    Accrued Expenses   71,487    76,659 
           
                         Total Current Liabilities   75,253    89,711 
Long-Term Liabilities          
    Amounts Due Shareholder   48,762    27,041 
Total Long-Term Liabilities   48,762    27,041 
           
                             TOTAL LIABILITIES   124,015    116,752 
           
           
Shareholders’ Equity          
Preferred Shares, $.001 par value, 20,000,000 shares authorized,          
-0- and -0- shares issued and outstanding   0    0 
Ordinary shares, $.001 par value, 50,000,000 shares authorized,          
7,500,000 and 7,500,000 shares issued and outstanding   7,500    7,500 
Additional Paid-In Capital   21,674    21,674 
Cumulative Translation Adjustment   0    (2,299)
Retained Earnings / Accumulated Deficit   (2,238)   (988)
Total Shareholders' Equity   26,936    25,887 
           
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY  $150,951   $142,639 
           
The accompanying notes are an integral part of these consolidated financial statements  

 

 

 

F-11
 

 

 

 

FLINT INT’L SERVICES, INC

Consolidated Statements of Operations

For The Years Ended December 31, 2010 and 2009

 

 

             
    2010     2009  
             
REVENUES     438,278       367,989  
                 
COST OF SALES, inclusive of depreciation of $6,343 and $5,978     324,120       243,251  
GROSS PROFIT     114,158       124,738  
                 
OPERATING EXPENSES                
General & Administrative     114,038       82,208  
  TOTAL OPERATING EXPENSES     114,038       82,208  
NET OPERATING INCOME/(LOSS)     120       42,530  
                 
                 
                 
                 
                 
Net Income Before Income Taxes     120       42,530  
                 
Income Tax (Expense) Benefit     (1,370 )     (6,726 )
                 
NET INCOME/(LOSS)   $ (1,250 )   $ 35,804  
                 
                 
EARNINGS PER SHARE, BASIC AND DILUTED                
Weighted Average Number of  Shares Outstanding     7,500,000       7,500,000  
Earnings/(Loss) per Ordinary Share, Basic and Diluted   $ (0.00 )   $ 0.00  
                 
                 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 

F-12
 

 

 

FLINT INT’L SERVICES, INC.

Consolidated Statements of Cash Flows

For the Years Ended December 31, 2010 and 2009

 

 

             
    2010     2009  
CASH FLOWS FROM OPERATING ACTIVITIES            
Net Income (Loss)   $ (1,250 )   $ 35,804  
Adjustments to reconcile net income to net cash                
 provided by operating activities:                
  Depreciation Expense     6,343       5,978  
                 
  Effect of Foreign Exchange     1,052       (603 )
Changes in Assets and Liabilities:                
  (Increase)/Decrease in Accounts Receivable     15,243       (42,823 )
  (Increase)/Decrease Advances Shareholder     (21,646 )     (21,131 )
  (Increase) Deferred Tax Asset     (3,663 )     (3,235 )
  (Increase)/Decrease Other Assets     (7,641 )     2,117  
  Increase/(Decrease) in Accounts Payable     (9,286 )     (412 )
  Increase/(Decrease) in Accrued Expenses     (5,172 )     22,836  
Net Cash Used From Operating Activities     (26,020 )     (1,469 )
                 
CASH FLOWS FROM INVESTING ACTIVITIES                
                 
  Purchase of Fixed Assets     (1,498 )     (1,055 )
                 
                 
CASH FLOWS FROM FINANCING ACTIVITIES                
  Amounts due Shareholder     21,721       21,161  
                 
                 
                 
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS     (5,797 )     18,637  
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR     31,772       13,135  
                 
CASH AND CASH EQUIVALENTS AT END OF YEAR   $ 25,975     $ 31,772  
                 
                 
SUPPLEMENTAL DISCLOSURES                
Cumulative Translation Adjustment   $ 2,299     $ (2,494 )
Taxes Paid   $ 11,490     $ 0  

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

F-13
 

 

 

 

 

FLINT INT’L SERVICES, INC.  
Consolidated Statement of Shareholders’ Equity  
For the Years Ended December 31, 2010 and 2009  

 

 

                Accumulated              
                Other              
    Ordinary shares      Paid-In      Comprehensive      Cumulative        
     Shares      Amount      Capital      Income (Loss)      Deficit      Totals  
 Balance, January 1, 2009**     7,500,000     $ 7,500     $ 21,674       195     $ (36,792 )   $ (7,423
                                                 
 Comprehensive Income:                                                
      Net Income                                     35,804       35,804  
      Foreign Currency Translation                                                
         Adjustment                             (2,494 )             (2,494 )
 Comprehensive Income                             (2,494 )     35,804       33,310  
                                                 
                                                 
 Balance, December 31, 2009     7,500,000     $ 7,500     $ 21,674       (2,299 )   $ (988 )   $ 25,887  
                                                 
 Comprehensive Income:                                                
      Net Income                                     (1,250 )     (1,250 )
      Foreign Currency Translation                                                
      Adjustment                             2,299               2,299  
 Comprehensive Income                             2,299       (1,250 )     1,049  
                                                 
                                                 
 Balance, December 31, 2010     7,500,000     $ 7,500     $ 21,674       -     $ (2,238 )   $ 26,936   
                                                 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 ** As discussed in Note 1, the recapitalization of Flint Management, LLC with Flint Int’l Services, Inc. took place in December 2010 and has been accounted for as a reverse merger.   It has been reflected in the Statement of Changes in Shareholders’ Equity/(Deficit) as if it occurred in 2004 in order to consistently reflect the capitalization of the combined entity.

 

 

F-14
 

 

 

 

FLINT INT’L SERVICES, INC.

Notes to the Consolidated Financial Statements

December 31, 2010 and 2009

 

 

 

NOTE 1 – NATURE OF ACTIVITIES AND SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Activities, History and Organization:

 

Flint Int'l Services, Inc. was incorporated on December 29, 2010 under the laws of the Cayman Islands in order to purchase 100% of the outstanding interests of Flint Management, LLC, a Canadian corporation.  In May 2011, we completed a merger/redomestication into our wholly owned subsidiary based in the British Virgin Islands, also named Flint Int'l Services, Inc., which was formed as a business company with limited liability (meaning the liability of shareholders is limited to the price paid for their shares). The British Virgin Islands corporation became the surviving entity along with its Memorandum and Articles.

 

Flint Management, LLC (“Flint LLC”) is a wholly owned subsidiary of Flint Int’l Services, Inc. (“FLINT” or “the Company” or “we”) and was formed in January 2004 as an Ontario, Canada Corporation.  Flint LLC, is an education company [corporation?] that tailor-makes courses designed to cover a specific topic or range of topics in a concise, easy to understand, computer-based format.

 

FLINT, a private holding company incorporated under the laws of the Cayman Islands but now existing under the laws of the British Virgin Islands, was formed in order to acquire 100% of the outstanding membership interests of Flint Management, LLC.  On December 31, 2010, FLINT issued 7,500,000 ordinary shares in exchange for a 100% equity interest in Flint Management, LLC.  As a result of the share exchange, Flint Management, LLC became the wholly owned subsidiary of FLINT.  As a result, the members of Flint Management, LLC own a majority of the voting shares of FLINT.  The transaction was accounted for as a reverse merger whereby Flint Management, LLC was considered to be the accounting acquirer as its members retained control of FLINT after the exchange, although FLINT is the legal parent company.  The share exchange was treated as a recapitalization of FLINT.  As such, Flint Management, LLC, (and its historical financial statements) is the continuing entity for financial reporting purposes. The financial statements have been prepared as if Flint Management, LLC had always been the reporting company and then on the share exchange date, had changed its name and reorganized its capital stock.  At the time of the exchange transaction, FLINT had no assets or liabilities and Flint Management, LLC had assets of approximately $144,000 with equity of approximately $22,300.

 

The capital structure of FLINT is presented as a consolidated entity as if the transaction had been effected in 2004 to consistently reflect the number of shares outstanding. However, the capital structure as presented is different that the capital structure that appears in the historical statements of Flint Management, LLC, in earlier periods due to the recapitalization accounting.

 

The Company operates on a calendar year-end.    Due to the nature of their operations, the Company operates in only one business segment.

 

Basis of Accounting and Consolidation:

 

The Company prepares its financial statements on the accrual basis of accounting.  It has one wholly owned subsidiary, Flint Management, LLC., which is consolidated. All intercompany balances and transactions are eliminated.  

 

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States and applicable Securities and Exchange Commission (“SEC”) regulations.

 

Significant Accounting Policies:

 

The Company’s management selects accounting principles generally accepted in the United States of America and adopts methods for their application.  The application of accounting principles requires the estimating, matching and timing of revenue and expense.

 

The financial statements and notes are representations of the Company’s management which is responsible for their integrity and objectivity. Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud.  The Company's system of internal  accounting control is designed to assure, among other items, that  1) recorded  transactions  are valid;  2) valid  transactions  are recorded;  and  3) transactions  are  recorded in the proper  period in a timely  manner to produce financial  statements which present fairly the financial  condition,  results of operations  and cash  flows of the  Company  for the  respective  periods  being presented. 

 

F-15
 

 

 

 Cash and Cash Equivalents:

 

All highly liquid investments with original maturities of three months or less are included in cash and cash equivalents.  All deposits are maintained in Canada Deposit Insurance Corporation (CDIC) insured depository accounts in local financial institutions and balances are insured up to $100,000.

 

Fair Value of Financial Instruments:

 

In accordance with the reporting requirements of ASC 820 the Company  calculates the fair value of its assets and  liabilities which qualify as financial  instruments  under this statement and includes this additional information in the notes to the financial statements  when the fair value is different  than the  carrying  value of those financial instruments.  

 

The carrying amounts of cash, cash equivalents, accounts receivable, accounts payable and notes payable approximate  their fair values due to the short-term maturities of these instruments.  The carrying amount of the Company’s marketable securities and capital leases approximate fair value due to the stated interest rates approximating market rates.

 

Accounts Receivable:

 

Accounts receivable are carried at their face amount, less an allowance for doubtful accounts.  On a periodic basis, the Company evaluates accounts receivable and establishes the allowance for doubtful accounts based on a combination of specific customer circumstances and credit conditions, based on a history of write offs and collections.  The Company’s policy is generally not to charge interest on trade receivables after the invoice becomes past due.  A receivable is considered past due if payments have not been received within agreed upon invoice terms.   The Company provides an allowance for all receivables that are greater than 90 days old. Allowances for Doubtful Accounts totaled $0 and $0 at December 31, 2010 and 2009,  respectively.  Write offs are recorded at a time when a customer receivable is deemed uncollectible.

 

Fixed Assets:

 

Fixed assets are stated at cost if purchased, or at fair value in a nonmonetary exchange, less accumulated depreciation.  Major renewals and improvements are capitalized; minor replacements, maintenance and repairs are charged to current operations. Depreciation is computed by applying the straight-line method over the estimated useful lives of the assets. 

 

Revenue Recognition:

 

The Company recognizes revenue in accordance with ASC 605-10.  Revenue will be recognized only when all of the following criteria have been met:

 

● Persuasive evidence of an arrangement exists;

● Ownership and all risks of loss have been transferred to buyer, which is generally upon shipment or at the time the service is provided;

● The price is fixed and determinable; and

● Collectability is reasonably assured.

 

All services are billed when rendered and payment is due upon receipt of invoice.

 

Advertising:

 

Advertising costs consist primarily of print media and internet banners and are expensed as incurred.  The Company did not incur any advertising expenses in 2010 or 2009.

 

Cost of Sales:

 

Cost of sales consists primarily of depreciation expense, payroll and development expense.

 

Income Taxes:

 

The Company has adopted ASC 740-10 which requires the use of the liability method in the computation of income tax expense and the current and deferred income taxes payable.  Income taxes are provided for all items included in the statements of operations for the years ended December 31, 2010 and 2009.

 

F-16
 

 

 

Deferred income taxes arise from temporary differences resulting from differences between the financial statement and tax basis of assets and liabilities.  Deferred income taxes are classified as current or non-current, depending on the classification of the assets and liabilities to which they relate.  Deferred income taxes arising from temporary differences that are not related to an asset or liability are classified as current or non-current depending on the periods in which those temporary differences are expected to reverse.  The Company’s primary temporary differences relate to an accrued consulting expense not deductible in the current tax reporting period.

 

In accordance with ASC 740-10-50, Accounting for Uncertainty in Income Taxes, the Company recognizes the tax benefits from uncertain tax positions only if it is more than likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position.  The tax benefits recognized in the financial statements from such positions are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement.  Interest and/or penalties related to income tax matters, if incurred, are recognized as a component of income tax expense.  The Company’s income tax filings are subject to audit by various taxing authorities.  The Company’s open audit periods are 2008, 2009 and 2010.

 

Earnings per Share:

 

Earnings per share (basic) is calculated by dividing the net income (loss) by the weighted average number of ordinary shares outstanding for the period covered.  As the Company has no potentially dilutive securities, fully diluted earnings per share is equal to earnings per share (basic).

 

Foreign Currency Translation

The accompanying financial statements are presented in United States dollars. The reporting currency of the Company is USD and the functional currency of Flint Int’l Services, Inc and its wholly owned subsidiary Flint Management, LLC is the Canadian Dollar (CD). The financial statements are translated into United States dollars from Canadian dollars at year-end exchange rates as to assets and liabilities and average exchange rates as to revenues and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred.

  

Use of Estimates:

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures.  Accordingly, actual results could differ from those estimates.

 

Employee Benefit Plans:

 

The Company has no employee benefit plans.

 

 

NOTE 2 – FIXED ASSETS

 

Fixed assets at December 31, 2010 and 2009 are as follows:

 

     

 

2010

             2009  
Autos   $ 18,747     $ 18,747  
Office Equipment     7,565       6,067  
Less: Accumulated Depreciation     (21,215 )     (16,119 )
Total Fixed Assets   $ 5,097     $ 8,695  

 

Depreciation expense for the years ended December 31, 2010 and 2009 was $6,343 and $5,978, respectively.

 

 

NOTE 3 – EQUITY

 

On December 31, 2010, FLINT issued 7,500,000 ordinary shares in exchange for a 100%  equity interest in Flint Management, LLC.  As a result of the share exchange, Flint Management, LLC became the wholly owned subsidiary of FLINT.  As a result, the members of Flint Management, LLC owned a majority of the voting shares in the capital of FLINT.  The transaction was accounted for as a reverse merger whereby Flint Management, LLC was considered to be the accounting acquirer as its members retained control of FLINT after the exchange, although FLINT is the legal parent company.  The share exchange was treated as a recapitalization of FLINT.  As such, Flint Management, LLC, (and its historical financial statements) is the continuing entity for financial reporting purposes. The financial statements have been prepared as if FLINT had always been the reporting company and then on the share exchange date, had changed its name and reorganized its share capital.  

 

 

F-17
 

 

The Company is currently authorized to issue 20,000,000 preferred shares at a par value of $.001 per share.  There were no shares issued and outstanding as of December 31, 2010.

 

The Company is currently authorized to issue 50,000,000 ordinary shares at a par value of $.001 per share.  These shares have full voting rights.  There were 7,500,000 shares issued and outstanding as of December 31, 2010.

 

The Company does not have any share option plans or warrants.

 

 

NOTE 4 – INCOME TAXES

 

The Company follows ASC 740.  Deferred income taxes reflect the net effect of (a) temporary difference between carrying amounts of assets and liabilities for financial purposes and the amounts used for income tax reporting purposes, and (b) net operating loss carryforwards (“NOL”).     No net provision for refundable BVI (British Virgin Islands) income tax has been made in the accompanying statement of loss because no recoverable taxes were paid previously.   

 

The Company had a net loss for the year ended December 31, 2010 of approximately $1,250 and a net income of approximately $35,800 for the year ended December 31, 2009.

 

Deferred tax assets at December 31, 2010 and 2009 consisted of the following:

 

    2010     2009  
Current:                
    BVI   $ 0     $ 0  
    Canada     1,370       6,726  
      Total current provision     1,370       6,726  
                 
Deferred:                
    BVI     0       0  
    Canada     6,898       3,235  
      Total deferred provision (credit)     (6,898 )     (3,235 )
                 
The significant components of deferred tax assets (liabilities) consist of the following:                
      2010       2009  
        Accrued Consulting Services     6,898       3,235  
                 
Amounts recognized in the balance sheet consist of the following:     2010       2009  
    Deferred tax asset   $ 6,898     $ 3,235  

 

The realization of deferred tax benefit is contingent upon future earnings.

 

 

NOTE 5 – FINANCIAL CONDITION AND GOING CONCERN

 

The Company has a cumulative deficit through December 31, 2010 totaling $2,238 and had working capital of $7,462.   Because of the accumulated deficit and low working capital, the Company will require additional working capital to develop its business operations.

 

F-18
 

 

 

The Company has experienced no loan defaults, labor stoppages, legal proceedings or any other operating interruption in 2010 or 2009.  Therefore, these items will not factor into whether the business continues as a going concern, and accordingly, management has not made any plans to dispose of assets or factor receivables to assist in generating working capital.

 

The Company intends to raise additional working capital either through private placements, public offerings and/or bank financing, or additional loans from Management if there is need for liquidity. Management may also consider reducing administrative costs. There are no assurances that the Company will be able to either (1) achieve a level of revenues adequate to generate sufficient cash flow from operations; or (2) obtain additional financing through either private placement, public offerings and/or bank financing necessary to support the Company’s working capital requirements.  To the extent that funds generated from private placements, public offerings and/or bank financing are insufficient, the Company will have to raise additional working capital.   No assurance can be given that additional financing will be available, or if available, will be on terms acceptable to the Company.  If adequate working capital is not generated from operations, financing is not available, or the Management cannot loan sufficient funds, the Company may not be able to continue its operations.

 

Management believes that the efforts it has made to promote its operation will continue for the foreseeable future.  These conditions raise substantial doubt about the Company’s ability to continue as a going concern.  The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

 

NOTE 6 – RELATED PARTIES

 

During 2010 and 2009 and the following related party transaction took place.

· 2010:      
Mr. Hiebert invoiced the Company $21,721 for consulting services during 2010.  As of December 31, 2010 the total owed by the Company to Mr. Hiebert is $48,762. 
The Company advanced Mr. Hiebert $21,646 during 2010.  As of December 31, 2010 the total due the Company from Mr. Hiebert is $48,600. 
· 2009: 
Mr. Hiebert invoiced the Company $21,161 for consulting services during 2009.  As of December 31, 2009 the total owed by the Company to Mr. Hiebert was $27,041. 
The Company advanced Mr. Hiebert $21,131 during 2009.  As of December 31, 2009 the total due the Company from Mr. Hiebert is $26,954. 

 

 

NOTE 7 – SUBSEQUENT EVENTS

 

In accordance with ASC 855-10 an evaluation of subsequent events was performed through May 11, 2011, which is the date the financial statements were issued.  The Company entered into a lease for it’s corporate offices on January 11, 2011that has a term of one year beginning February 1, 2011 and expiring on January 31, 2012.  The Company pays $850 Canadian per month.

 

In May 2011, the Company completed a merger/redomestication into our wholly owned subsidiary based in the British Virgin Islands, also named Flint Int'l Services, Inc.

 

 

NOTE 8 – RECENT ACCOUNTING PRONOUNCEMENTS

 

The Company has evaluated all the recent accounting pronouncements through the date of issuance of these financial statements and believe that none of them will have a material effect on the Company’s financial statements.

 

 

NOTE 9 – REVENUE

 

The Company’s revenue is broken out as follows.

 

    2010     Percent of Revenue     2009     Percent of Revenue  
Consulting Services   $ 417,136       95.2     $ 349,583       95.0  
Web Design     19,359       4.4       10,203       2.8  
Other     1,783       0.4       8,203       2.2  
TOTAL   $ 438,278       100.0 %     367,989       100.0 %

 

F-19
 

 

 

 

NOTE 10 – REVENUE CONCENTRATION

 

We are an education technology company that tailor-makes electronic lessons and courses in an easily accessible, interactive bundle. In 2010 and in 2009 we had seven major customers/engagements.

 

Customers 2010 Revenue % 2009 Revenue %
Customer 1 $127,376 29.1% $106,879 29.0%
Customer 2 110,432 25.2 82,970 22.5
Customer 3 56,658 12.9 58,077 15.8
Others 143,812 32.8 120,045 32.7
TOTAL $438,278 100.0% $367,971 100.0%

 

Approximately 67.2% of the Company’s revenue for the year ended December 31, 2010 was generated from the three largest engagements.

 

Approximately 67.3% of the Company’s revenue for the year ended December 31, 2009 was generated from the three largest engagements.

 

 

F-20
 

 

 

PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

 

Item 1.          Indemnification of Directors and Officers

 

The articles of association of the Company provide for the indemnification of its directors and officers. Specifically, under the indemnification provisions, the Company will indemnify its directors and officers to the fullest extent permitted by law against liabilities that are incurred by the directors or officers while executing the duties of their respective offices. The directors and officers, however, will not be entitled to the indemnification if they incurred the liabilities through their own fraud, willful neglect or willful default.

 

The Company is a company limited by shares incorporated in the British Virgin Islands. As such, it is subject to and governed by the laws of the British Virgin Islands with respect to the indemnification provisions. The BVI Business Companies Act, 2004 (as revised) of the British Virgin Islands does not permit a British Virgin Islands company to indemnify its directors or officers in circumstances where the director has not acted honestly and in good faith in what he believes is in the best interests of the company.

 

The Company has entered into indemnification agreements with its directors and officers, whereby the Company agreed to indemnify its directors and officers to the fullest extent permitted by law, including indemnification against expenses and liabilities incurred in legal proceedings to which the director or officer was, or is threatened to be made, a party by reason of the fact that such director or officer is or was a director, officer, employee or agent of the Company, provided that such director or officer acted in good faith and in a manner that the director or officer reasonably believed to be in, or not opposed to, the best interest of the Company. At present, there is no pending litigation or proceeding involving a director or officer of the Company regarding which indemnification is sought, nor is the Company aware of any threatened litigation that may result in claims for indemnification.

 

Directors’ Fiduciary Duties:

 

As a matter of British Virgin Islands law, a director of a British Virgin Islands company is in the position of a fiduciary with respect to the company and, therefore, he owes the following duties to the company — a duty to act bona fide in the best interests of the company, a duty not to make a profit based on his position as director (unless the company permits him to do so) and a duty not to put himself in a position where the interests of the company conflict with his personal interest or his duty to a third party (unless that conflict is properly disclosed to the board of directors prior to a vote being taken, in which case the conflicted director may vote in accordance with the company’s Memorandum and Articles of Association).  A director of a British Virgin Islands company owes to the company a duty to act with care, diligence and skill. Section 122 of the Act provides that a director shall exercise the care, diligence, and skill that a reasonable director would exercise in the same circumstances taking into account: (a) the nature of the company , (b) the nature of the decision, and (c) the position of the director and the nature of the responsibilities undertaken by him . This is an objective test by the court and disregards a director’s past general knowledge and experience.

 

 

Item 2.          Other Expenses of Issuance and Distribution

 

All expenses, including all allocated general administrative and overhead expenses, related to the offering or the organization of the Company will be borne by the Company. Neither the company nor any shareholder has paid any premium on any policy to insure or indemnify directors or officers against any liabilities arising from the registration, offering, or sale of these securities.

 

The following table sets forth a reasonable itemized statement of all anticipated out-of-pocket and overhead expenses (subject to future contingencies) to be incurred in connection with the distribution of the securities being registered, reflecting the minimum and maximum subscription amounts.

 

II-1
 

 

 

 

 

 

    Minimum     Maximum  
             
 SEC Filing Fee   $ 64     $ 64  
 Printing and Engraving Expenses     1,000       5,000  
 Legal Fees and Expenses     2,500       15,500  
 Edgar Fees     2,800       2,800  
 Accounting Fees and Expenses     3,000       3,000  
 Blue Sky fees and Expenses     4,500       7,000  
 Miscellaneous     2,905       405  
 TOTAL   $ 16,769     $ 33,769  

 

As more shares are sold, we anticipate legal fees to increase due to the likelihood of investors being from other states which could result in state blue sky securities filings. Although our legal fees are not contingent on the number of shares sold, it is likely that the legal fees will increase as our attorney will charge us for these filings. Also, as more shares are sold, our printing expenses will increase.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

II-2
 

 

 

Item 3.        Undertakings

 

   1(a) Rule 415 Offering.  The undersigned registrant hereby undertakes:

         (1)    To file, during any period in which it offers or sales are being made, a post-effective amendment to this Registration Statement to:

                (i)    To include any prospectus required by section 10(a)(3) of the Securities Act of 1933; and

                (ii)   To reflect in the prospectus any facts or events after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate,, represent a fundamental change in the information set forth in the Registration Statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) (230.424(b) of this chapter) if, in the aggregate, the changes in volume and price represent no more than 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement; and

                (iii)    To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement:

-Provided however, that: Paragraphs (a)(1)(i) and (a)(1)(ii) of this section do not apply if the registration statement is on Form S-8, and the information required to be included in a post-effective amendment by those paragraphs is contained in reports filed with or furnished to the Commission by the registrant pursuant to section 13 or section 15(d) of the Securities Exchange Act of 1934 that are incorporated by reference in the registration statement; and

-Paragraphs (a)(1)(i), (a)(1)(ii) and (a)(1)(iii) of this section do not apply if the registration statement is on Form S-3 or Form F-3 and the information required to be included in a post-effective amendment by those paragraphs is contained in reports filed with or furnished to the Commission by the registrant pursuant to section 13 or section 15(d) of the Securities Exchange Act of 1934 that are incorporated by reference in the registration statement, or is contained in a form of prospectus filed pursuant to Rule 424(b) that is part of the registration statement.

         (2)    That for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

         (3)    To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the end of the offering.

 

         (4)    That, for the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities; The undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to his registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be considered to offer or sell such securities to purchase:

    (i) Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424;

   (ii) Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;

   (iii) The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and

   (iv) Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.

 

If the registrant is subject to Rule 430C, for the purpose of determining liability to any purchaser, the registrant will:

 

For each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use.

 

Registrant hereby undertakes to request acceleration of the effective date of the registration statement under Rule 461 of the Securities Act:

                Insofar as indemnification for liabilities arising under the Securities Act of 1933 (the "Act”) may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable.

 

 

II-3
 

 

 

 

In the event that a claim for indemnification against such liabilities (other than payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed by the Securities Act and will be governed by the final adjudication of such issue.

 

 

 

 

 

 

 

 

 

 

 

II-4
 

 

 

 

Item 4.          Unregistered Securities Issued or Sold Within One Year

 

In December 2010, the Company issued 7,500,000 ordinary shares in exchange for 100% of the outstanding equity interests in Flint Management, LLC, an Ontario, Canada limited liability corporation established in 2004. Of the 7,500,000 shares issued, the Sole Officer and Director received 7,000,000 shares and two other investors each received 500,000 shares. At the date of the exchange, the equity received for these shares was $81,800. The shares were issued under the exemption under the Securities Act of 1933, section 4(2); this section states that transactions by an issuer not involving any public offering is an exempted transaction. The company relied upon this exemption because in a private transaction in December 2010, the shareholders of a private company received their respective shares for their ownership interests in FLINT Services, Int’l, Inc. The certificates evidencing the securities bear legends stating that the shares may not be offered, sold or otherwise transferred other than pursuant to an effective registration statement under the Securities Act, or an exemption from such registration requirements.

 

 

 

 

 

 

 

 

II-5
 

 

 

 

 

 SIGNATURES

 

  

In accordance with the requirements of the Securities Act of 1933, the Registrant certifies that it has reasonable grounds to believe that it meets the requirements for filing on Form F-1 and authorized this Registration Statement to be signed on its behalf by the undersigned, in the City of Vaughn, Province of Ontario, on December 30, 2011 .

 

 

     FLINT INT’L SERVICES, INC.  
       
     By:  /s/  Russell Hiebert  
      Russell Hiebert, President, Sole Office and Director  
         

 

     FLINT INT’L SERVICES, INC.  
       
     By:  /s/  Russell Hiebert  
      Russell Hiebert, President, Sole Office and Director  
         

 

     FLINT INT’L SERVICES, INC.  
       
     By:  /s/  Russell Hiebert  
      Russell Hiebert, President, Sole Office and Director  
         

 

 

 In accordance with the requirements of the Securities Act of 1933, this Registration Statement has been signed below by the following persons, in the capacities and on the dates stated.

 

 

 Signature    Title    Date
         
 /s/ Russell Hiebert    President, Sole Office and Director, Secretary    December 30, 2011
 Russell Hiebert        
         
 /s/  Russell Hiebert    Chief Executive Officer    December 30, 2011
 Russell Hiebert        
         
 /s/  Russell Hiebert    Chief Financial Officer    December 30, 2011
 Russell Hiebert        
         
 /s/  Russell Hiebert    Chief Accounting Officer    December 30, 2011
 Russell Hiebert        

 

 

 

 

 

 

 

 

 

 

II-6
 

 

 

 

Item 5.       Exhibits

 

                The following Exhibits are filed as part of the Registration Statement:

 

 Exhibit No.    Identification of Exhibit
2.1 -Articles of Incorporation*
2.4 -By Laws*
3.1 -Specimen Share Certificate*
4.1 -Form of Subscription*
5.1 -Opinion and Consent of Forbes Hare*
5.2 -Opinion and Consent of The McCall Law Firm*
8.1 -Opinion and consent of Law Offices of J. Hamilton McMenamy
21 -Subsidiaries of Registrant*
23.1 -Consent of EFP Rotenberg, LLP CPAs
99.1 -2007 and 2008 Financial Statements

 

 

*Previously filed

 

 

 

 

 

 

 

II-7
 

EX-8.1 2 ex8one.htm OPINION AND CONSENT

 

 

Exhibit 8.1

 

 

December 6, 2011

 

Flint Int'l Services, Inc.

5732 HWY 7 West, Unit 15

Vaughn, ON L4L 3A2

Canada

 

 

RE: Sale of Flint Int'l Services, Inc. (the "Company") Common Shares

 

 

Ladies and Gentlemen:

 

I am acting as special U.S. federal income tax counsel to Flint Int'l Services, Inc., an exempted company incorporated under the laws of the British Virgin Islands (the “Company”), in connection with the preparation of the registration statement on Form F-1, as amended (the “Registration Statement”), and the related preliminary prospectus (the “Prospectus”) with respect to the Company’s Common Shares (the “Common Shares”), to be offered in the Company’s initial public offering. The Company is filing the Registration Statement with the Securities and Exchange Commission (the “Commission”) under the Securities Act of 1933, as amended (the “Act”). Any defined term used and not defined herein has the meaning given to it in the Registration Statement.

In connection with rendering the opinion set forth below, I have examined originals or copies, certified or otherwise identified to our satisfaction, of each of:

1. Registration Statements and the Prospectus, and

2. such other documents, certificates and records as we have deemed necessary or appropriate as the basis for the opinion as set forth herein.

I have relied, without independent investigation, as to factual matters on, and assumed the accuracy of, the representations and warranties contained in the above-referenced documents (the “Documents”). In addition, I have assumed the legal capacity of all natural persons executing the Documents and such other certificates and documents, the genuineness of all signatures thereon, the authority of all persons signing the Documents on behalf of the parties thereto, the authenticity of all Documents submitted to us as originals, and the conformity of the originals of all copies submitted to us as electronic mail, telecopies, photocopies, or conformed copies.

In rendering the opinion set forth below, I have also assumed that: (i) there are no agreements or understandings, other than as set forth in the Documents, whether in written form or otherwise, pertaining to the offering by the Company of the Common Shares; (ii) each Document has been duly authorized by each party thereto; (iii) each Document has been duly executed and delivered by each party thereto; (iv) each party of each Document has the requisite power and authority (corporate, partnership, or other) to execute, deliver, and perform each Document to which it is a party; (v) each Document constitutes a legal, valid, and binding agreement of the parties to such Document enforceable against such parties in accordance with its terms; (vi) each of the parties to the Document will duly comply (without waiver) with the terms of the relevant Document; (vii) the Company will conduct its activities only as provided in the Documents; and (viii) there have been no amendments or supplements to the Documents.

Based on the foregoing, and subject to any assumptions, exceptions, limitations, qualifications and conditions set forth herein, in our opinion the discussion contained in the Registration Statement and the Prospectus under the headings “Risk factors – We may be classified as a passive foreign investment company in the current taxable year or in the future" and “Taxation – Passive Foreign Investment Company Considerations", which could result in materially adverse U.S. federal income tax consequences to U.S. investors in our shares, will not apply because it is our opinion that Flint Int'l Services, Inc. does not meet the requirements to be classified as a Passive Foreign Investment Company for the most current tax year. The statements of law or legal conclusions in the Registration Statement under the caption(s) "Taxation" and "Taxation - Dividends" and "Taxation - Material United States federal income tax considerations" and "Taxation - Sale or Other Disposition of Ordinary Shares" fairly describes the material United States federal income tax consequences to U.S. Holders (as defined therein) of the acquisition, ownership and disposition of the Common Shares under currently applicable law and are accurate based on current U.S. federal income tax law and that such statements constitute our opinion.

The foregoing opinion is based on the U.S. Internal Revenue Code of 1986, as amended, U.S. Treasury regulations promulgated thereunder, and administrative and judicial interpretations thereof, all of which are subject to change. There can be no assurance that existing law will not change or that contrary positions will not be taken by the U.S. Internal Revenue Service. Any such change might be retroactive and might affect the opinion set forth above.

The foregoing opinion is limited to the U.S. federal income tax matters addressed herein, and no other opinions are rendered with respect to other U.S. federal tax matters or to any issues arising under the tax laws of any other country, or any state or locality. This opinion letter is rendered as of the date hereof and we undertake no obligation to update the opinions expressed herein after the date of this letter.

I hereby consent to the filing of this opinion with the Commission as an exhibit to the Registration Statement and to the reference to us in the Prospectus. In giving such consent, we do not hereby admit that we are in the category of persons whose consent is required under Section 7 of the Act and the rules and regulations of the Commission promulgated thereunder.

 

     
   Very Truly Yours,  
     
  /s/ J. Hamilton McMenamy  
  J. Hamilton McMenamy  

 

EX-99.1 3 ex99one.htm 2007 AND 2008 FINANCIAL STATEMENTS

 

 EXHIBIT 99.1 

 

 

FLINT INT’L SERVICES, INC.
Consolidated Balance Sheets
December 31, 2008 and 2007
(Unaudited)      
ASSETS  2008  2007
Current Assets          
    Cash and Cash Equivalents  $13,155   $11,877 
    Accounts Receivable - net   29,160    36,442 
           
Total Current Assets   42,295    48,319 
           
Fixed Assets,  - net   15,509    17,504 
           
Other Assets   7,940    0 
           
TOTAL ASSETS  $65,744   $65,823 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Current Liabilities          
    Accounts Payable  $13,465   $6,005 
    Accrued Expenses   57,474    63,517 
    GST Payable   2,228    1,548 
                         Total Current Liabilities   73,167    71,070 
Long-Term Liabilities          
    Amounts Due Shareholder   0    6,142 
Total Long-Term Liabilities   0    6,142 
           
                             TOTAL LIABILITIES   73,167    77,212 
           
           
Shareholders’ Equity          
Preferred Shares, $.001 par value, 20,000,000 shares authorized,          
-0- and -0- shares issued and outstanding   0    0 
Ordinary shares, $.001 par value, 50,000,000 shares authorized,          
7,500,000 and 7,500,000 shares issued and outstanding   7,500    7,500 
Additional Paid-In Capital   21,674    21,674 
Cumulative Translation Adjustment   195    (4,066)
Retained Earnings / Accumulated Deficit   (36,792)   (36,497)
Total Shareholders' Equity   (7,423)   (11,389)
           
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY  $65,744   $65,823 
           
The accompanying notes are an integral part of these consolidated financial statements          

 

 

 

 

 

 

 

 
 

 

 

FLINT INT’L SERVICES, INC

Consolidated Statements of Operations

For The Years Ended December 31, 2008 and 2007

 

 

(Unaudited)      
   2008  2007
           
REVENUES   230,891    275,717 
           
COST OF SALES, inclusive of depreciation of $4,561 and $3,114   161,983    226,042 
GROSS PROFIT   58,908    49,675 
           
OPERATING EXPENSES          
General & Administrative   59,203    53,540 
  TOTAL OPERATING EXPENSES   59,203    53,540 
NET OPERATING INCOME/(LOSS)   (295)   (3,865)
           
NET INCOME/(LOSS)  $(295)  $(3,865)
           
           
EARNINGS PER SHARE, BASIC AND DILUTED          
Weighted Average Number of  Shares Outstanding   7,500,000    7,500,000 
Earnings/(Loss) per Ordinary Share, Basic and Diluted  $(0.00)  $(0.00)
           
           

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 

 

 

 
 

 

FLINT INT’L SERVICES, INC.

Consolidated Statements of Cash Flows

For the Years Ended December 31, 2008 and 2007

 

 

(Unaudited)      
   2008  2007
CASH FLOWS FROM OPERATING ACTIVITIES          
Net Income (Loss)  $(295)  $(3,865)
Adjustments to reconcile net income to net cash          
 provided by operating activities:          
  Depreciation Expense   4,561    3,114 
           
  Effect of Foreign Exchange   4,261    (6,264)
Changes in Assets and Liabilities:          
  (Increase)/Decrease in Accounts Receivable   7,282    23,351 
  (Increase)/Decrease Advances Shareholder   0    6,142 
  (Increase)/Decrease Other Assets   (7,940)   0 
  Increase/(Decrease) in Accounts Payable   7,460    (11,744)
  Increase/(Decrease) in Accrued Expenses and GST Payable   (5,363)   11,262 
Net Cash Used From Operating Activities   9,966    21,996 
           
CASH FLOWS FROM INVESTING ACTIVITIES          
           
  Purchase of Fixed Assets   (2,566)   (18,747)
           
CASH FLOWS FROM FINANCING ACTIVITIES          
  Amounts due Shareholder   6,142    0 
           
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS   1,258    3,250 
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR   11,877    8,627 
           
CASH AND CASH EQUIVALENTS AT END OF YEAR  $13,135   $11,877 
           
           
SUPPLEMENTAL DISCLOSURES          
Cumulative Translation Adjustment  $4,261   $(6,264)

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

EX-23.1 4 ex23one.htm CONSENT

 

 

 

Exhibit 23.1

 

 

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

 

We hereby consent to the use in this Registration Statement on Form F-1/A of our reports dated May 13, 2011, relating to the consolidated financial statements of Flint Int’l Services, Inc. We also consent to the reference to us under the caption Experts in the Prospectus.

 

 

/s/ EFP Rotenberg, LLP

 

EFP Rotenberg, LLP

Rochester, New York

December 30, 2011

 

EX-101.INS 5 flinttc-20110929.xml XBRL INSTANCE FILE 0001520287 2011-01-01 2011-09-30 0001520287 2011-09-30 0001520287 2010-12-31 0001520287 2010-01-01 2010-09-30 0001520287 2009-12-31 0001520287 2010-09-30 0001520287 us-gaap:CommonStockMember 2009-12-31 0001520287 us-gaap:CommonStockMember 2010-12-31 0001520287 us-gaap:CommonStockMember 2011-09-30 0001520287 us-gaap:AdditionalPaidInCapitalMember 2009-12-31 0001520287 us-gaap:AdditionalPaidInCapitalMember 2010-12-31 0001520287 us-gaap:AdditionalPaidInCapitalMember 2011-09-30 0001520287 us-gaap:RetainedEarningsMember 2010-01-01 2010-12-31 0001520287 us-gaap:RetainedEarningsMember 2011-01-01 2011-09-30 0001520287 us-gaap:RetainedEarningsMember 2009-12-31 0001520287 us-gaap:RetainedEarningsMember 2010-12-31 0001520287 us-gaap:RetainedEarningsMember 2011-09-30 0001520287 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2010-01-01 2010-12-31 0001520287 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2011-01-01 2011-09-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares Flint Int'l Services, Inc. 0001520287 F-1 2011-09-30 false --12-31 No No Yes Smaller Reporting Company Q3 2011 10746 25975 31772 47221 284940 56740 295686 82715 250 5097 44500 48600 6604 6898 9626 7641 60730 63139 356666 150951 98661 3766 82924 71487 181585 75253 46686 48762 46686 48762 228271 124015 0 0 7500 7500 7500 7500 7500 21674 21674 21674 21674 21674 -8313 0 107534 -2238 -988 -2238 109772 128395 26936 356666 150951 .001 .001 7500000 7500000 7500000 7500000 7500000 7500000 .001 .001 0 0 0 0 527824 318633 285627 151267 242197 167366 103760 84577 103760 84577 138437 82789 419 0 138856 82789 -29084 -471 109772 82318 -1250 109772 7500000 7500000 .01 .01 3342 3846 -10392 2743 -228199 45866 2024 -51523 294 0 -1985 3235 94894 -13052 11437 -28219 -19232 45214 4813 0 -810 -2724 0 -27041 -15229 15449 -8313 2857 29084 471 2299 -8313 <p>Nature of Activities, History and Organization: &#160; Flint Int'l Services, Inc. was incorporated on December 29, 2010 under the laws of the Cayman Islands in order to purchase 100% of the outstanding interests of Flint Management, LLC, a Canadian corporation.&#160; In May 2011, we completed a merger/redomestication into our wholly owned subsidiary based in the British Virgin Islands, also named Flint Int'l Services, Inc., which was formed as a business company with limited liability (meaning the liability of shareholders is limited to the price paid for their shares). The British Virgin Islands corporation became the surviving entity along with its Memorandum and Articles. &#160; Flint Management, LLC (&#147;Flint LLC&#148;) is a wholly owned subsidiary of Flint Int&#146;l Services, Inc. (&#147;FLINT&#148; or &#147;the Company&#148; or &#147;we&#148;) and was formed in January 2004 as an Ontario, Canada Corporation.&#160; Flint LLC, is an education company that tailor-makes courses designed to cover a specific topic or range of topics in a concise, easy to understand, computer-based format. &#160; FLINT, a private holding company incorporated under the laws of the Cayman Islands but now existing under the laws of the British Virgin Islands, was formed in order to acquire 100% of the outstanding membership interests of Flint Management, LLC.&#160;&#160;On December 31, 2010, FLINT issued 7,500,000 ordinary shares in exchange for a 100% equity interest in Flint Management, LLC.&#160;&#160;As a result of the share exchange, Flint Management, LLC became the wholly owned subsidiary of FLINT.&#160;&#160;As a result, the members of Flint Management, LLC own a majority of the voting shares of FLINT.&#160;&#160;The transaction was accounted for as a reverse merger whereby Flint Management, LLC was considered to be the accounting acquirer as its members retained control of FLINT after the exchange, although FLINT is the legal parent company.&#160;&#160;The share exchange was treated as a recapitalization of FLINT.&#160;&#160;As such, Flint Management, LLC, (and its historical financial statements) is the continuing entity for financial reporting purposes. The financial statements have been prepared as if Flint Management, LLC had always been the reporting company and then on the share exchange date, had changed its name and reorganized its capital stock.&#160;&#160;At the time of the exchange transaction, FLINT had no assets or liabilities and Flint Management, LLC had assets of approximately $144,000 with equity of approximately $22,300. &#160; The capital structure of FLINT is presented as a consolidated entity as if the transaction had been effected in 2004 to consistently reflect the number of shares outstanding. However, the capital structure as presented is different that the capital structure that appears in the historical statements of Flint Management, LLC, in earlier periods due to the recapitalization accounting. &#160; The Company operates on a calendar year-end.&#160;&#160;&#160;&#160;Due to the nature of their operations, the Company operates in only one business segment. &#160; Basis of Accounting and Consolidation: &#160; The Company prepares its financial statements on the accrual basis of accounting.&#160;&#160;It has one wholly owned subsidiary, Flint Management, LLC., which is consolidated. All intercompany balances and transactions are eliminated.&#160;&#160; &#160; The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States and applicable Securities and Exchange Commission (&#147;SEC&#148;) regulations. &#160; Significant Accounting Policies: &#160; The Company&#146;s management selects accounting principles generally accepted in the United States of America and adopts methods for their application.&#160;&#160;The application of accounting principles requires the estimating, matching and timing of revenue and expense. &#160; The financial statements and notes are representations of the Company&#146;s management which is responsible for their integrity and objectivity. Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud.&#160;&#160;The Company's system of internal&#160;&#160;accounting control is designed to assure, among other items, that&#160;&#160;1) recorded&#160;&#160;transactions&#160;&#160;are valid;&#160;&#160;2) valid&#160;&#160;transactions&#160;&#160;are recorded;&#160;&#160;and&#160;&#160;3) transactions&#160;&#160;are&#160;&#160;recorded in the proper&#160;&#160;period in a timely&#160;&#160;manner to produce financial&#160;&#160;statements which present fairly the financial&#160;&#160;condition,&#160;&#160;results of operations&#160;&#160;and cash&#160;&#160;flows of the&#160;&#160;Company&#160;&#160;for the&#160;&#160;respective&#160;&#160;periods&#160;&#160;being presented.&#160; &#160;</p> <p>F-5 &#160; &#160; &#160; &#160;Cash and Cash Equivalents: &#160; All highly liquid investments with original maturities of three months or less are included in cash and cash equivalents.&#160;&#160;All deposits are maintained in Canada Deposit Insurance Corporation (CDIC) insured depository accounts in local financial institutions and balances are insured up to $100,000. &#160; Fair Value of Financial Instruments: &#160; In accordance with the reporting requirements of ASC 820 the Company&#160;&#160;calculates the fair value of its assets and&#160;&#160;liabilities which qualify as financial&#160;&#160;instruments&#160;&#160;under this statement and includes this additional information in the notes to the financial statements&#160;&#160;when the fair value is different&#160;&#160;than the&#160;&#160;carrying&#160;&#160;value of those financial instruments.&#160;&#160; &#160; The carrying amounts of cash, cash equivalents, accounts receivable, accounts payable and notes payable approximate&#160;&#160;their fair values due to the short-term maturities of these instruments.&#160;&#160;The carrying amount of the Company&#146;s marketable securities and capital leases approximate fair value due to the stated interest rates approximating market rates. &#160; Accounts Receivable: &#160; Accounts receivable are carried at their face amount, less an allowance for doubtful accounts.&#160;&#160;On a periodic basis, the Company evaluates accounts receivable and establishes the allowance for doubtful accounts based on a combination of specific customer circumstances and credit conditions, based on a history of write offs and collections.&#160;&#160;The Company&#146;s policy is generally not to charge interest on trade receivables after the invoice becomes past due.&#160;&#160;A receivable is considered past due if payments have not been received within agreed upon invoice terms.&#160;&#160;&#160;The Company provides an allowance for all receivables that are greater than 90 days old. Allowances for Doubtful Accounts totaled $0 at September 30, 2011 and December 31, 2010.&#160;&#160;Write offs are recorded at a time when a customer receivable is deemed uncollectible. &#160; Fixed Assets: &#160; Fixed assets are stated at cost if purchased, or at fair value in a nonmonetary exchange, less accumulated depreciation. &#160;Major renewals and improvements are capitalized; minor replacements, maintenance and repairs are charged to current operations. Depreciation is computed by applying the straight-line method over the estimated useful lives of the assets.&#160; &#160; Revenue Recognition: &#160; The Company recognizes revenue in accordance with ASC 605-10.&#160;&#160;Revenue will be recognized only when all of the following criteria have been met: &#160; ? Persuasive evidence of an arrangement exists; ? Ownership and all risks of loss have been transferred to buyer, which is generally upon shipment or at the time the service is provided; ? The price is fixed and determinable; and ? Collectability is reasonably assured. &#160; All services are billed when rendered and payment is due upon receipt of invoice. &#160; Advertising: &#160; Advertising costs consist primarily of print media and internet banners and are expensed as incurred.&#160;&#160;The Company did not incur any advertising expenses in the nine months ended September 30, 2011 and 2010. &#160; Cost of Sales: &#160; Cost of sales consists primarily of depreciation expense, payroll and development expense. &#160; Income Taxes: &#160; The Company has adopted ASC 740-10 which requires the use of the liability method in the computation of income tax expense and the current and deferred income taxes payable.&#160;&#160;Income taxes are provided for all items included in the statements of operations for the periods ended September 30, 2011 and 2010. &#160; &#160;</p> <p>F-6 &#160; &#160; &#160; Deferred income taxes arise from temporary differences resulting from differences between the financial statement and tax basis of assets and liabilities.&#160;&#160;Deferred income taxes are classified as current or non-current, depending on the classification of the assets and liabilities to which they relate.&#160;&#160;Deferred income taxes arising from temporary differences that are not related to an asset or liability are classified as current or non-current depending on the periods in which those temporary differences are expected to reverse.&#160;&#160;The Company&#146;s primary temporary differences relate to an accrued consulting expense not deductible in the current tax reporting period. &#160; In accordance with ASC 740-10-50, Accounting for Uncertainty in Income Taxes, the Company recognizes the tax benefits from uncertain tax positions only if it is more than likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position.&#160;&#160;The tax benefits recognized in the financial statements from such positions are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement.&#160;&#160;Interest and/or penalties related to income tax matters, if incurred, are recognized as a component of income tax expense.&#160;&#160;The Company&#146;s income tax filings are subject to audit by various taxing authorities.&#160;&#160;The Company&#146;s open audit periods are 2008, 2009 and 2010. &#160; Earnings per Share: &#160; Earnings per share (basic) is calculated by dividing the net income (loss) by the weighted average number of ordinary shares outstanding for the period covered.&#160;&#160;As the Company has no potentially dilutive securities, fully diluted earnings per share is equal to earnings per share (basic). &#160; Foreign Currency Translation The accompanying financial statements are presented in United States dollars. The reporting currency of the Company is USD and the functional currency of Flint Int&#146;l Services, Inc and its wholly owned subsidiary Flint Management, LLC is the Canadian Dollar (CD). The financial statements are translated into United States dollars from Canadian dollars at year-end exchange rates as to assets and liabilities and average exchange rates as to revenues and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred. &#160;&#160; Use of Estimates: &#160; The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures.&#160;&#160;Accordingly, actual results could differ from those estimates. &#160; Employee Benefit Plans: &#160; The Company has no employee benefit plans.</p> . Fixed assets at September 30, 2011and December 31, 2010 are as follows: <table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="vertical-align: bottom"> <td style="width: 76%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 1%; border-bottom: black 1pt solid">&#160;</td> <td style="width: 9%; border-bottom: black 1pt solid; padding-bottom: 1.5pt"> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0">&#160;</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: center">2011</p></td> <td style="width: 1%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 1%; border-bottom: black 1pt solid">&#160;</td> <td style="width: 9%; border-bottom: black 1pt solid; text-align: center">&#160; &#160;&#160;&#160;&#160;&#160;&#160;2010</td> <td style="width: 1%">&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td>Autos</td> <td>&#160;</td> <td>$</td> <td style="text-align: right">0</td> <td>&#160;</td> <td>&#160;</td> <td>$</td> <td style="text-align: right">18,747</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>Office Equipment</td> <td>&#160;</td> <td>&#160;</td> <td style="text-align: right">8,375</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td style="text-align: right">7,565</td> <td>&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="vertical-align: bottom">Less: Accumulated Depreciation</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom; border-bottom: black 1pt solid">&#160;</td> <td style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: right">(8,125</td> <td style="vertical-align: top">)</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom; border-bottom: black 1pt solid">&#160;</td> <td style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: right">(21,215</td> <td style="vertical-align: top">)</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>Total Fixed Assets</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">$</td> <td style="border-bottom: black 1pt solid; text-align: right">250</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">$</td> <td style="border-bottom: black 1pt solid; text-align: right">5,097</td> <td>&#160;</td></tr> </table> . Depreciation expense for the nine months ended September 30, 2011 and 2010 was $3,342 and $3,846, respectively. The Company purchased $810 of computer equipment in 2011. The Company disposed of $18,747 of assets in 2011 for cash of $4,813 generating a gain on the sale of $419. <p>On December 31, 2010, FLINT issued 7,500,000 ordinary shares in exchange for a 100%&#160;&#160;equity interest in Flint Management, LLC.&#160;&#160;As a result of the share exchange, Flint Management, LLC became the wholly owned subsidiary of FLINT.&#160;&#160;As a result, the members of Flint Management, LLC owned a majority of the voting shares in the capital of FLINT.&#160;&#160;The transaction was accounted for as a reverse merger whereby Flint Management, LLC was considered to be the accounting acquirer as its members retained control of FLINT after the exchange, although FLINT is the legal parent company.&#160;&#160;The share exchange was treated as a recapitalization of FLINT.&#160;&#160;As such, Flint Management, LLC, (and its historical financial statements) is the continuing entity for financial reporting purposes. The financial statements have been prepared as if FLINT had always been the reporting company and then on the share exchange date, had changed its name and reorganized its share capital. No additional shares have been issued in the nine months ended September 30, 2011. &#160; The Company is currently authorized to issue 20,000,000 preferred shares at a par value of $.001 per share.&#160;&#160;There were no shares issued and outstanding as of September 30, 2011 and December 31, 2010. &#160; The Company is currently authorized to issue 50,000,000 ordinary shares at a par value of $.001 per share.&#160;&#160;These shares have full voting rights.&#160;&#160;There were 7,500,000 shares issued and outstanding as of September 30, 2011 and December 31, 2010. &#160; The Company does not have any share option plans or warrants.</p> .<p>The Company follows ASC 740.&#160;&#160;Deferred income taxes reflect the net effect of (a) temporary difference between carrying amounts of assets and liabilities for financial purposes and the amounts used for income tax reporting purposes, and (b) net operating loss carryforwards (&#147;NOL&#148;).&#160;&#160;&#160;&#160;&#160;No net provision for refundable BVI (British Virgin Islands) income tax has been made in the accompanying statement of loss because no recoverable taxes were paid previously.&#160; &#160; The Company had net income for the nine months ended September 30, 2011 of approximately $109,770 and a net loss of approximately $1,250 for the year ended December 31, 2010. &#160; Deferred tax assets at September 30, 2011 and December 31, 2010 consisted of the following:</p> <p></p> <table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="vertical-align: bottom"> <td>&#160;</td> <td>&#160;</td> <td colspan="2" style="border-bottom: black 1pt solid; text-align: center">2011</td> <td>&#160;</td> <td>&#160;</td> <td colspan="2" style="border-bottom: black 1pt solid; text-align: center">2010</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="width: 76%">Current:</td> <td style="width: 1%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 9%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 9%">&#160;</td> <td style="width: 1%">&#160;</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>&#160; &#160;&#160;&#160;BVI</td> <td>&#160;</td> <td>$</td> <td style="text-align: right">0</td> <td>&#160;</td> <td>&#160;</td> <td>$</td> <td style="text-align: right">0</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td>&#160; &#160;&#160;&#160;Canada</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right">29,083</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right">1,370</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>&#160; &#160;&#160;&#160;&#160;&#160;Total current provision</td> <td>&#160;</td> <td style="border-bottom: windowtext 1.5pt double">&#160;</td> <td style="border-bottom: windowtext 1.5pt double; text-align: right">29,083</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: windowtext 1.5pt double">&#160;</td> <td style="border-bottom: windowtext 1.5pt double; text-align: right">1,370</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>Deferred:</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td>&#160; &#160;&#160;&#160;BVI</td> <td>&#160;</td> <td>&#160;</td> <td style="text-align: right">0</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td style="text-align: right">0</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>&#160; &#160;&#160;&#160;Canada</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right">6,898</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right">6,898</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td>&#160; &#160;&#160;&#160;&#160;&#160;Total deferred provision (credit)</td> <td>&#160;</td> <td style="border-bottom: windowtext 1.5pt double">&#160;</td> <td style="border-bottom: windowtext 1.5pt double; text-align: right">(6,898</td> <td>)</td> <td>&#160;</td> <td style="border-bottom: windowtext 1.5pt double">&#160;</td> <td style="border-bottom: windowtext 1.5pt double; text-align: right">(6,898</td> <td>)</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td>The significant components of deferred tax assets (liabilities) consist of the following:</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: center">2011</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: center">2010</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td>&#160; &#160;&#160;&#160;&#160;&#160;&#160;&#160;Accrued Consulting Services</td> <td>&#160;</td> <td style="border-bottom: black 2.25pt double">&#160;</td> <td style="border-bottom: black 2.25pt double; text-align: right">6,898</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 2.25pt double">&#160;</td> <td style="border-bottom: black 2.25pt double; text-align: right">6,898</td> <td>&#160;</td></tr> <tr style="background-color: white"> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: top">&#160;</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: top">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="vertical-align: bottom">Amounts recognized in the balance sheet consist of the following:</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom; border-bottom: black 1pt solid">&#160;</td> <td style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center">2011</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom">&#160;</td> <td style="vertical-align: bottom; border-bottom: black 1pt solid">&#160;</td> <td style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center">2010</td> <td style="vertical-align: top">&#160;</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>&#160; &#160;&#160;&#160;Deferred tax asset</td> <td>&#160;</td> <td style="border-bottom: black 2.25pt double">$</td> <td style="border-bottom: black 2.25pt double; text-align: right">6,898</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 2.25pt double">$</td> <td style="border-bottom: black 2.25pt double; text-align: right">6,898</td> <td>&#160;</td></tr> </table> <p></p> <p></p> <p></p> <p>The realization of deferred tax benefit is contingent upon future earnings</p> <p></p> .<p>The Company has retained earnings through September 30, 2011 totaling $107,534 and had working capital of $114,101.&#160;&#160; Because of the small amount of retained earnings and low working capital, the Company will require additional working capital to develop its business operations. &#160;&#160; The Company has experienced no loan defaults, labor stoppages, legal proceedings or any other operating interruption in 2011 or 2010.&#160;&#160;Therefore, these items will not factor into whether the business continues as a going concern, and accordingly, management has not made any plans to dispose of assets or factor receivables to assist in generating working capital. &#160; The Company intends to raise additional working capital either through private placements, public offerings and/or bank financing, or additional loans from Management if there is need for liquidity.&#160;Management may also consider reducing administrative costs.&#160;There are no assurances that the Company will be able to either (1) achieve a level of revenues adequate to generate sufficient cash flow from operations; or (2) obtain additional financing through either private placement, public offerings and/or bank financing necessary to support the Company&#146;s working capital requirements.&#160;&#160;To the extent that funds generated from private placements, public offerings and/or bank financing are insufficient, the Company will have to raise additional working capital.&#160;&#160;&#160;No assurance can be given that additional financing will be available, or if available, will be on terms acceptable to the Company.&#160;&#160;If adequate working capital is not generated from operations, financing is not available, or the Management cannot loan sufficient funds, the Company may not be able to continue its operations. &#160; Management believes that the efforts it has made to promote its operation will continue for the foreseeable future.&#160;&#160;These conditions raise substantial doubt about the Company&#146;s ability to continue as a going concern.&#160;&#160;The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue as a going concern</p> .<p>During 2011 and 2010 and the following related party transaction took place. &#183;&#160;&#160;</p> <p>2011: o&#160;&#160; There were no transactions in 2011. &#183;&#160;&#160;</p> <p>2010:</p> <p>o&#160;&#160; Mr. Hiebert invoiced the Company $21,721 for consulting services during 2010.&#160;&#160;As of December 31, 2010 the total owed by the Company to Mr. Hiebert is $48,762.</p> <p>o&#160;&#160; The Company advanced Mr. Hiebert $21,646 during 2010.&#160;&#160;As of December 31, 2010 the total due the Company from Mr. Hiebert is $48,600 </p> The company's revenue is broken out as follows. <table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="vertical-align: bottom"> <td>&#160;</td> <td>&#160;</td> <td colspan="2" style="border-bottom: black 1pt solid; padding-bottom: 1.5pt"> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: center">2011</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: center">9 mos</p></td> <td>&#160;</td> <td>&#160;</td> <td colspan="2" style="border-bottom: black 1pt solid; text-align: center">Percent of Revenue</td> <td>&#160;</td> <td>&#160;</td> <td colspan="2" style="border-bottom: black 1pt solid; padding-bottom: 1.5pt"> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: center">2010</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: center">9 mos</p></td> <td>&#160;</td> <td>&#160;</td> <td colspan="2" style="border-bottom: black 1pt solid; text-align: center">Percent of Revenue</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="width: 52%">Consulting Services</td> <td style="width: 1%; text-align: right">&#160;</td> <td style="width: 1%">$</td> <td style="width: 9%; text-align: right">527,824</td> <td style="width: 1%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 9%; text-align: right">100.0</td> <td style="width: 1%">&#160;</td> <td style="width: 1%; text-align: right">&#160;</td> <td style="width: 1%">$</td> <td style="width: 9%; text-align: right">307,246</td> <td style="width: 1%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 1%">&#160;</td> <td style="width: 9%; text-align: right">96.4</td> <td style="width: 1%">&#160;</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>Web Design</td> <td style="text-align: right">&#160;</td> <td>&#160;</td> <td style="text-align: right">0</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td style="text-align: right">0.0</td> <td>&#160;</td> <td style="text-align: right">&#160;</td> <td>&#160;</td> <td style="text-align: right">9,616</td> <td>&#160;</td> <td>&#160;</td> <td>&#160;</td> <td style="text-align: right">3.0</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td>Other</td> <td style="text-align: right">&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right">0</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right">0.0</td> <td>&#160;</td> <td style="text-align: right">&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right">1,771</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 1pt solid">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right">0.6</td> <td>&#160;</td></tr> <tr style="vertical-align: bottom; background-color: white"> <td>TOTAL</td> <td style="text-align: right">&#160;</td> <td style="border-bottom: black 2.25pt double">$</td> <td style="border-bottom: black 2.25pt double; text-align: right">527,824</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 2.25pt double">&#160;</td> <td style="border-bottom: black 2.25pt double; text-align: right">100.0</td> <td>%</td> <td style="text-align: right">&#160;</td> <td style="border-bottom: black 2.25pt double">&#160;</td> <td style="border-bottom: black 2.25pt double; text-align: right">318,633</td> <td>&#160;</td> <td>&#160;</td> <td style="border-bottom: black 2.25pt double">&#160;</td> <td style="border-bottom: black 2.25pt double; text-align: right">100.0</td> <td>%</td></tr> </table> We are an education technology company that tailor-makes electronic lessons and courses in an easily accessible, interactive bundle. In 2011 and in 2010 we had three major customers/engagements through nine months. <table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="vertical-align: top"> <td style="width: 30%; border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">Customers</td> <td style="width: 22%; border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">2011 Revenue</td> <td style="width: 13%; border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">%</td> <td style="width: 23%; border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">2010 Revenue</td> <td style="width: 12%; border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">%</td></tr> <tr style="vertical-align: top"> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">Customer 1</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">$418,062</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">79.2%</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">$128,312</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">40.3%</td></tr> <tr style="vertical-align: top"> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">Customer 2</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">53,413</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">10.1</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">83,133</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">26.1</td></tr> <tr style="vertical-align: top"> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">Customer 3</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">46,051</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">8.7</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">50,457</td> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">15.8</td></tr> <tr style="vertical-align: top"> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">Others</td> <td style="border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">10,298</td> <td style="border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">2.0</td> <td style="border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">56,731</td> <td style="border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">17.8</td></tr> <tr style="vertical-align: top"> <td style="padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">TOTAL</td> <td style="border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">$527,824</td> <td style="border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">100.0%</td> <td style="border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">$318,633</td> <td style="border-bottom: windowtext 1pt solid; padding-right: 5.4pt; padding-left: 5.4pt; text-align: center">100.0%</td></tr> </table> . <p>Approximately 98.0% of the Company&#146;s revenue for the year ended September 30, 2011 was generated from the three largest engagements. &#160; Approximately 82.2% of the Company&#146;s revenue for the year ended September 30, 2010 was generated from the three largest engagements of which the two largest were different in 2010 versus 2011. &#160; Note: The customers in 2011 are not recurring from 2010 (i.e. Customer 1 in 2011 is different to Customer 1 in 2010.</p> <p>* &#177;+ * a,</p> EX-101.SCH 6 flinttc-20110929.xsd XBRL SCHEMA FILE 0001 - Document - Document and Entity Information link:presentationLink link:calculationLink link:definitionLink 0002 - Statement - Consolidated Balance Sheets (Unaudited) link:presentationLink link:calculationLink link:definitionLink 0003 - Statement - Consolidated Balance Sheets (Parenthetical) link:presentationLink link:calculationLink link:definitionLink 0004 - Statement - Consolidated Statements of Cash Flows (Unaudited) link:presentationLink link:calculationLink link:definitionLink 0005 - Statement - Consolidated Statements of Operations (Unaudited) link:presentationLink link:calculationLink link:definitionLink 0006 - Disclosure - Note 1 - Nature of Activities and Significant Accounting Policies link:presentationLink link:calculationLink link:definitionLink 0007 - Disclosure - Note 2 - Fixed Assets link:presentationLink link:calculationLink link:definitionLink 0008 - Disclosure - Note 3 - Equity link:presentationLink link:calculationLink link:definitionLink 0009 - Disclosure - Note 4 - Income Taxes link:presentationLink link:calculationLink link:definitionLink 0010 - Disclosure - Note 5 - Financial Condition and Going Concern link:presentationLink link:calculationLink link:definitionLink 0011 - Disclosure - Note 6 - Related Parties link:presentationLink link:calculationLink link:definitionLink 0012 - Disclosure - Note 7 - Revenue link:presentationLink link:calculationLink link:definitionLink 0013 - Disclosure - Note 8 - Revenue Concentration link:presentationLink link:calculationLink link:definitionLink 0014 - Statement - Consolidated Statement of Stockholders' Equity link:presentationLink link:calculationLink link:definitionLink EX-101.CAL 7 flinttc-20110929_cal.xml XBRL CALCULATION FILE EX-101.DEF 8 flinttc-20110929_def.xml XBRL DEFINITION FILE EX-101.LAB 9 flinttc-20110929_lab.xml XBRL LABEL FILE Ordinary Shares Statement, Equity Components [Axis] Paid-In Capital Accumulated Other Comprehensive Income (Loss) Cumulative Deficit Accumulated Other Comprehensive Income (Loss) Document And Entity Information Entity Registrant Name Entity Central Index Key Document Type Document Period End Date Amendment Flag Current Fiscal Year End Date Is Entity a Well-known Seasoned Issuer? Is Entity a Voluntary Filer? Is Entity's Reporting Status Current? Entity Filer Category Entity Public Float Entity Common Stock, Shares Outstanding Document Fiscal Period Focus Document Fiscal Year Focus Statement of Financial Position [Abstract] ASSETS Current Assets Cash and Cash Equivalents Accounts Receivable - net Total Current Assets Fixed Assets, net Other Assets: Due From Shareholder Long-Term Deferred Tax Asset Other Assets Total Other Assets TOTAL ASSETS LIABILITIES AND SHAREHOLDERS EQUITY Current Liabilities Accounts Payable Accrued Expenses Total Current Liabilities Long-Term Liabilities Amounts Due Shareholder Total Long-Term Liabilities TOTAL LIABILITIES Shareholders’ Equity Preferred Shares, $.001 par value, 20,000,000 shares authorized, -0- and -0- shares issued and outstanding Ordinary shares, $.001 par value, 50,000,000 shares authorized, 7,500,000 and 7,500,000 shares issued and outstanding Additional Paid-in Capital Cumulative Translation Adjustment Retained Earnings / Accumulated Deficit Total Shareholders' Equity TOTAL LIABILITIES AND SHAREHOLDERS EQUITY Common Stock, par value Common Stock, shares issued Common Stock, shares outstanding Preferred Stock, par value Preferred Stock, shares issued Preferred Stock, shares outstanding Statement of Cash Flows [Abstract] CASH FLOWS FROM OPERATING ACTIVITIES Net Income (Loss) Adjustments to reconcile net income to net cash Depreciation Expense Gain on sale of fixed asset Effect of Foreign Exchange Changes in Assets and Liabilities: (Increase)/Decrease in Accounts Receivable (Increase)/Decrease Advances Shareholder (Increase) Deferred Tax Asset (Increase)/Decrease Other Assets Increase/(Decrease) in Accounts Payable Increase/(Decrease) in Accrued Expenses Net Cash Used From Operating Activities CASH FLOWS FROM INVESTING ACTIVITIES Proceeds from sale of fixed assets Purchase of Fixed Assets CASH FLOWS FROM FINANCING ACTIVITIES Amounts due Shareholder NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR CASH AND CASH EQUIVALENTS AT END OF YEAR SUPPLEMENTAL DISCLOSURES Cumulative Translation Adjustment Taxes Paid Income Statement [Abstract] REVENUES COST OF SALES GROSS PROFIT OPERATING EXPENSES General & Administrative TOTAL OPERATING EXPENSES NET OPERATING INCOME/(LOSS) Gain on sale of fixed assets Net Income Before Income Taxes Income Tax (Expense) Benefit NET INCOME/(LOSS) EARNINGS PER SHARE, BASIC AND DILUTED Weighted Average Number of Shares Outstanding Earnings/(Loss) per Ordinary Share, Basic and Diluted Notes to Financial Statements Nature of Activities and Significant Accounting Policies Fixed Assets Equity Income Taxes Financial Condition and Going Concern Related Parties Revenue Revenue Concentration Statement [Table] Statement [Line Items] Ordinary Shares, beginning amount Ordinary Shares, beginning value Paid-in Capital, beginning balance Cumulative Deficit, beginning balance Foreign Currency Translation Ordinary Shares, ending amount Ordinary Shares, ending value Paid-in Capital, ending balance Cumulative Deficit, ending balance Accumulated Other Comprehensive Income (Loss) [Member] Assets, Current Assets Liabilities, Current Liabilities Stockholders' Equity Attributable to Parent Liabilities and Equity Cumulative Translation Adjustment, Net of Tax, Period Increase (Decrease) EX-101.PRE 10 flinttc-20110929_pre.xml XBRL PRESENTATION FILE XML 11 report.css IDEA: XBRL DOCUMENT /* Updated 2009-11-04 */ /* v2.2.0.24 */ /* DefRef Styles */ ..report table.authRefData{ background-color: #def; border: 2px solid #2F4497; font-size: 1em; position: absolute; } ..report table.authRefData a { display: block; font-weight: bold; } ..report table.authRefData p { margin-top: 0px; } ..report table.authRefData .hide { background-color: #2F4497; padding: 1px 3px 0px 0px; text-align: right; } ..report table.authRefData .hide a:hover { background-color: #2F4497; } ..report table.authRefData .body { height: 150px; overflow: auto; width: 400px; } ..report table.authRefData table{ font-size: 1em; } /* Report Styles */ ..pl a, .pl a:visited { color: black; text-decoration: none; } /* table */ ..report { background-color: white; border: 2px solid #acf; clear: both; color: black; font: normal 8pt Helvetica, Arial, san-serif; margin-bottom: 2em; } ..report hr { border: 1px solid #acf; } /* Top labels */ ..report th { background-color: #acf; color: black; font-weight: bold; text-align: center; } ..report th.void { background-color: transparent; color: #000000; font: bold 10pt Helvetica, Arial, san-serif; text-align: left; } ..report .pl { text-align: left; vertical-align: top; white-space: normal; width: 200px; word-wrap: break-word; } ..report td.pl a.a { cursor: pointer; display: block; width: 200px; } ..report td.pl div.a { width: 200px; } ..report td.pl a:hover { background-color: #ffc; } /* Header rows... */ ..report tr.rh { background-color: #acf; color: black; font-weight: bold; } /* Calendars... */ ..report .rc { background-color: #f0f0f0; } /* Even rows... */ ..report .re, .report .reu { background-color: #def; } ..report .reu td { border-bottom: 1px solid black; } /* Odd rows... */ ..report .ro, .report .rou { background-color: white; } ..report .rou td { border-bottom: 1px solid black; } ..report .rou table td, .report .reu table td { border-bottom: 0px solid black; } /* styles for footnote marker */ ..report .fn { white-space: nowrap; } /* styles for numeric types */ ..report .num, .report .nump { text-align: right; white-space: nowrap; } ..report .nump { padding-left: 2em; } ..report .nump { padding: 0px 0.4em 0px 2em; } /* styles for text types */ ..report .text { text-align: left; white-space: normal; } ..report .text .big { margin-bottom: 1em; width: 17em; } ..report .text .more { display: none; } ..report .text .note { font-style: italic; font-weight: bold; } ..report .text .small { width: 10em; } ..report sup { font-style: italic; } ..report .outerFootnotes { font-size: 1em; } ZIP 12 0001121781-11-000430-xbrl.zip IDEA: XBRL DOCUMENT begin 644 0001121781-11-000430-xbrl.zip M4$L#!!0````(`.)TGC_'":-CNRH``#DQ`0`4`!P`9FQI;G1T8RTR,#$Q,#DR M.2YX;6Q55`D``U<3_DY7$_Y.=7@+``$$)0X```0Y`0``[%UM<]LXDOY^5?-[=V9DJR2:I=SO)E&,GL[[)V+[8,W/[Z0HF(0D3BM0"I&WMK[]N`"1!B9)( MB7Y)3?+!L867?KK1W>AN@-2;'Q]G@75/N6!1^/;`.;0/+!IZD<_"R=N#7V_: MIS=G%Q<'UH_O_O,_+/CWYK_:;>LCHX%_;)U'7OLB'$#L/HGCQ$_(LX]*)JT]U$"?=H-M?C'0\.'\>`^9S$\+=K.\Z1XQYU M[%MG=.R.CFVWXKPQB1.1S6L_VOJ?&OX&";%C_&F!R$-Q_"C8VP.#E8?.8<0G M1ZYM.T?_^\NG&V]*9Z3-0A&3T*,'Z:B`A5_*QCFCT>A(MJ9=5WI*7C6-SA$V MWQ&1SXP`-_1?00*M?IP-,#OWCE1CH2LK[=I775G:U:=+_03U#B?1_1$T'.'B MM&VGW7'2[IR.UT+N'T%KVI&)J.LZ@TW\J1[I@$2T)X3,LP%C(NYD9]U0`@9: M>!1043I&MI0/BA?S-8-D2\F@,2Q>''OY&/4W&,%,]K9'[N@@55IDS M'5M21XZG4G)Z7#L=<_@H_`/=`VF_/1`,3??`.DIG4WKL16%,'V.+^6\//O)H MED*TG3A2OX_:'3N%D`VC8IS2EGD;^*`O2;Q^@&WN7LI#/E;2O#P#\9@Y#OG+Q? M&))^7@"0?JA%NE[.I^)J_-7*5GF/N$1(:4NC0K+;CHOV\M4*23/P-$+2%FL; M%FM_E5I5L%A[%XNUG]YB@<#7K8PI`T]LL5^C`A8L]LG=6KH0_P+X#_]* M`#K!T^Z+Y1FYLHW?*8Q82'U/Q`>LG`B_E3*4,[\F?*\UNIR%I%^4Y@75Y@7BD&_K?PK6OEGC3J_K?QK6OF7BC-//2^9)0$( MS;^*IY2CP#B=HECOZ47H13/ZIU*,RO+X%HU6C4:_J=C7J&*O(V9-0J;TZ]>; M\Q7UF%$B$D[?Z;L\Q]`GG2QM*I+`V=;,?S,EG(JU)+009*>=:0"^ZS5T?'8/ M>KDJ6QQ[F%2WXVSM\ M<[1N\E7B9V!7G`07H4\??Z:+RM1-9[1V-I/<>02N`IIO%_,:/+8=-;TYNFS6 M:VF&'Y215I[>-/.ULYGD3J'5QQX?`S*I3&9,`D$5A<($YLQG">?X,1,>"?Y) M":_+2SO=$C?-MKK^O],@^#F,'L(;4'5P\?Z%$`GL"57)7D;F^J^9;97L;U&0 MA."'%_*>K=B1W-(L)=JMY/"9SB,>0W"L[KI6IO9/]`3;9ENE*M&<@;@G$:]N M43?N8A`L30F'J,D-02ZX4^"-\5IW9_^D4C6!EIO7D4,/J$7BZ07[IU:*'SE0VX_UH^ M]1@(7+P]`#2./>CVWQS5HM48P/3&WR:`;F\TZ+T0P.P6V":`'6OU!?0!" MT%AH1[@SZZ->?VC86V'2VA2KL#IT!TZO(L%K'D%0'R^N`PB:0$=0/^;HH?99 M[)XAZ$T$]@53:=WMT6`W-.<)1:?^F;L<>3LE8?[117A/13R3/CSTUZKTKM(>]=T5=]4$GN?EM,J*#?I=YR4X MW=D.[$''7@]X%[*5%+OC=$9UR>[*8Z?7AW_+U*K3J,*0`YM";V7EUX4?UV2! M\<&>8J0AFW_-FH\WND7PM^--/8& M5"W6&?3='0$U&M8L2:92>-!HQ+(DB;H`=LX/7,Q02NG6I%;)V;M=VRFWP-7\ M0P=M\FK[7D660@:T,NN.A*NP6X^P<9-_+W8'A9QF>=9=J%9S<`U3W?#DUHMP M_^(XUC_ITAR.-3>(=_8N3G]@QAGEL^\!HE()\XE!5'PDY37(Z35#K':1_PD@ M;K])\"D2XF/$*9N$*EKS%K>PC972$V M;AK9"S%?<[-\!L:7[ZX9),_I&.^)['&DT^L8:KB=4C/8JLBX[;J=X;-#VW9# M>B/BT?#Y`6^[V/OZ1+SM0NIFA1T5CM#J0Y;QQ#0*?,J%NK:UL_&XP\[(2!!6 M9]Z-=J4XH3_J].N0-K*7T]!O3@C+9;=M=)K`M4NIKBXN(_B$Y/Z*RZM^OHQ# MKRF7E[HJBRR]`V8@O+C\>/#NT+:=TG!W'<6&0);*[SE`*A+RMHM?37IK0&&B M8*_)%4PB>V!9%=)38[E*8KP#CN_F>V+A&)3V1%4I\7T%."LEQJ\!9Y7$^2EP M%FL^S^3RJA%M#NH>CJ\)J(VYO[6UNDW^IAZ6RNZO,2Q-N;\M@"K;0!VW\I2H M/M-[&B:T\JW!C9=:W,'0+>1[:NXZ-,M>*[?YTMNPW^ELIWD6"4A_?XHB7T9H M^J[V#01I37#N#GM]=V#ZQG74]L-55SI.SW'[.^'ZB4="7/-HO)1D[2J@KNN8 M-YZ,Z6M2KBV"_J!CIA";*,MW$`<@F5-_QD)Y9S]F]_3#XYR&HO(U\,T99F?0 M-ZQU"\D&$-:5U[#;&PQV!G@UQZ=`P,_H]D;\RK+05HCLA&)/P50'D9?I&A%& M9]CME.'(R>R(I+9`P-V/:@'YB;`0/[\*SYF81T(6I:_&)==F=A1.US$`;:2V M-[2ZTK)W!&84>8'P&0!A80)2UN*.0O&>CB-.+P`A;/6Q5L?T3S5<_;PECU1\ M>`0+CCC$`H0O+F(ZDZ?J,"V/@D"NGAHHEF^W[JZOL#GFS+\D/Z]=MGM:X.L3 M+4RCB;R'?:2A6*+MCNQA=YGM%5)[(*J[#NVN>7&D(AX06L,[PU+UND"@-O7Z MN@BA^-,0W_T$PBE<^M\/4XTW(S6V2K]3-IG&U#^]!PN>T,L$I[\:KV1U[XE@ M7GT=JEKJJ06C<1XV:^*S\)"N;UJ)D9T@)CYG01+3W5+(]94APY=L(=P`SJUV M_A0XS^FR+8*:=;($-^^F)Z#Q[H+XPZZG:?C$/PXIT30E6ZD9&6[W7JXBQB>AHO:H6G/ MZ;F=)OE('R%[P@C?'94\6%MQIUU35*=0P MJY!M"FIMF;I#U]FVUV[!"CD>AA/7/,(7$OGO%[\*=!E9Q?34B]E]8\(%XW<[ MQ0RS(O5F<=>/%%RGVP1L&.)1ZLLJV`V$;U=CZ40:+#,/S M,+*03Q#?1J<>A+V<5GNN>5<='3HFT,JTFT5=WQ<,S)AP=]BK3N0RBFGJE9N/ M9>U-_FL]Z:9A[R!ON^LT@[T\K5.O5EJ>MQDOW'-=8]^H0[]I[/6O#72[34%7 M%Z;9/=WX4,(3KD/Q29*]\#PY<[7K&X(EX,\Z!\*&A9M*Z\G,;16$'`+4C MC-)CFG+RZQZW*7O4AGA2TJ'_)&I0]\W*FQ]R-NM&S\7C:Y)MV3%.,[)=\C0O M)=SWB6`A%>*<"H^SN9Y8)WX0-U]'^/)?*FY!,.^#R/M2^86!WP7QR?R[27QR M2>*$4RL:6WD0WK+^P42,+ULDH6]=\0D)V;\E(\?6=V0V/_F+T[=/K/5O3+4> MB+`8B(C/(XY+846A!4RJ]R.[HQ9^O;K]W5^<&^*"N'8]M_2_I%Q^9*E1]G8J##^0D(RD>]?;EF? M/IVU+`(40N(S$DH0*5#@\-!@\"*$D0OY5?`MZP%54'U]O0_C9Y1/*#_BU`<] M$#'SY&@D'@$:;CU,HR!86-%#"-U%M^\@0PG[/0=YB*C'\QOB$ M92P#Q$!$5DAFT'N]H`'6E'E3*>]QQ+$S_$:L.ZTX$C()%]8#BZ=6P&8,T0B4`N0M8$PI,O[]4/OUA,9..!1>P[YP#$FJ-#!]KX$>-JC/CA MT+K-^;.*O%F&N*T[Z@&/&7V1`'OWN(SJ!=4@A@C^D/`9+"G8+HP,_60F=?,4 MXD,OH.)P52^7UMSZ7O?H#DY4!_@P_6AX\@/R1_2J230K*Y=I$RQ$.K!_LJ+Z M)IU/%Y>W.0W082MOE&JN5F==EP=J`)2@D&=CK4&F_TW"!-&YMMV5:Q]:5_@. M5Q:UE(Z#JI=K=R:%EN0]M*B?:"U.M2:>DMB*"0LBWIZ1+U1H:TDX7L3SJ0#G MI_3!B^[!/(DEYN!&Q\R#S^;P$]CA>!PC[10_D;9,T$UY3-"6!5YO@>.E&Y`F MW)+4$[#AMK(5Y)7$Y@I+%%*X:,F@AO?X9E]45'7Y6H$O^)]*;N8NB:TP>K#H M([@_G*ITE*1>KMFMI<7)G!912>5:GS63GE%,V;R"^S(6,?_M2GFRS,EV'.5D M6Y84%"RQO,`_:/5LNV7;MI5>!M(6BW"I/CR3YDP46*H>KDM18;?JH$Z5PA`+ MAB9!G'(N*6;46FL,5GD&.6"=,T4)(7=KB%LIX5;F7[2@U\H6::!W)W]$7'M! M''8?27W0HMI(%OU>G`<"4B.(VK&I+W%(Z2IP8#2"ZKT$N`01WRW6`,-YP&R` M=>@E;>Y."8=DX4"J9G)Z])8IMUS?;='F*V]]95Q89!QK+<^7A`3Q-$HFTTQ[ ME!70"0G`X^M7`DD[6RN$XBI+_#%$.:D4M`0\]?X"'5]L75&1>-,U"M.ROD?W MB'Q/9?@">W)@C4')P=?`;R+]#@;Q@^8G$X"`+H0:BG'.:J3-#SJ`EQ$!J MU80L'Q"T+)Q*?:#$@-&#',EII((XW:"%+ND+?+:D7-RQ)!6S&4WM("-H:'CJ M89!Z"*Y.E3]!AH%1O4<4Y7H-P[0^J'%CB\SG/'J$8#RF8/1_=;I=Z;!D#*#= MT6HOUVUU;+L0!^`J:4YAC7CBI9%NIM.P2(*&!8U$$X.HVI>[1AJ#R"6,EPP; M^94K1N7=`^7QY38L]T.P5!'#!`".TW$`/>0,H;RLE$57PMP&#B6,?T0/Z!=: MLOLJ?F+`1AY\!N2E0:K=NG20;`*)4<)%&GP:1I)KL`I]UL;-N$D0'N#7JZAO MZ@#Z"4T#PA5KSEW3RL+HT,>*Y!D`RD'&!5B/\@F7,!9`J@U_EBIGV6_G.90P M2VM46!IE-SV47%?(XVX=XAX3TCQZUE^>HM;%8`"O1`F5,^6^%S3\+%.>Y5S) M9%F[!N6B2]V(-G*"IU'01OPIJH!V%`-M!.YW&>D/T:R@1'/K"I6`.C@1Q; MGNK>4"_AN3M+KQI)$/@$+818J/1&`G#SH9!B<#I)5$&@F+#<0!B-03.!53$T M*LWNURE2GH3`3I\MIG+J%!V.V)-_5'"(30"8$H4?S650`:&!+XR<3\MH*<$H M1`-*=?-^TH.7@N-4QC`JX,#,>B:/"%O`8NQ-4TN+4;\F.`M73PG*3ZFZL;'B M;#(MTCM>IDDX*(SD6G.Y[2K/JF^II5G")G'G1@-#Y^CU455RV:#A3&0HB;2B MNS^H*K,LE%/)C=`:)QS+3""6+Y"$!-2?2"&`X\8O"0)G%`54;B9%,G)59'`* MPO2+0D63E)DIR!%4&!*65'XSB`LAF)PQ5QHTXMBY M%'GF]'P:(T_PUYB3I-S@#:W]NR@A538FIUX(6UDQ\82P`1P]!*PSK!-$4H(, MGV]H2=F53>R@):*?@'V_I-ET9J6X0%/N88_S2_<@5R7JLL.NLZ?H2@F`R,L^ M[OQ@59BZ[.-,%HA;^X&Y//TLZZVV?97%8V08+,IZ@7V$NES'(S_Q3!,LZ6Y8 MI#(G;8?6F#"NZS'Q=,LDH"#JU6BM6_XM&A"G;P%^,0L;!-81H8110+.^/SN_.(,$$ANIGTXI:^7Z/A9.%T3%W!._ MM)/%B0Z0`',>/DFNU&3)'"WFKXZJT*Q$G1_!&"SU(DV,T+/)`2@$^K.5-;A8 MC8>*R:7>:G7,"9O]S9DU=.V23:]H:"3PY`F+R`T3H=VGT*2(53JWQEN9J:&R M^']!H,O&,M?::.4L9[:L65;L-"S<,U/'(H6NM0=W5:QX9F]2A`959%05?)5` MR*A`9Q-E46@9]8>I3N!1'ND^`#(QT[3230$"R74^Q=-?H5/6EDD<(C)!E_1- M2VE;`"YAJE19$<*M--$:@:;56C&P5J[K/+MI;'PXU]<@\^@J^R1/VLOE0+7< MEE3XDDO]Y]7-;'6!3I7I!CAI6H6,>D M8P+^0+'?TKX57$4`FYOT%!A5^E%R%X^3+`8LEZ2E6+*39%22A> MRP!BV)Y&ISKJWP)%GZ%AP4!'AK,[3#9U6I$=07B)B*,9?OD>XUXRPRI+FK!Z MX&[5!7+E`P!R/JFNC,@JTP.L.%K86(^#C)JJ"&MCIE.B37/,YA;H"O+T"XQ# M%HNFA$]HKAF8_G/B4T-.PJC2PDX:X.\*BZVY%Y`;S:D&ZQ//,M!%4:#VG&V3&YW\(`BL2F4Y+!>QB%$&!1_+I' MB2:O_2N/D-^CP"`G>^K-!/@+GI(`8R%](($R$#;#94VS:Y[5(K'T?&)!SBX' MS`/P0#.UE<@XC.+&1;,C3JSH,*XGD,:A#AGUEQ'D`?RA93Z1IW1;'AY"A+60 M=0GIZI7[Y00?&VT'$//I(H8E3RV-0H-6D$105)X`U#ZK`BAIE\?7EGY5$?SO M19.0;2S_<=7GW[+6H8:55*X@%I-0^G:OO48'4Z(/#.SECN83^ZJ4J30P"%(. MQA$:B@CU,:8L&*$=,_%%RC#`9[%S>C)950_*F00[.P MPML1:LI;TIL+UK'D,V'=2I8@+!E-BC3",F,_".G1XI$_`^',PA06;%+R>WG\ MI5FJ`@XX73`BPHA.+W2K9;"TL]"7!C"Z6\#`N*;[N?1P4B")'&<+&'#L= M.6#2DGG'+\B]"[S*R5.?U2&'!6T]OM8A=V9E2ICTKCEIK':%,T+L>U$7JK^D M^!?E*4)6I$5>F$I,$>;@NF`%#"D67X(H7DJ1WO8D,N9+$,RP='>C\YU<6"X5Q3&NQF:(U+H@913#8D?P&3!S><_JDY'W(9SM+^6O'!3\@%$F,JRD M7LT]\?GYMDD5ZF:66W@&SRZT".J0RG=PS6#-/3N+M86'^H0'8>_N@NDRP\GK MROD+8^[2RMJ8OI)#D%TU,[P\VPE3RG$J"9*0C5VZL6#XDQ:23LP2`<,)J_ER M"AHI="EV:J,C4,0.L0+/2]!/1B"@@@XL7O,,LX:.9I1XSIQ->>57ZDM*-(2JEY6RO1+.9:3C+N:0 M]0+6_#/&/.AGNBRI$+?YNC:`4K"UV:-'*MZ_4[?"Z[5Z2<<[5K#JB42[ZJL? M/11,;Q<4%C'G+%AB\EELOJ02&<@ MA-9PFJF1F"-TZ!1O1P/W&^9>>!NCH3L7["F&9\@8)Q.$C=V(35^P9+(L"CC@ M;3T<*YM"D??EB1SD'!UB0>"@D5F M/^3VV7#&V_,0BUO).]**@F^TS59X^P>I^()`R55:(AG[#`J'WD)^5RD8'+3K MNF,\WMQ+^_&FBJW@2X+*K4PV?7.%1QCW>60C'M;KQH*$G M>7&.UO>%V@?WLGZ.\+F`C@%*V4`%LKUM`!7E@2[GR+#/$E/Q35K0#RBCBQAD M'$$Q(9GV,ZPH@_>+W+7F"+AXJ3\A`D=.7ED0D@$P\0`]QKB802E_BI=IQNH+ M!=87!CY_&X10NEO9*M+XF\5&R'P&QJ2?2(B8`>-2@Q:]C3B/WWY]KRVX.>A( MZ9(VWR"\AHQ)E$./A4*_E:$E[?@K">U3>'CQGF:`<8Z+SH[@>2(!49%R;,9V M;K#^UR.HWX+B4A"?'%@FO:*IC.U:3!+M)5#2:WTW486)#5P`+(MJU:1]B1N3 MT#Y2`QU5_#X-KQW]R@M<0,#$4WF#$K9](7YCH_][Z7+8ODLPHD5;9U8,#`;` M8@I;@$7$-.%A;H%V[(!9&%`&8!NBO+4S1-X/X?)[M^29L9U&>#;K$MSJVNT8GSP?:.R^G=A_Z]YIG!^3T M$"R^X!JT>3FM3D[:!X1=1Q]1.M&WJXP+6@11E"[]*.0AP&VYDNP96X6$_A`EL5W^=/(:WICIMZ0XXV& MW_!3Q5ME-MO]JO>`-_44F5`@./)A83W@$T'=#OWRYPS(JL M4M]?[K^.<+.Y"6$%7-L4ED+@4)G$R43\[=V[[[__X0>;:L!?O5EE<5I. M<-UUP%^=[9ZWR?L$37`BJX)A^XS_Z'1Z8V?4'QU"Q)'6\OX6;,NRE?PTGZ.? M7Q^DS3&UFFMCIS<:-+O"#R=ZY`R&!Q%=N=)[[M1'?0X/G:A@D/'/?R6*?T*T:_%4-N^868_GUO MB:MJ-^%>`5]*$3WK.;U^EWX'/X[[0T?DV.A(9DT4LJD4T$6$;"%J4^>,$ M6>1P+F7F>5ZGX`*84<>.@)SC9VS=&.$Y^0I-A0"0^%3?&7L](H$=+9P$(6[\ M,,_,]*.`G_4N.X4";K5O_+N[P6*MK`>Y"E3<]--BVQ?PP)1QV[V@+(M\(P>F M*I-BGG M.?E2I>P!!RI-')8@2AG]1H>1BI3`03C*`15L&,DLFI49:?$3#S24O4QIJ6SU94SI1(&.2SW535!T\V M#0JKB-$YI<7(YB@-DB9,$W$J/T*4YGM49LWB("6X`)*L@6DLJ3%YZ]G-CW"1 M>P(R9J;+OZI;>LG!NWEB_Q#,,`RCZ]+A:_N?TAU]3)NSDRYZA=O8`S=4J$,0 M9+)P`;+\W+^P`F`4P(FWFB5!I`0U5-1U2L/I.*?ZP$K6]S%#]MN*T=$1O_/K M"R(\5H6#&55*A,%G8"UGJ9E__?'3!_6?\>N+VG4$\I]`G>%X!(.CY.XYX9?G M<*O2>2%O__.C.+?7`[HP)X81)X;:(K0_U"G^>=`YQXPIO"Q:+RM"_A!H`@.> M&([AY;Q7>XQ*<&%6+F(9HG4)1KD8_9J9\("]S'5+A0[WTAF-W#PP2]^F"5@> M=N!*ID?$`+`.*QL:/??H$T M8,3BNQ?=%X?<86WAG&:N[4A\?$6RUVIS7GVCGM7C?:[4IWSIN.->*]W*CS]YS^F-GE(R MCZ.%K)=6"H$H.+VV^1]M_<#PG,7WR&4&Y5"F?`$,+1V&1C/Y;EF M-!(&F%*CE+%.Z4VY_L9V`.?Z!(F]N#,B;"Z[<^=VB9N@4GP='&IMLW] M)%PC#TI@RG^2K:"IIK^LPZ'2K1]Y9;N=[O&,`LLG3\'8/SD>5$KY'OJSD>R) M9_89E331`E+:]9EJQNPIL@]+UGISITN_;A3&D:6P17H;!-DA1N"?-^&HMF5R M&N)Z,IRND>-\Q*W8M"=S&VK7^&%_:';4,[!SVCEUBX!:D\.B'9#)\C_6?YU+ M*Q62.PK.!57*A2M=H^6.\7PJN3I?45LP755J#T)R5'@EN'L3"?Z!NE^$V?HA MZ5IV(#@"BG7ZC:Z"E=TFE&%C0>Y2#6R\R)QY[L@9]/H$R$8L\'VL"CXC$MY^5B@M5P41!!*'K#DRX;`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`C_B>RP*;(X-4 M%JA+Q5E_[(R&76O1R^IYTB.FU>;/OOAD1)M#X%R'_>$1YD/=M,Q46++*$MDW MNSBCH>L*VQ[;8]]LU>&8WH*Q%@6?YK+URMLUM94:ZSDWN-OJ8D%CPF!V3V-50PLVXI MRT;&O!1WL>D-:RHY.Y+'OW["[Z`K M$W[WP3-82M?:'=N2FF?=D3/N]O<=^G"B&WVS?-YP'G>. M5&_W)->]YXZ<;G_8ZM5[C'6_'':.).Q-!!Y_#Z[!JD=DZ&Z:#Y>R?9G\7!)G MJA3`<89H;C*7SM"KV,WM7('>82OP^`8`_NH3NMD?<^%;@%%]DMW;KGFW0PFT MBB>>,QK]N;#:ICP_JZ&ZQPI<\5]0&"P[#8)`BY=+::* M8Z^"Q8T,9^<8,Z->Y(F%(#0RLM/=N>EYZ#5'8(T31+&M0:IH6^W-M@;7=9=V/7@' M'6]#B!IY#0\?[:P/![([[#8QUNBRTZTAKT>8E-<=.SVOD4GUW4[O%*2I$68, M>D[?JS#NCC>2YW8:V1_CGN-5F:O'&ZD[+,ZHI7+4""_Z0\<=-+.^G8JF04?< M&*[3'S0RDC?HC-LK1N27K6'J-60&>*[3K4H,:IB<;IVH9D.T#(;.J%=C"S:U M4J,VBW5-[UY#O#JKC0MH;)NY';>&Y=<4?W8ZH9Z$U*20'%(D; M=^%"<"3B7`MQ1,H6@<)TZ<#@][?A]);G<1_KAPA;K3K"9-I7A"W&5NEVBR9, MAIQ0)I=V'2DD-E'!"4P9(OA7">&!B7OTS?.P$W1$?N_3V7)A:E"0Q=N/N-7@ MY6\5A:/1Z[^+;X7OY(\;7L/=/KY__O4O_WCUQW42A1/\%_[[?U!+`P04```` M"`#B=)X_81;'%"P&``!R,@``&``<`&9L:6YT=&,M,C`Q,3`Y,CE?8V%L+GAM M;%54"0`#5Q/^3E<3_DYU>`L``00E#@``!#D!``#56M]SVC@0?K^9^Q]T].&N M#\8V-&VAR74XTG0RDTLR(>W<6T>Q9=!52%22`_GO;V5L\\LVHH'@RT,"]N[J M6WV[TBK:TX^S,4./1"HJ^%G#;WH-1'@@0LJ'9XTO`Z-I#2F(>8"4[. M&EPT/O[YZR\(?DY_7YONNWW+9W[W>ZK4[7:UG:U5C' M*K?KS;ST9ZY^RBC_WC6_'K`B"$C@JCM3]*RQY,VTW11RZ+8\SW?_^?MJ$(S( M&#N4&S("TLBTC)4B/;_3Z;C)VTQT0S)Q-QVC[69P%#S]Q3?63(4N.$ZR`/S$VDB0Z:Z2JCJ'>Z[0Z9M!7-NKZ M:0+9H:@)[@9R?PYG7W`E&`TA^L*_,#/3.Q@1HI4%R*VZAT5XBR7,T(AH&F#V M'+B%AO:.W60H,9RJFZB/U>B"B>FNLUQIXZ"(;R9F<87H>P[D32-[P7PM-/&= M:U@`);F)>H&FCU13HB!Y!G3(:02\0BH%@8@AE_CP%K`%\-["D^>:WIM_+>>" MSDC84\HN-TMU]H:H[7SZ$65-:J+,W1"T+]U[@@SF0O+HK;/DC*UO>%Z!P,\ M$AX32T`;\GM#\CZSG%#`M;3=U;9?BQ-,94-P/`#8%'S$R5TM-]+.43++#)4:K<$4OU=0>7HJDG`R0D MI!`L2_)4$;+I6.PYNI8!#KGZZ97A>G.6*5*UE MQTW[6-S8N%P[GJXH?J`L.Y7L;,@>?S'>A9D25VO'BA4=/\'#"V5("0$53-68`)LBI42\ M5LFQG93_0/G>,7_TM8+K5)G:Q=3 M?3$>"V[#RJ;D\3/,G[>$+UXK:SH"XI4SC^:<2: MG2U.UX^D((C'<7*+.70;;>E9?:NQ%WU'/#+AYN MNVLM<_347??S"KZ_]-5F<7-5?L_9WN6><\76ZY>YIZUNN%/EQ\(&$A$R M5E!B9N7F]L6]*>C&RMTYL7=G8>9EW'EV2U;NY%O3"T!5P(0"6_#%F$:F66!N MW7BWL)]T"RR-@!9#H,48A_2ZN)\K=^==H3NFD2!10^MW;8>`N-'EE:-[7XC. MI/_Z%G0(7,4-7SFX3B$XD]-S-93J'1+B+KU>&7#?*P1^DG">&D.YM22"$WLH M-WA(CTI;PG+X?B%\DY>I)LI5#PETLU4L1]@J1/@N09BJ'!+9EFZQ'&:[$.;[ M!4RT9N!%-YO*?K'`L``00E#@``!#D!``#=6UUSXC84?>],_X/*/K1]<(QA MLPGLICLT'SN9R2:9D-WIVXZP+Z#&2*DD)^R_[Y6P#009FPU?;1X(R+I7Y^C< M*^F*Y,/'\2@F3R`5$_RD%AS4:P1X*"+&!R>U+UVOTSV]O*P1I2F/:"PXG-2X MJ'W\X^>?"/Y\^,7SR`6#.&J3,Q%ZE[POWI-K.H(V^00<)-5"OB=?:9R8%G'! M8I#D5(P>8]"`#R8#MTGS(`#B>17"?GE[C)W.]3ZL>W[S\_/!UP\T6*G=1FV#PW#X0<^(UZ/?#_^GS5#8

*R"UJMEF^?9ET7>EJZZ1A-/X.3>\:GDYA/7M;-,TU>T/":P<%81;5,)SO94L1P!WUB M?F/XY*/V\:G6(4;,R#?/?)0R&0'7'1Z=<\WT=Z.K'%FLB-\Z&TKHG]124\]$ M2;W5:)E!WU0QU]\?,9$4,WE0(_Z/X3P57(F811BHT9\T-M/;'0)H50%DJ>UF M$=Y2B3,T!,U"&K\&KM/1VK&;9`:CJ;KIGU(UO(C%\ZJSO-3'1A'?/)IU&*/O M-9`7G:P%\[70$'C7N%9*N.EW0LV>F&:@,'FZ;,!9'W7%5`I#D6`N\<$M8@OQ M>04FKW6]-GX-[X*-(>HH52TW"VW6AJCIG?^3X,I4$SJN M+*G39FV(#G'>.2XOC,:8"1$S$8\!\TE@@&!#"++*%K"BI[6A?^?=06PR%Y=% M73U+BLS6ANL(!W@"GD!%0`O]UX;D./-L)>!:5MW5RXTWMX;?]+M:A`]#$4=X M7JZH\"Z;@K)8=&317X3'G:SM76WE'-^9/&7$9M)Y8D92 MNPTB7*6$RW`'=2?N0RMXZHSDWFST6G\D=[A!0H6%7HX^<*(W*9E:DMQT@S@7 MZ[\<8,,)\,@"3$TV"*RD`LQ1-ITHCZ]_9JM M'"F?C%$LPCD:L;G[%])YV+6'U#Y5/7M2390WH/31M]_$0*Q5UF*+7:\>I)?] M;]+F;SDVG#NXQ+=YF,>T![$=^ULZ4ZZ^_AY`OZ>]:26P!';:[R7D:?QT9`8^ M/>E7+*C)1I-B]%@5[+ M."_*UZCO5*D78,_2^Y8BA0JZKU69Q=N?,EF6SKBH0N!_K,ZWP,%A70)E-R&O M70Q?JZ`E621B<[:8-R6.U`HI;B\MVGZ6JSGU1M<.=JG8- M>G)8N1)JR0W0BV[[K(63T>*T'^UTVHN.C!="`AOPTT1*X.'W>TFYHF'Z[8W] M%-MK]T[T=Z*TF0ZD>]._I^-;D$S@*A%*H`K.8/*[6-'M(=CG8-FV#HMQ>#SS M#8K_8GX0_8/YCXM)NWDQ_RJ`+?\"4$L#!!0````(`.)TGC_L(7WLBQ8``#8N M`0`8`!P`9FQI;G1T8RTR,#$Q,#DR.5]L86(N>&UL550)``-7$_Y.5Q/^3G5X M"P`!!"4.```$.0$``-U=_V_;.);__8#['WB9PTX+Q'&28F\OF>D.'-OI&.O: M/MOI[&!P*!2)3K251:\DI\G]]4=2DBV)7T0Y+O6Z!=HF]GO4YY$?D8_DX^// MOSRO`_2$H]@GX?N3B[/S$X1#EWA^^/#^Y&[1Z2WZH]$)BA,G])R`A/C]24A. M?OGKO_\;HG]^_H].!]WZ./"NT8"XG5&X(C^AB;/&U^@##G'D)"3Z"7UR@BW[ MA-SZ`8Y0GZPW`4XP_2)]\#5Z=W:!4:=C4.PG''HDNIN/=L4^)LGFNMO]^O7K M64B>G*\D^A*?N<2LN`791B[>E?5\'P5GSRN*>>`D]/?+\XN+[L5E]]WY\N+J M^O+J^OS2L-S$2;;QKMSSY_/L3ZK^<^"'7Z[9/_=.C!%MA#"^?H[]]R<%:[Z^ M.R/10_?R_/RB^_>/XX7[B-=.QP]98[CX)-=BI5G[#-ZG62?/49X)0<31%&7Z7=#_$`;VV,/NF(/ MNO@O]J`?LH_'SCT.3A"3I*Q3VG55*BM3ZMH&.\.13[QA>!CJJG9+\.F[$R6O M,*"H;]V$)4F]/-'+=*FJFT8MR MZ$[DUMB?271=0@>'3=()TII.U5<166L?GU40T0A]#NYWY:4U21^I`%X2BW#, MQ_ME$7U=[&;)U0"69!X7#SMWBY*_3B#I43O2"%H\.Q?!S=U]8>Q1A+@I> MXS`9_G/K)R_,*Z/^79C$O6<_5AA9[/O$,GF#F^-PK[SL:G@YZVAZK1L4DY(_A%RFD5P%#.!&65 MP_X1&=QJYQW>"GDK<\".IA5P9#N3`8.M4AK%*I MY[K;]39@CAF:)H_9`L&N!)06@=Z,21R_A4&T.4XT(E"/WR(M2Q3"=ND MF!YPD5]R23#DTL*K,JN?\HJ1:(!7ONLG,.A38#PG?--^JX&^U>&QJ5FEH=)4 MV2H5GW!T3W9SQ=2X2:42FJG:(.,AQC`>-M%KO3<\`&R5=KDJHKHH548%[6-V ME#%VSQ[(4]?#?MI'TA^J72/]Z'.*8HX??(8\3-A*>L5PM9@-;M6!9#Q2R;3. MF1I@57YDE-C+\HV-]FC1IUR-G&`4>OCY;_A%:9P@9Y<8"IAE9E2$`%%#CDS! MC4P8<6E$Q=M@1]Z/+6FQ$K/*7]OB@@Q43H'B=R!:7@)(.5@PF39;>;=#Q;9G M-;94Y&RWNQ1FE0`E(5!,D"%34B(5IBZ$Q_?,VV!'CP+Q&)C;P'F0V%7YWA8; MI+!R%I2^!-'Z,D3"9"6704RHC;;N;Z.(8?1CUPE^QTZD[@S4HK884`Z3Z1()MF#C1"X]KJ^Z9 M:N3LDD@!LTR>BA`@TLB1Z![Y[&Q"GNC"OD+%+!@F\,A4*`H"((*)2T"`5 M1%RRQ3%F'X26AI=-MPF/UZ=]E[I;U"I9'F\,#*B,.AH-0$0R@*E:6N6:B*N> M9E&#J*#=YAI<.K%+EWUNZ6X M2ONL8:L!9IPI2+;#&`&JG"\[,8!LJ6*KXPI?JSDZ4XX0H3Q=W?JA$[H^?0-( M[&L"$IJIMA*O;&",-&Q9H]*X5SO>625(4CC[75]M"G;P M`^0(XE`WB\@&1\G+C.+EPA5;-+&!'R113IY,+V.`<@JO6[] M9^QEM#J%T^GP,Q-&DS&II$TF::`6"201`\,;-3;AS#L_RY**7L.@RF"+;VF# MS#$_;3-SHL3'\82VFW;$JM6R22%#$XITJE$!0RTSG,(:YA8CII9NDCR2P,,1 M$+;A%:;(O:7S3#M8_CJ,?>?>#WPSVAFK6^5?0Z-*1#34A]F-!XM1\,%ZDT&:/%K;S[\=3H>#.<+-/R?N]'R=W!,-=NSU"FTQ$:#W4NU M-$3&-=O'+"C"X%2^,S%S7MBN1,T>@$*XC=TC.6#9]E%9$@R'M/"4&TB9-!CR M1%OL%4BMME40M$P:!=`*82I2D,@BAR8A"A-$P^<-#F,HO8S87QIWK&V/5&8C M%"P/7(E/O_,(;G"2+MJ9^SPRG9;(I(:OX)6H`*8O,D&I7E(%1[+!%B])\ZTE MG8[EC:5Z^)5M);4"&)*9H!237*0^$MM:`K>KU&0+"S6W.P:SSKMESJ)IZ2=L&RL$8$@PN-URFAK$PV6XO\#E8?&Z\W%H:F M^$\__/?EQ5]^RM+_PZ#6+,IVO;EENFAVJ:3=$#\EU')DGR`&ACYJ;$+J_EPR M.U=\BO[S[/S\`FV<"#TQO5-T>7YZ?L[_HC@]>^QLDT<2^?^'O5/4.>_P*';V M?_:USU+Q>/Q3\FU.*1_E*ASMD0I!K*6+<-0')2HR8+BG`*:\!2=6\>[/6M[] MY?3/V9>,9_O?O@,.*J[84*W2J:0!7'8B7?"4BX+AIQZ?,/W;22-^RXD/[)83 M@X3S+%?\+8FP_Q"FBW+NRS)RPCA(,X-[_]BF@3@3G$Q72^=9O5I\_"'=!T\?`>7>^F6V:VSH*ZFBO#^/UJ]Y`4JB@[)(114V:*+9Y)XS:$-W] M,*(6&.H:0ZTR,5=$N2;JHN(U':`NDQ'GC<83S+9G[&8S=5@K/4I\\F7`XB3] M1U#3\[IHIP.#I&#%IQT2EP:+;X9H:Y<;88>D%6:0,R>:1CP9C,H M?NZIUFQI)E]GBF)RKU(#,[":8Q5\O%)>N]W,'QP)TY4QGF#:JZ^$LG1+9)-! M5A"L*`J15!)\>B*55H"`DDF=E=-,I55:*3)RFLC#)5A]-DXIR\`M+I:7_AN. MGZ;*[6W'-!E%S33!4+(17,T^#LCAM&R!6@`' M6)E1]6-LK5;;1*L9:6M40%.N?KQ5\0[2E@2'PP=&'BTEO\BF['T]\6Z'8^_8BFL^&\ MMQQ-/J!>?SGZ!"@`D9J\WT545TM1QC(E17@5MNT%(!%)0%7E")4Y[N7RQPJ5 MR?=[>:@U?1U&M)>.610_:R^?Y\?<&[GG[#>&"<;;/,`;"M3GH1S965)%K4HE[:8V M4T(M9S$3Q,`P4XU-2)M7D,P/^<)@S`?'#]EK,PT'?KS);G^8KK3)=&IT;++( M"'Z13UH%.\RZ2ID5X@>V]JC;C38!6Z4:TT&49;%#^RHZTUKQ/+(.G"QXP]4* MNW3>.'QV'REP/*>U,`WEB=[[)*2=]I;VVUD'3D(5*5]?K$W>'JL2BM1^;9E@ M^M4C&2)<]L:+Y??=I.&3*'\`C!>#^C`1=F(\P.G_!:\EBXBN<:J;%&"3[,T- M*]+:7!L,@1M#%A84."UCZF=F*?;X.8M"+]"L9U)%-MEZ9J8_0$ M%?4`4U,)MDK*-[GNVVZNS0DJWI+Q_9"SG*O@%756+0@:<>6&-J5QN93OBM12 MZ"84[WE/#FV"&%YRBCS/=;KXL72>LYGE#0[Q2GDPHE:KC03G-2;(\IHK5,"0 MT@RGFH%@TYA+O!M^5"E+*:1;.3!3;=DW51I3XY4*>F"HV`"L28\(+_>S>@#( M,B\V'CAV>C`&\HH99N-VI@28AG*D50[F>MTWN>;;DN,)*KNFU$BS?)MFJJT3 MTB`GIXD>;%J:Y>U4,Q-@.D_S<(=7QTM`#61Y70`+&,8VABP+1N`A6$PQO=!I MIXSVVJ!YFUYPK@IW_BFJJ4;'\FV=]?`KUW6J%<`0T02E&$V=ZB!60[+M5R#=*?66 M>53+DO3]9:Q)`5:YV-BP$C&-M>&PM"ED@;(4S2.;T;,]T<)]LS"( MJA@-;OW0"=TCC/O:@@",^P:&&HS[FE+`$/E@Z'7C_NUHTIOT(8[[XJ1S0A*< M+X0%7;%574K`BK M1_`/,*YT)+^!/AC&'@!:6$@8+NGDJC\?]A;#[IO!,/WI+?T,\;Z8I<'A/[#T M-Y]ZX^%$?X&@]2;NT9$GBE[H(*-.!&NB^/G2:K-N>",M$MJ=Z`)(FT&7CJ:R M%D2]);H9?AA-)FQHG=ZBWX>]^;]FL[YKH5F'H38JN!GP1HTZI)\;-&<;F7SS M8Z;#`.>7&B^VFTWZV_[K4;@BT3I-A5EW!.D81;>3(_CUE2%/*'QXN6`&M2,: M(YQ@OIO-QL./]&7IC=%@M.B/IXN[.909Q3ZAJS8=;#.'[75E6O7@CF%^:7QX M38%67X0.C)]%8CI8?B#$XQXECIY\ M%\<+$JA3EZH5[*:9K`->3C*ID@9#FUJ(@LUH"8,!N\"K/%JPQAO1R-MD M1RWL(E>4PF"84X=0N%UKE^)I^/?9<+(`TY_@D!H2T/ZPYZW]T&=&L"F:/AM( MK9;5?L?,A%)?I%8\JQO+`,<+9;6<,`YG2K&$ZQ?NVL+DOT%PG8K7UR%;`(O;.S$VSF-\ON\4SOT_EQHE]E\YX!WZP3;!7L[IEK&TU M6U\SDTI)^?WB*;GJ+49]'G`U&X[OE<`"# MIK]A_^&1643?1^QQ-5\+=&;P"%)75L`R;E#W(O")Q&Q4`AKZ'H*Z2 M."\#986@M!0VY4K+05-H%Z34O+6'O>N@^M@#^E8PI#3#*?2EF58WO2X`T1D# MFF:>?TI$VK>RDGANR*RLU])Q17].$I?S[/SJ\HJS+/OP,S_/LB39L2PGV(5D MJ+:LFBC:X%IS0QC=S+5:9UQCJ()/R1197ON=ZC[P!LC<\&8;^R&.XP&.WR@/*L=D?'FQFL8=L7$CK#'XMP>E5;#++!'R16#IY,+PR`"D.HOG\ID_"],0@=PL_$.8%]EE% M1B$,OA521[SP@U9T^L9V#LWIUZ@$NZ<4&IM6/LA@K`Z&J\TQ"\9GC#8G8)&N!']*\52PQ2JUO M>(2"K3J-1ZN(DC?YZE+!O`!',T5\+WAQ0-Z'%/G.D@:3(1--JXPV-Z5$V7HU M.)PTQJH@7>HQA$D:U`.$@OG"[5*3`;\J9'=^+0-8GD07)>#0109+?=_]'UP, MR&G5':RQ'V(>059G9$&P%78(0*4,V4G!8TD5FH8I3!1Q62U=OF&U]\EZ34*^ M%B3LFLL:0"-:^]IM+G>FJ(@.^6?1I MR31-\<046VJ)?>(AEN=B%&8W/I MM=1`_Q5H^]6:[4TEDZ2\\&XR5: M-EA8!\^NPLZ?4TSEU;Y+\WH/%&+^3A.\M4X/YO+?H?,)NT7TR5-5K?"=^YT` MFZ0.:JW7F;7,OZC+";#%&J`V<3A!M%_!!M4X_1&SPP'2M\U4&=#)].:8A3L, M]B5D%\66RL@/FV9![7^DI;6UV)4&T67WX$K;L"@`J9VDN(2VX%*GF7/7EI>@ MSM<`+C%#30:&^IC+;QJYL[N-5$-840I0]6K`5:NZ(-HV?VONNBW>$@NRJDWJ MN*6J%4-.Y7L\52E`%:T!)^[S[$5_1*DPZB5)Y-]O$[9%R`[>S!P85&<9-8U: MITX'4%L90]6\*3Q*L#[4^5O.NF%ENH?3O,>QHW&:^U/$4JJ0%8M1/D5IZ2@O M'NUO!I?0I?C1F/Y$/\X_HO_<4RWZR?\#4$L#!!0````(`.)TGC^GO=Q[?A`` M`/GK```8`!P`9FQI;G1T8RTR,#$Q,#DR.5]P&UL550)``-7$_Y.5Q/^ M3G5X"P`!!"4.```$.0$``.U=W5/C.!)_OZK['WSLP]T]A)`P7[`SM\5W43L+ M%#"[=T]3QE82[1@I*SD0_OMKV8YCXJ^68R.%8AX&<-2=[OZIY59+:GW^97X? M.`]$2,K9EZW!]LZ60YC'?T_VG3/"B'!#+GYV?G>#F7K"3VE` MA'/$[Z'.SJ#_ MW]^^WG@3&1K0:6X%-$-]O;V^M&GBZ:YEI&ZR7?L]A?BI)SA4UK1 M/B.)I/LR$N\K]]PPZDNU7^.4ME!_]1;->NI1;S#L[0ZVY]+?6A@_LJ#@`;DF M(T?]A#Z1?NL(/@U##[K!?5]]U@=\9O>$A0?,/V$A#9\46.(^DA7DCYA-!!E] MV4I(>PKZG;WAGOK2GS#DX=,4O$-2U;FWG'XS.8\XDSR@/O0^_]`-E'EO)H2$ M$B%D+6VW$EZY`BPT(2'UW&`=<0L9M2Z[\E"B,)67HR-73DX#_JAKY4H>G4I\ M.56#*_2^=43.,VE%Y@L>DD'O`@9`02Y'!UY('VA(B03GN:%C1D>`*[B2Y_$9 M^!(;7X%L'GR.T&1=UJWI-^R=TCGQ#Z3$^68I36L2[?9._IK!R(049K5Y:W*\ M@_<@/""W[AP-:2%-:Q*]![LS&%ZH&X`G^%3U>.@P9QPZ"#SPB,"\`C0YM2;] MA]XU"93GPK`8XKVDC*PUN3["%SP0-B-(@7+M6Y/DTX)S!`$+!?:M7D_>21JHF),+A/62A]^KI#VXD]`)O'#! M+G#O2!!]R?>$'$?=;R)U8MXH');$VQ[SA[Y/:#^:A\`OD3J]G4$2#/\$C[[' M,ER3,55?S4(U`2D7OKCUJK#9GG$@/(<+Z%D`W8*O*[QG_2$?PR9(('8M!J+0`"80 M.0!I?"71:>".RY%8:89$X)V%"!0J;,+R1S.A-#VETG.#_Q%7U+I#.042C_<6 MXE%G!G/OZS]($/S*^".[(:[DC/CG4LZ(J'MOEY(A0?I@(4@H@YA#ZG<>S,"0 MXBE:2Y!U".6:(Y'Y:"TR)08P&.O&7GU-IERHG%N\]%$;\I90(?'Y9"T^U>8P M!U/478Y@M!US43LA66F,!&7/6E`*E3>'Q=7L+J#>:<#=BC1#05/TM-!:(`HT M-SAR\?M[SJ+7LS!:Z0:WK1V_*FFQ0%D\@4?8QN2T,@XBX[G5*3RK M>.%4D&!QLGFB7VH)\_"H&%\+G`P!%AJ;I_XE5B@`YG,_I^17>-!5NKY^JT": MJQ\Z/2==:8#?LZ1.0NO$Q,Z_OC%WYE/XY-^-DO;9'C=RY5V$W$SVQJX[C;L= M"4*Y>++:_Y+'WS/K(NERW167%)?=QU&O[5#-U8O7C^L566UG.,>O@\IJ'J=0 MXS:'MW712()^+"BYYJ;S_246+H*A1%4[T%";<&"\5C_4,NB#&X"H\B`\':@&@C=1R280D^T[\IIX!`2^"\@%J7*IXN:F5PYT0*K4 MV!)0LNH@QS?SR6HM$(HTS!@?9!\1^-#_&FM=*F$D7LA#-XA:&H7M2O`I$3#O M#MPXDH4Q8*K>PI4N54UE.D6G`RI&?SL<[#*<$(&-[0H;F\[2H8*("C7MP.%X M1DY!L^>[YRXX\^J&OEI"X]F[*MMS/5VL0BP9EV_=.7AXI.17ZM[1@**A0W,P MGMC3P%#3+':`&:NVE"Z2^W;BLN6C<_9`9!CM80?%2D?XNB"EG>\PGD'$=XCV M36MGE\$#;T&6L3E\-H)09WJ\P3N;$N@:_+7,!#)COSHMD]LP7A]TXCE@0>YL ME\4:R49=.]GA?AFIT;G(*AHL@IU-\K1A*$71ZH3E(O-SY3ZIM$]]?J6D/1:O MSB9_"(,7Y[R*-;<&'3WZI6R4RN;;H1+%-J)1H;`85TQC<\(IV%Z]J( ME&O\BB*2952K]=HJ(L,BW%E$W]Z;J]PJ=CCC\8S<\D:)LBHR+("=G3C`(9!+ MF-6;P@[4-'-CZR7"AIW-XYJ@M`'Y+U2LT2C(Z&RRM282K^5UUF1*W<(D>OW`);/MN&ZO3JXE%I&7B.W1 MB)0I;`<-[N? M19%GE-M6Y?4$F1`FZ0.)Z^I\Y5*>I,Y.,K<3A+Z6.49=;JGYXAT>ZI=8\FDRCZPT2*O` MVW)8I[A09GIR9U?GY,XS7F^G=UYB@@,FOQ21P'X4^E\1$1VU1,UYRHDW]YR/ MAFWL>+OF#LE&53)\%(#/"4P?`&H'M2(C6(H4ZJAW*X>\.TLWM(E9QZ>[VTK4 MZ0^96'K3QX76`%//1#;"BAL\JVA,5REK#3Y[A]`B.5&C:"VAZ5-B+8.'&TL- M3B*JR]:G\X=W5?.')0^'CQS%Q8G8V%<#(-50:_900&70]RY(J`2Z$OR!`N2' M3]\D\<]94L"?C3.5\&N5;,++GCE%*9HKCMG<8G:,MB#_,HE<"6:VF473"`V@ M\HK:@<$R0Q\EI$"A<]!.JHT^'OQ-HV/:2^%O>6L^VOTW6S1YP?:4EX+#CLYW M3``2B$04("?S*6&RJGIR46.+IC18B"N4M@.5,Y3T8AX8):3N3=QV9A<@UB7K+BH"L3' M,+#,8&S)7ZQ44$9P;AT> MIJM*-P!J=<$DD>$D9&5;N6:@E-5]AI%%&CC&$'<@5OBVAK7;(5I";(QE$; MK\+3SENTU"ZV(KERWK?)*)N2&J_"T^JHNF(1BP%$'X;&41NOG=,6C%8?F<9G MPMM8,["@I$ZGJP4;@6UJNZ'B;UVMN!TIG@4EX)7KDCYEDCT_O)]7`HT,\. MPZ>+BLE.',QU7^4DIC4:CAYNMBH$UB^ M_;[;F@.=G5[5Q:*NXL"&9H@7)6D7!9\.74D]"-R/:3`+B5\_RT0S,+Y74!=Q M3=/8X8U_$#J>*.F@A[ECQ:`U$:U0>_"#6>"P*1AN2&1^3=TS.B(>FI;:GRT!S2ZX@'U MLMO8TF6A#T[/@1F(%W`)O.`/Q=H9J%\B[FH]:,G?@5[L9+[!67Z%DWY'DZZ< M:!CUT9V]X5[40Y.'WZ-M>;<\K8JV7*U";%I%T!ITOL.9I(Q(>4RD)^@T\@SF MYX&[A?YQ"'+\*->T`2O#RTQX7%?\M+'5[/#<8>^4SN%=\7RNG[KDQT*7',(O M$9F3T+VYF=9IE>+=^DL[(SQ,C\NF.E<36]GA5[N]E7+[J4M]*G0I59H^H7AS MIG5N\U`":WF2!HM-=2-M*]GA0^]ZF21?WI'V"AU)U6B-R9R8[LV=\.YT2GRU MN)F:78F+<*$:LDUU&Y0U['"5][U4O2/.XKW#\+X\XZJL%&<>$2SG0(.=0@=Z M'P5W"3,GY19-MR)^SH+AFV?IW%,$XRY8\DGKW51-M:E^A;&%'6[UH5=R]"[U MH4&A#ZE,1D+I+$C?O$5G?VIJ]?B"0!!(K0MJ.8\6DTWUI0:6LL.U/O:2O;IY MGQH6^M3'R*=BDC=?TI@B>1/BSU35A\1ZAT^_N7]R<323(<0U0AX^79,I%RI9 M=4/&<6D!=>H8,W=J@?>F>EY[=K7#(3\M'#(*[U@8;\7(>^=NH7=^6GJG\YS! MFZ]J^&K<3])^HY?(P!!OK+?A+6/>G0K/1%V.*B[C3+T+=\6,6@G+NI==%,%;G15&,BX6UUM<;5=G4>E^NTG3B>%CRY].%SC;(;"FT`!+R5 M1-O^$*!DVEH&S+-N589`1OST<)$E*,1=25WZSEDTH,\I!I!BLDW$IEB3;%4I MDSMKG@MWS.]=RLKA*6EN&2Q576YU.TVQ0DMT#..3N7_T-Z(V;)5C4]!T?MSEES.4`=.#=GF`E6C6+;`M$G4/"^NCD'\N"`XJ";(A#!) M'Y(C`[4(XEEL,)IX);/E\HRFA$,8L8F_V!=9!V-9^\W%K$RC;/TB.]Y@K^]" M\=P48[WKPS>Y`-Q2T[I:;[F6INLE-('S%=;P*WF5:P3[D@=,SB M^XB\[,K\`?-;+8#X')_P%02P,$%`````@`XG2>/[XJYD-C!0``"R(``!0`'`!F;&EN='1C M+3(P,3$P.3(Y+GAS9%54"0`#5Q/^3E<3_DYU>`L``00E#@``!#D!``#M64MO MXS80/K=`_P.K2]N#+,O>/.RU=Y$FF\!`F@1QLNAMP4B432Q->DDJ]O[[#JFG M;4FQW00%ZO7!D,B9;V:^&9$CCCAU]^1O`;_.JZZ)(2%O;1A0C<$8_$>W2#9Z2/K@@G$FLAWZ//F,5F M1%Q21B0Z%[,Y(YK`1&*IC[HMGR#7W0+V,^&AD(_WHQQVJO6\[WF+Q:+%Q3-> M"/E5M0*Q'=Q8Q#(@.=;R2;+6,@*?+["&^T[;]SV_XW7;#WZOW^GUVYTM<376 MLGS#AF5RX;=_M^IEXK-P)QO-<)<+JR4*G$Q4J$02N M=5"H)/=0+S,KW>YU>E#SC,P(UY="SBY(A&,&D7Z+,:,1):&#-)83HDVBU1P' MI!DL*Q;,N8"B@')/1\S8?$ZA:&#@IX')2%\*1AZ^SPDR%U#DE=!FSH."BXV/ M9SS\Q#75WTWUR9DUX"`:#IU&"6,2'+!&0Q)13JUG4*`^$J(5@GO]=/UI,.J8I<,DK)>QD`I"$I0T.^/',#^>F6K";^>F10/#+R2F)%>?F:/M,U/@'7IF;H0FOGL# MS:(DM]%9H.DSV",*-NTQG7!H.`(,6W@0B!CV7CZY`T8#F$_RM;=V?1:/S9Y/ M5<"$`E"X,3:0:0H2,R9]A2';%91,H<(6RHP=:EH[[B5=DO!,J;PUV!RN3\1) M92),HV#U40)PJ.1VW4_?8NA%"U[SD7I*3RLI-7M\HGJH9+YS1_"2/R,/>%E> M65:'ZVGM5=)J-NI$'UF`0R7W")YW#GTBQ0QVQ-#:@_7Y2L`:"0,!D;R@?!OA MVD3X[DX+>8JB>UTXEKR>65ZM[J'R>9N39IY=K6?KTTS!?SW2W MDNG3@FFT@G2(O%>^']U&8RV"KU/!0B)5N2W97KP^*]N][YJNO`S[V_^NHS%_ MYH/U/8F0_=#=US`_=!0UAPE..C:5)!HZ:=[<[!OL%XBNM9RQ3,J@-WSKMJE> M)R2UG4%@&6R@;'R+!Q`!;[IFU?*T7-\-.N48,* M86\8[K7!?^TXH0QWC7.MG]^IG(`&(74B.^<;;2="25'*9=B\!"-:B8.S?3<\V0ZW?+.2[U!+S]#J<<%='L^(I,%VE5+6O$D43:GT3*GXQ__2F?T< M>O6EZ0SR[$E!*QEHQSK>?%Y9R.+T:NAH:=XE.&6P:9FE)[FW M!]E]6*6H"!_L>AK&66NB M-(VR>A#Y2W;QL7L]QFTD_\,(!UY2$G#Y#U!+`0(>`Q0````(`.)TGC_'":-C MNRH``#DQ`0`4`!@```````$```"D@0````!F;&EN='1C+3(P,3$P.3(Y+GAM M;%54!0`#5Q/^3G5X"P`!!"4.```$.0$``%!+`0(>`Q0````(`.)TGC]A%L<4 M+`8``'(R```8`!@```````$```"D@0DK``!F;&EN='1C+3(P,3$P.3(Y7V-A M;"YX;6Q55`4``U<3_DYU>`L``00E#@``!#D!``!02P$"'@,4````"`#B=)X_ M?4+O7'P&``#\,@``&``8```````!````I(&',0``9FQI;G1T8RTR,#$Q,#DR M.5]D968N>&UL550%``-7$_Y.=7@+``$$)0X```0Y`0``4$L!`AX#%`````@` MXG2>/^PA?>R+%@``-BX!`!@`&````````0```*2!53@``&9L:6YT=&,M,C`Q M,3`Y,CE?;&%B+GAM;%54!0`#5Q/^3G5X"P`!!"4.```$.0$``%!+`0(>`Q0` M```(`.)TGC^GO=Q[?A```/GK```8`!@```````$```"D@3)/``!F;&EN='1C M+3(P,3$P.3(Y7W!R92YX;6Q55`4``U<3_DYU>`L``00E#@``!#D!``!02P$" M'@,4````"`#B=)X_OBKF0V,%```+(@``%``8```````!````I($"8```9FQI M;G1T8RTR,#$Q,#DR.2YX`L``00E#@``!#D!``!02P4& 2``````8`!@`L`@``LV4````` ` end XML 13 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 4 - Income Taxes
9 Months Ended
Sep. 30, 2011
Notes to Financial Statements  
Income Taxes .

The Company follows ASC 740.  Deferred income taxes reflect the net effect of (a) temporary difference between carrying amounts of assets and liabilities for financial purposes and the amounts used for income tax reporting purposes, and (b) net operating loss carryforwards (“NOL”).     No net provision for refundable BVI (British Virgin Islands) income tax has been made in the accompanying statement of loss because no recoverable taxes were paid previously.    The Company had net income for the nine months ended September 30, 2011 of approximately $109,770 and a net loss of approximately $1,250 for the year ended December 31, 2010.   Deferred tax assets at September 30, 2011 and December 31, 2010 consisted of the following:

    2011     2010  
Current:                
     BVI   $ 0     $ 0  
     Canada     29,083       1,370  
       Total current provision     29,083       1,370  
                 
Deferred:                
     BVI     0       0  
     Canada     6,898       6,898  
       Total deferred provision (credit)     (6,898 )     (6,898 )
                 
The significant components of deferred tax assets (liabilities) consist of the following:                
      2011       2010  
         Accrued Consulting Services     6,898       6,898  
                 
Amounts recognized in the balance sheet consist of the following:     2011       2010  
     Deferred tax asset   $ 6,898     $ 6,898  

The realization of deferred tax benefit is contingent upon future earnings

EXCEL 14 Financial_Report.xls IDEA: XBRL DOCUMENT begin 644 Financial_Report.xls M[[N_34E-12U697)S:6]N.B`Q+C`-"E@M1&]C=6UE;G0M5'EP93H@5V]R:V)O M;VL-"D-O;G1E;G0M5'EP93H@;75L=&EP87)T+W)E;&%T960[(&)O=6YD87)Y M/2(M+2TM/5].97AT4&%R=%\V.3'!L;W)E&UL;G,Z=CTS1")U&UL;G,Z;STS1")U&UL/@T*(#QX.D5X8V5L5V]R:V)O;VL^#0H@(#QX M.D5X8V5L5V]R:W-H965T5]);F9O#I%>&-E;%=O#I%>&-E;%=O#I%>&-E;%=O#I%>&-E;%=O#I%>&-E;%=O#I%>&-E;%=O&5D7T%S#I.86UE M/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE/DYO=&5?,U]%<75I='D\ M+W@Z3F%M93X-"B`@("`\>#I7;W)K&5S/"]X.DYA;64^#0H@("`@/'@Z5V]R:W-H965T4V]U#I% M>&-E;%=O#I%>&-E;%=O#I.86UE/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE M/DYO=&5?-U]2979E;G5E/"]X.DYA;64^#0H@("`@/'@Z5V]R:W-H965T4V]U M#I%>&-E;%=O#I.86UE M/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE/D-O;G-O;&ED871E9%]3 M=&%T96UE;G1?;V9?4W1O8SPO>#I.86UE/@T*("`@(#QX.E=O#I%>&-E;%=O6QE#I!8W1I=F53:&5E=#X-"B`@/'@Z M4')O=&5C=%-T#I0#I0#I0&UL/CPA6V5N9&EF72TM/@T*/"]H M96%D/@T*("`\8F]D>3X-"B`@(#QP/E1H:7,@<&%G92!S:&]U;&0@8F4@;W!E M;F5D('=I=&@@36EC'1087)T7S8Y-SDQ,C9A M7S$Q.#!?-&,U95\Y-#)F7V1B-S,U,V5E-3`U.`T*0V]N=&5N="U,;V-A=&EO M;CH@9FEL93HO+R]#.B\V.3'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA2!);F9O'0^/'-P86X^ M/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$ M'0^4V5P(#,P+`T*"0DR,#$Q/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S M/3-$'0^ M9F%L2!A(%=E M;&PM:VYO=VX@4V5A'0^3F\\2!A(%9O;'5N=&%R>2!&:6QE2!&:6QE3PO=&0^ M#0H@("`@("`@(#QT9"!C;&%S'0^4VUA;&QE3QS<&%N/CPO'0^43,\3X-"CPO:'1M;#X-"@T*+2TM+2TM/5].97AT4&%R=%\V.3'0O:'1M;#L@8VAA"!!'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT M9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R M/@T*("`@("`@/'1R(&-L87-S/3-$'!E M;G-E2!S:&%R97,L("0N,#`Q('!A3X-"CPO:'1M;#X- M"@T*+2TM+2TM/5].97AT4&%R=%\V.3'0O:'1M;#L@8VAA'1087)T M7S8Y-SDQ,C9A7S$Q.#!?-&,U95\Y-#)F7V1B-S,U,V5E-3`U.`T*0V]N=&5N M="U,;V-A=&EO;CH@9FEL93HO+R]#.B\V.3'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA&5D(&%S"!!6%B;&4\+W1D/@T*("`@ M("`@("`\=&0@8VQA'!E;G-E'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@ M("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@ M("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$&5D($%S7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI M(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS M1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA7!E/3-$=&5X="]J879A'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT M9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R M/@T*("`@("`@/'1R(&-L87-S/3-$&5D(&%S&5S/"]T9#X-"B`@("`@("`@/'1D(&-L87-S/3-$ M;G5M<#XQ,S@L.#4V/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S'!E;G-E*2!"96YE M9FET/"]T9#X-"B`@("`@("`@/'1D(&-L87-S/3-$;G5M/B@R.2PP.#0I/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S2!3:&%R92P@0F%S:6,@86YD($1I;'5T960\+W1D M/@T*("`@("`@("`\=&0@8VQA7!E.B!T M97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE M860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT M96YT/3-$)W1E>'0O:'1M;#L@8VAA2!A;F0@3W)G86YI>F%T:6]N.B`F(S$V,#L@1FQI;G0@26YT M)VP@4V5R=FEC97,L($EN8RX@=V%S(&EN8V]R<&]R871E9"!O;B!$96-E;6)E M6UA;B!)2!B87-E9"!I;B!T:&4@0G)I=&ES:`T*5FER M9VEN($ES;&%N9',L(&%L2!O9B!&3$E.5"XF(S$V,#LF(S$V,#M! M2!O9B!T:&4@=F]T:6YG('-H87)E2!A M;F0@=&AE;B!O;B!T:&4@F5D(&ET&EM871E M;'D@)#(R+#,P,"X@)B,Q-C`[(%1H92!C87!I=&%L('-T2!A M2!R97-P;VYS:6)L92!F;W(@861O M<'1I;F<@0T*=&AE(&9I;F%N8VEA;"8C,38P.R8C,38P M.V-O;F1I=&EO;BPF(S$V,#LF(S$V,#MR97-U;'1S(&]F(&]P97)A=&EO;G,F M(S$V,#LF(S$V,#MA;F0@8V%S:"8C,38P.R8C,38P.V9L;W=S(&]F('1H928C M,38P.R8C,38P.T-O;7!A;GDF(S$V,#LF(S$V,#MF;W(-"G1H928C,38P.R8C M,38P.W)E2!L:7%U:60@:6YV97-T;65N=',@ M=VET:"!O6EN9R8C,38P.R8C,38P.W9A;'5E(&]F('1H;W-E(&9I;F%N8VEA M;"!I;G-T&EM871E)B,Q-C`[)B,Q-C`[=&AE:7(-"F9A:7(@=F%L=65S M(&1U92!T;R!T:&4@6EN9R!A;6]U;G0@;V8@ M=&AE($-O;7!A;GDF(S$T-CMS(&UA&EM871E(&9A:7(@=F%L=64@9'5E('1O M('1H92!S=&%T960@:6YT97)E7,@;VQD+B!!;&QO=V%N8V5S M(&9O&-H86YG92P@;&5S2!A<'!L M>6EN9R!T:&4@2!R96-O M9VYI>F5S(')E=F5N=64@:6X@86-C;W)D86YC92!W:71H($%30PT*-C`U+3$P M+B8C,38P.R8C,38P.U)E=F5N=64@=VEL;"!B92!R96-O9VYI>F5D(&]N;'D@ M=VAE;B!A;&P@;V8@=&AE(&9O;&QO=VEN9R!C&ES=',[(#\@3W=N97)S:&EP(&%N9"!A;&P@2!U<&]N('-H:7!M96YT#0IO2!A6UE;G0@:7,@9'5E('5P;VX@'!E;G-E9"!A2!D:60@;F]T(&EN8W5R M#0IA;GD@861V97)T:7-I;F<@97AP96YS97,@:6X@=&AE(&YI;F4@;6]N=&AS M(&5N9&5D(%-E<'1E;6)E7)O;&P@86YD M(&1E=F5L;W!M96YT(&5X<&5N2!H87,@861O<'1E9`T*05-#(#&5S('!A>6%B;&4N M)B,Q-C`[)B,Q-C`[26YC;VUE('1A>&5S(&%R92!P"!B87-I&5S(&%R:7-I;F<@9G)O;2!T96UP;W)A2!D:69F97)E M;F-E2!T:&%N(&YO="!T:&%T('1H92!T87@@<&]S:71I;VX@ M=VEL;"!B92!S=7-T86EN960@;VX@97AA;6EN871I;VX@8GD@=&AE('1A>&EN M9PT*875T:&]R:71I97,L(&)AF5D(&%S(&$-"F-O;7!O;F5N="!O9B!I;F-O;64@=&%X(&5X M<&5N2!V87)I;W5S('1A M>&EN9PT*875T:&]R:71I97,N)B,Q-C`[)B,Q-C`[5&AE($-O;7!A;GDF(S$T M-CMS(&]P96X@875D:70@<&5R:6]D2!T:&4@=V5I9VAT960@879E2!D:6QU=&EV92!S96-U2!D:6QU=&5D(&5A'!E;G-E7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S M+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE M<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA M'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R M(&-L87-S/3-$6QE/3-$)V9O;G0Z(#$P M<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4 M:6UE'0M86QI9VXZ(&-E;G1E6QE/3-$)W=I9'1H.B`Q)2<^)B,Q-C`[/"]T9#X- M"B`@("`\=&0@6QE/3-$ M)W=I9'1H.B`Y)3L@8F]R9&5R+6)O='1O;3H@8FQA8VL@,7!T('-O;&ED.R!T M97AT+6%L:6=N.B!C96YT97(G/B8C,38P.R`F(S$V,#LF(S$V,#LF(S$V,#LF M(S$V,#LF(S$V,#LF(S$V,#LR,#$P/"]T9#X-"B`@("`\=&0@6QE/3-$)W1E>'0M86QI9VXZ M(')I9VAT)SXP/"]T9#X-"B`@("`\=&0^)B,Q-C`[/"]T9#X-"B`@("`\=&0^ M)B,Q-C`[/"]T9#X-"B`@("`\=&0^)#PO=&0^#0H@("`@/'1D('-T>6QE/3-$ M)W1E>'0M86QI9VXZ(')I9VAT)SXQ."PW-#<\+W1D/@T*("`@(#QT9#XF(S$V M,#L\+W1D/CPO='(^#0H\='(@6QE/3-$)V)A8VMG6QE/3-$)W9E6QE/3-$)W9E M6QE M/3-$)W9E6QE/3-$)W9E2!P=7)C:&%S960@)#@Q,"!O9B!C M;VUP=71E3X-"CPO:'1M;#X-"@T*+2TM+2TM/5].97AT4&%R=%\V.3'0O:'1M;#L@8VAA3QB3PO=&0^#0H@("`@("`@ M(#QT9"!C;&%S'0^/'`^3VX@1&5C96UB97(@,S$L(#(P,3`L($9, M24Y4(&ES&-H86YG92P@86QT:&]U9V@@1DQ)3E0@:7,@=&AE(&QE9V%L('!A MF%T:6]N(&]F($9,24Y4+B8C M,38P.R8C,38P.T%S('-U8V@L($9L:6YT($UA;F%G96UE;G0L($Q,0RP@*&%N M9"!I=',@:&ES=&]R:6-A;`T*9FEN86YC:6%L('-T871E;65N=',I(&ES('1H M92!C;VYT:6YU:6YG(&5N=&ET>2!F;W(@9FEN86YC:6%L(')E<&]R=&EN9R!P M=7)P;W-E2!A;F0@=&AE;B!O;B!T:&4@F5D#0II M=',@2!A M=71H;W)I>F5D('1O(&ES2!A=71H;W)I M>F5D('1O(&ES3X-"CPO:'1M;#X-"@T*+2TM+2TM/5].97AT4&%R=%\V.3'0O:'1M;#L@8VAA'0^+CQP/E1H92!#;VUP86YY(&9O;&QO M=W,@05-#(#2`D,3`Y+#2`D,2PR-3`@9F]R('1H92!Y96%R(&5N9&5D($1E8V5M8F5R(#,Q M+"`R,#$P+B`F(S$V,#L@1&5F97)R960@=&%X(&%S6QE/3-$ M)W9E'0M M86QI9VXZ(&-E;G1E6QE/3-$)V)O6QE/3-$)W9E6QE/3-$)W=I M9'1H.B`Q)2<^)B,Q-C`[/"]T9#X-"B`@("`\=&0@6QE/3-$)W=I9'1H.B`Q)2<^)B,Q M-C`[/"]T9#X-"B`@("`\=&0@6QE/3-$)W=I9'1H.B`Y)2<^)B,Q-C`[/"]T9#X-"B`@ M("`\=&0@6QE/3-$)W1E>'0M86QI9VXZ(')I9VAT)SXP M/"]T9#X-"B`@("`\=&0^)B,Q-C`[/"]T9#X-"B`@("`\=&0^)B,Q-C`[/"]T M9#X-"B`@("`\=&0^)#PO=&0^#0H@("`@/'1D('-T>6QE/3-$)W1E>'0M86QI M9VXZ(')I9VAT)SXP/"]T9#X-"B`@("`\=&0^)B,Q-C`[/"]T9#X\+W1R/@T* M/'1R('-T>6QE/3-$)W9E'0M86QI9VXZ(')I9VAT)SXR.2PP.#,\ M+W1D/@T*("`@(#QT9#XF(S$V,#L\+W1D/@T*("`@(#QT9#XF(S$V,#L\+W1D M/@T*("`@(#QT9"!S='EL93TS1"=B;W)D97(M8F]T=&]M.B!B;&%C:R`Q<'0@ M6QE/3-$)V)O6QE M/3-$)W9E6QE/3-$)V)O'0@,2XU<'0@ M9&]U8FQE.R!T97AT+6%L:6=N.B!R:6=H="<^,CDL,#@S/"]T9#X-"B`@("`\ M=&0^)B,Q-C`[/"]T9#X-"B`@("`\=&0^)B,Q-C`[/"]T9#X-"B`@("`\=&0@ M6QE/3-$)V)O'0@,2XU<'0@9&]U8FQE.R!T97AT+6%L:6=N.B!R:6=H M="<^,2PS-S`\+W1D/@T*("`@(#QT9#XF(S$V,#L\+W1D/CPO='(^#0H\='(@ M6QE/3-$)W1E>'0M86QI9VXZ(')I9VAT)SXP/"]T9#X-"B`@("`\=&0^ M)B,Q-C`[/"]T9#X-"B`@("`\=&0^)B,Q-C`[/"]T9#X-"B`@("`\=&0^)B,Q M-C`[/"]T9#X-"B`@("`\=&0@'0M86QI9VXZ(')I9VAT)SXV+#@Y.#PO=&0^#0H@("`@/'1D M/B8C,38P.SPO=&0^#0H@("`@/'1D/B8C,38P.SPO=&0^#0H@("`@/'1D('-T M>6QE/3-$)V)O'0M86QI9VXZ(')I9VAT)SXH-BPX.3@\+W1D/@T*("`@(#QT M9#XI/"]T9#X-"B`@("`\=&0^)B,Q-C`[/"]T9#X-"B`@("`\=&0@6QE/3-$)V)O'0@,2XU<'0@9&]U8FQE.R!T97AT+6%L:6=N.B!R:6=H="<^*#8L M.#DX/"]T9#X-"B`@("`\=&0^*3PO=&0^/"]T6QE/3-$)V)O'0M86QI9VXZ(&-E;G1E6QE/3-$)V)O6QE/3-$ M)V)O'0M86QI M9VXZ(')I9VAT)SXV+#@Y.#PO=&0^#0H@("`@/'1D/B8C,38P.SPO=&0^#0H@ M("`@/'1D/B8C,38P.SPO=&0^#0H@("`@/'1D('-T>6QE/3-$)V)O6QE/3-$)V)O'0M86QI9VXZ(')I9VAT)SXV+#@Y.#PO=&0^#0H@("`@/'1D/B8C M,38P.SPO=&0^/"]T6QE/3-$)W9E6QE/3-$)W9E6QE/3-$ M)W9E6QE/3-$)W9E6QE/3-$)W9E6QE/3-$)W9E6QE/3-$)W9E6QE/3-$)W9E M6QE/3-$)W9EF5D(&EN('1H92!B86QA;F-E('-H965T(&-O;G-I6QE/3-$)W9E M'0M86QI M9VXZ(&-E;G1E6QE/3-$)W9E6QE/3-$)V)OF%T:6]N(&]F(&1E9F5R"!B96YE9FET(&ES(&-O M;G1I;F=E;G0@=7!O;B!F=71U7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\:'1M;#X- M"B`@/&AE860^#0H@("`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`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE M<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA M'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$2`D M,C$L-S(Q(&9O2!T:&4@0V]M<&%N>2!T;R!-7!E.B!T M97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE M860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT M96YT/3-$)W1E>'0O:'1M;#L@8VAA'0^5&AE(&-O;7!A;GDG6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O M;6%N+"!4:6UE'0M86QI9VXZ(&-E M;G1E6QE/3-$)V)O6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4 M:6UE'0M86QI M9VXZ(&-E;G1E6QE/3-$)W=I9'1H.B`Q)3L@=&5X="UA;&EG M;CH@6QE/3-$)W=I9'1H M.B`Q)2<^)#PO=&0^#0H@("`@/'1D('-T>6QE/3-$)W=I9'1H.B`Y)3L@=&5X M="UA;&EG;CH@6QE/3-$)W=I M9'1H.B`Q)2<^)B,Q-C`[/"]T9#X-"B`@("`\=&0@'0M86QI9VXZ(')I9VAT)SXQ,#`N,#PO=&0^#0H@("`@/'1D('-T>6QE M/3-$)W=I9'1H.B`Q)2<^)B,Q-C`[/"]T9#X-"B`@("`\=&0@6QE/3-$)W=I9'1H.B`Q)2<^)B,Q-C`[/"]T9#X- M"B`@("`\=&0@6QE/3-$)W=I9'1H.B`Y)3L@=&5X="UA;&EG;CH@6QE/3-$)W1E>'0M86QI9VXZ(')I9VAT)SXY+#8Q M-CPO=&0^#0H@("`@/'1D/B8C,38P.SPO=&0^#0H@("`@/'1D/B8C,38P.SPO M=&0^#0H@("`@/'1D/B8C,38P.SPO=&0^#0H@("`@/'1D('-T>6QE/3-$)W1E M>'0M86QI9VXZ(')I9VAT)SXS+C`\+W1D/@T*("`@(#QT9#XF(S$V,#L\+W1D M/CPO='(^#0H\='(@6QE/3-$)V)O6QE/3-$)V)O6QE/3-$)V)O6QE/3-$)V)O6QE/3-$)V)O M6QE/3-$)V)O6QE/3-$)V)O'0O:F%V87-C3X- M"B`@("`\=&%B;&4@8VQA2!T:&%T('1A:6QO M6QE/3-$)W=I9'1H.B`S M,"4[(&)O'0@,7!T('-O;&ED.R!P861D M:6YG+7)I9VAT.B`U+C1P=#L@<&%D9&EN9RUL969T.B`U+C1P=#L@=&5X="UA M;&EG;CH@8V5N=&5R)SY#=7-T;VUE'0M86QI9VXZ(&-E;G1E'0M86QI9VXZ(&-E;G1E6QE/3-$)W!A9&1I;F6QE/3-$)W!A9&1I M;F'0M M86QI9VXZ(&-E;G1E'0M86QI9VXZ(&-E;G1E6QE/3-$)W!A9&1I;F6QE/3-$)W!A9&1I;F6QE/3-$)W9E'0M86QI9VXZ(&-E;G1E'0M86QI9VXZ(&-E;G1E'0M86QI9VXZ(&-E;G1E'0M86QI9VXZ(&-E;G1E'0M86QI9VXZ(&-E;G1E6QE/3-$)V)O'0@ M,7!T('-O;&ED.R!P861D:6YG+7)I9VAT.B`U+C1P=#L@<&%D9&EN9RUL969T M.B`U+C1P=#L@=&5X="UA;&EG;CH@8V5N=&5R)SXR+C`\+W1D/@T*("`@(#QT M9"!S='EL93TS1"=B;W)D97(M8F]T=&]M.B!W:6YD;W=T97AT(#%P="!S;VQI M9#L@<&%D9&EN9RUR:6=H=#H@-2XT<'0[('!A9&1I;F'0M86QI9VXZ(&-E;G1E6QE/3-$)W!A9&1I M;F6QE/3-$)V)O'0@,7!T('-O;&ED.R!P861D:6YG+7)I9VAT.B`U+C1P M=#L@<&%D9&EN9RUL969T.B`U+C1P=#L@=&5X="UA;&EG;CH@8V5N=&5R)SXD M,S$X+#8S,SPO=&0^#0H@("`@/'1D('-T>6QE/3-$)V)O'0@,7!T('-O;&ED.R!P861D:6YG+7)I9VAT.B`U+C1P=#L@ M<&%D9&EN9RUL969T.B`U+C1P=#L@=&5X="UA;&EG;CH@8V5N=&5R)SXQ,#`N M,"4\+W1D/CPO='(^#0H\+W1A8FQE/@T*#0H-"BX-"CQP/D%P<')O>&EM871E M;'D@.3@N,"4@;V8@=&AE($-O;7!A;GDF(S$T-CMS(')E=F5N=64@9F]R('1H M92!Y96%R(&5N9&5D(%-E<'1E;6)E2`X,BXR)2!O9B!T:&4@0V]M<&%N>28C,30V.W,@7!E.B!T97AT M+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^ M#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT M/3-$)W1E>'0O:'1M;#L@8VAA'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S2!4'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^ M/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^ M/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$ M&UL/@T*+2TM+2TM/5].97AT4&%R=%\V.3 XML 15 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 3 - Equity
9 Months Ended
Sep. 30, 2011
Notes to Financial Statements  
Equity

On December 31, 2010, FLINT issued 7,500,000 ordinary shares in exchange for a 100%  equity interest in Flint Management, LLC.  As a result of the share exchange, Flint Management, LLC became the wholly owned subsidiary of FLINT.  As a result, the members of Flint Management, LLC owned a majority of the voting shares in the capital of FLINT.  The transaction was accounted for as a reverse merger whereby Flint Management, LLC was considered to be the accounting acquirer as its members retained control of FLINT after the exchange, although FLINT is the legal parent company.  The share exchange was treated as a recapitalization of FLINT.  As such, Flint Management, LLC, (and its historical financial statements) is the continuing entity for financial reporting purposes. The financial statements have been prepared as if FLINT had always been the reporting company and then on the share exchange date, had changed its name and reorganized its share capital. No additional shares have been issued in the nine months ended September 30, 2011.   The Company is currently authorized to issue 20,000,000 preferred shares at a par value of $.001 per share.  There were no shares issued and outstanding as of September 30, 2011 and December 31, 2010.   The Company is currently authorized to issue 50,000,000 ordinary shares at a par value of $.001 per share.  These shares have full voting rights.  There were 7,500,000 shares issued and outstanding as of September 30, 2011 and December 31, 2010.   The Company does not have any share option plans or warrants.

XML 16 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Balance Sheets (Unaudited) (USD $)
Sep. 30, 2011
Dec. 31, 2010
Current Assets    
Cash and Cash Equivalents $ 10,746 $ 25,975
Accounts Receivable - net 284,940 56,740
Total Current Assets 295,686 82,715
Fixed Assets, net 250 5,097
Other Assets:    
Due From Shareholder 44,500 48,600
Long-Term Deferred Tax Asset 6,604 6,898
Other Assets 9,626 7,641
Total Other Assets 60,730 63,139
TOTAL ASSETS 356,666 150,951
Current Liabilities    
Accounts Payable 98,661 3,766
Accrued Expenses 82,924 71,487
Total Current Liabilities 181,585 75,253
Long-Term Liabilities    
Amounts Due Shareholder 46,686 48,762
Total Long-Term Liabilities 46,686 48,762
TOTAL LIABILITIES 228,271 124,015
Preferred Shares, $.001 par value, 20,000,000 shares authorized, -0- and -0- shares issued and outstanding 0 0
Ordinary shares, $.001 par value, 50,000,000 shares authorized, 7,500,000 and 7,500,000 shares issued and outstanding 7,500 7,500
Additional Paid-in Capital 21,674 21,674
Cumulative Translation Adjustment (8,313) 0
Retained Earnings / Accumulated Deficit 107,534 (2,238)
Total Shareholders' Equity 128,395 26,936
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY $ 356,666 $ 150,951
XML 17 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 1 - Nature of Activities and Significant Accounting Policies
9 Months Ended
Sep. 30, 2011
Notes to Financial Statements  
Nature of Activities and Significant Accounting Policies

Nature of Activities, History and Organization:   Flint Int'l Services, Inc. was incorporated on December 29, 2010 under the laws of the Cayman Islands in order to purchase 100% of the outstanding interests of Flint Management, LLC, a Canadian corporation.  In May 2011, we completed a merger/redomestication into our wholly owned subsidiary based in the British Virgin Islands, also named Flint Int'l Services, Inc., which was formed as a business company with limited liability (meaning the liability of shareholders is limited to the price paid for their shares). The British Virgin Islands corporation became the surviving entity along with its Memorandum and Articles.   Flint Management, LLC (“Flint LLC”) is a wholly owned subsidiary of Flint Int’l Services, Inc. (“FLINT” or “the Company” or “we”) and was formed in January 2004 as an Ontario, Canada Corporation.  Flint LLC, is an education company that tailor-makes courses designed to cover a specific topic or range of topics in a concise, easy to understand, computer-based format.   FLINT, a private holding company incorporated under the laws of the Cayman Islands but now existing under the laws of the British Virgin Islands, was formed in order to acquire 100% of the outstanding membership interests of Flint Management, LLC.  On December 31, 2010, FLINT issued 7,500,000 ordinary shares in exchange for a 100% equity interest in Flint Management, LLC.  As a result of the share exchange, Flint Management, LLC became the wholly owned subsidiary of FLINT.  As a result, the members of Flint Management, LLC own a majority of the voting shares of FLINT.  The transaction was accounted for as a reverse merger whereby Flint Management, LLC was considered to be the accounting acquirer as its members retained control of FLINT after the exchange, although FLINT is the legal parent company.  The share exchange was treated as a recapitalization of FLINT.  As such, Flint Management, LLC, (and its historical financial statements) is the continuing entity for financial reporting purposes. The financial statements have been prepared as if Flint Management, LLC had always been the reporting company and then on the share exchange date, had changed its name and reorganized its capital stock.  At the time of the exchange transaction, FLINT had no assets or liabilities and Flint Management, LLC had assets of approximately $144,000 with equity of approximately $22,300.   The capital structure of FLINT is presented as a consolidated entity as if the transaction had been effected in 2004 to consistently reflect the number of shares outstanding. However, the capital structure as presented is different that the capital structure that appears in the historical statements of Flint Management, LLC, in earlier periods due to the recapitalization accounting.   The Company operates on a calendar year-end.    Due to the nature of their operations, the Company operates in only one business segment.   Basis of Accounting and Consolidation:   The Company prepares its financial statements on the accrual basis of accounting.  It has one wholly owned subsidiary, Flint Management, LLC., which is consolidated. All intercompany balances and transactions are eliminated.     The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States and applicable Securities and Exchange Commission (“SEC”) regulations.   Significant Accounting Policies:   The Company’s management selects accounting principles generally accepted in the United States of America and adopts methods for their application.  The application of accounting principles requires the estimating, matching and timing of revenue and expense.   The financial statements and notes are representations of the Company’s management which is responsible for their integrity and objectivity. Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud.  The Company's system of internal  accounting control is designed to assure, among other items, that  1) recorded  transactions  are valid;  2) valid  transactions  are recorded;  and  3) transactions  are  recorded in the proper  period in a timely  manner to produce financial  statements which present fairly the financial  condition,  results of operations  and cash  flows of the  Company  for the  respective  periods  being presented.   

F-5        Cash and Cash Equivalents:   All highly liquid investments with original maturities of three months or less are included in cash and cash equivalents.  All deposits are maintained in Canada Deposit Insurance Corporation (CDIC) insured depository accounts in local financial institutions and balances are insured up to $100,000.   Fair Value of Financial Instruments:   In accordance with the reporting requirements of ASC 820 the Company  calculates the fair value of its assets and  liabilities which qualify as financial  instruments  under this statement and includes this additional information in the notes to the financial statements  when the fair value is different  than the  carrying  value of those financial instruments.     The carrying amounts of cash, cash equivalents, accounts receivable, accounts payable and notes payable approximate  their fair values due to the short-term maturities of these instruments.  The carrying amount of the Company’s marketable securities and capital leases approximate fair value due to the stated interest rates approximating market rates.   Accounts Receivable:   Accounts receivable are carried at their face amount, less an allowance for doubtful accounts.  On a periodic basis, the Company evaluates accounts receivable and establishes the allowance for doubtful accounts based on a combination of specific customer circumstances and credit conditions, based on a history of write offs and collections.  The Company’s policy is generally not to charge interest on trade receivables after the invoice becomes past due.  A receivable is considered past due if payments have not been received within agreed upon invoice terms.   The Company provides an allowance for all receivables that are greater than 90 days old. Allowances for Doubtful Accounts totaled $0 at September 30, 2011 and December 31, 2010.  Write offs are recorded at a time when a customer receivable is deemed uncollectible.   Fixed Assets:   Fixed assets are stated at cost if purchased, or at fair value in a nonmonetary exchange, less accumulated depreciation.  Major renewals and improvements are capitalized; minor replacements, maintenance and repairs are charged to current operations. Depreciation is computed by applying the straight-line method over the estimated useful lives of the assets.    Revenue Recognition:   The Company recognizes revenue in accordance with ASC 605-10.  Revenue will be recognized only when all of the following criteria have been met:   ? Persuasive evidence of an arrangement exists; ? Ownership and all risks of loss have been transferred to buyer, which is generally upon shipment or at the time the service is provided; ? The price is fixed and determinable; and ? Collectability is reasonably assured.   All services are billed when rendered and payment is due upon receipt of invoice.   Advertising:   Advertising costs consist primarily of print media and internet banners and are expensed as incurred.  The Company did not incur any advertising expenses in the nine months ended September 30, 2011 and 2010.   Cost of Sales:   Cost of sales consists primarily of depreciation expense, payroll and development expense.   Income Taxes:   The Company has adopted ASC 740-10 which requires the use of the liability method in the computation of income tax expense and the current and deferred income taxes payable.  Income taxes are provided for all items included in the statements of operations for the periods ended September 30, 2011 and 2010.    

F-6       Deferred income taxes arise from temporary differences resulting from differences between the financial statement and tax basis of assets and liabilities.  Deferred income taxes are classified as current or non-current, depending on the classification of the assets and liabilities to which they relate.  Deferred income taxes arising from temporary differences that are not related to an asset or liability are classified as current or non-current depending on the periods in which those temporary differences are expected to reverse.  The Company’s primary temporary differences relate to an accrued consulting expense not deductible in the current tax reporting period.   In accordance with ASC 740-10-50, Accounting for Uncertainty in Income Taxes, the Company recognizes the tax benefits from uncertain tax positions only if it is more than likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position.  The tax benefits recognized in the financial statements from such positions are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement.  Interest and/or penalties related to income tax matters, if incurred, are recognized as a component of income tax expense.  The Company’s income tax filings are subject to audit by various taxing authorities.  The Company’s open audit periods are 2008, 2009 and 2010.   Earnings per Share:   Earnings per share (basic) is calculated by dividing the net income (loss) by the weighted average number of ordinary shares outstanding for the period covered.  As the Company has no potentially dilutive securities, fully diluted earnings per share is equal to earnings per share (basic).   Foreign Currency Translation The accompanying financial statements are presented in United States dollars. The reporting currency of the Company is USD and the functional currency of Flint Int’l Services, Inc and its wholly owned subsidiary Flint Management, LLC is the Canadian Dollar (CD). The financial statements are translated into United States dollars from Canadian dollars at year-end exchange rates as to assets and liabilities and average exchange rates as to revenues and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred.    Use of Estimates:   The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures.  Accordingly, actual results could differ from those estimates.   Employee Benefit Plans:   The Company has no employee benefit plans.

..
XML 18 Show.js IDEA: XBRL DOCUMENT /** * Rivet Software Inc. * * @copyright Copyright (c) 2006-2011 Rivet Software, Inc. All rights reserved. * Version 2.1.0.1 * */ var moreDialog = null; var Show = { Default:'raw', more:function( obj ){ var bClosed = false; if( moreDialog != null ) { try { bClosed = moreDialog.closed; } catch(e) { //Per article at http://support.microsoft.com/kb/244375 there is a problem with the WebBrowser control // that somtimes causes it to throw when checking the closed property on a child window that has been //closed. So if the exception occurs we assume the window is closed and move on from there. bClosed = true; } if( !bClosed ){ moreDialog.close(); } } obj = obj.parentNode.getElementsByTagName( 'pre' )[0]; var hasHtmlTag = false; var objHtml = ''; var raw = ''; //Check for raw HTML var nodes = obj.getElementsByTagName( '*' ); if( nodes.length ){ objHtml = obj.innerHTML; }else{ if( obj.innerText ){ raw = obj.innerText; }else{ raw = obj.textContent; } var matches = raw.match( /<\/?[a-zA-Z]{1}\w*[^>]*>/g ); if( matches && matches.length ){ objHtml = raw; //If there is an html node it will be 1st or 2nd, // but we can check a little further. var n = Math.min( 5, matches.length ); for( var i = 0; i < n; i++ ){ var el = matches[ i ].toString().toLowerCase(); if( el.indexOf( '= 0 ){ hasHtmlTag = true; break; } } } } if( objHtml.length ){ var html = ''; if( hasHtmlTag ){ html = objHtml; }else{ html = ''+ "\n"+''+ "\n"+' Report Preview Details'+ "\n"+' '+ "\n"+''+ "\n"+''+ objHtml + "\n"+''+ "\n"+''; } moreDialog = window.open("","More","width=700,height=650,status=0,resizable=yes,menubar=no,toolbar=no,scrollbars=yes"); moreDialog.document.write( html ); moreDialog.document.close(); if( !hasHtmlTag ){ moreDialog.document.body.style.margin = '0.5em'; } } else { //default view logic var lines = raw.split( "\n" ); var longest = 0; if( lines.length > 0 ){ for( var p = 0; p < lines.length; p++ ){ longest = Math.max( longest, lines[p].length ); } } //Decide on the default view this.Default = longest < 120 ? 'raw' : 'formatted'; //Build formatted view var text = raw.split( "\n\n" ) >= raw.split( "\r\n\r\n" ) ? raw.split( "\n\n" ) : raw.split( "\r\n\r\n" ) ; var formatted = ''; if( text.length > 0 ){ if( text.length == 1 ){ text = raw.split( "\n" ) >= raw.split( "\r\n" ) ? raw.split( "\n" ) : raw.split( "\r\n" ) ; formatted = "

"+ text.join( "

\n" ) +"

"; }else{ for( var p = 0; p < text.length; p++ ){ formatted += "

" + text[p] + "

\n"; } } }else{ formatted = '

' + raw + '

'; } html = ''+ "\n"+''+ "\n"+' Report Preview Details'+ "\n"+' '+ "\n"+''+ "\n"+''+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+'
'+ "\n"+' formatted: '+ ( this.Default == 'raw' ? 'as Filed' : 'with Text Wrapped' ) +''+ "\n"+'
'+ "\n"+' '+ "\n"+'
'+ "\n"+' '+ "\n"+'
'+ "\n"+''+ "\n"+''; moreDialog = window.open("","More","width=700,height=650,status=0,resizable=yes,menubar=no,toolbar=no,scrollbars=yes"); moreDialog.document.write(html); moreDialog.document.close(); this.toggle( moreDialog ); } moreDialog.document.title = 'Report Preview Details'; }, toggle:function( win, domLink ){ var domId = this.Default; var doc = win.document; var domEl = doc.getElementById( domId ); domEl.style.display = 'block'; this.Default = domId == 'raw' ? 'formatted' : 'raw'; if( domLink ){ domLink.innerHTML = this.Default == 'raw' ? 'with Text Wrapped' : 'as Filed'; } var domElOpposite = doc.getElementById( this.Default ); domElOpposite.style.display = 'none'; }, LastAR : null, showAR : function ( link, id, win ){ if( Show.LastAR ){ Show.hideAR(); } var ref = link; do { ref = ref.nextSibling; } while (ref && ref.nodeName != 'TABLE'); if (!ref || ref.nodeName != 'TABLE') { var tmp = win ? win.document.getElementById(id) : document.getElementById(id); if( tmp ){ ref = tmp.cloneNode(true); ref.id = ''; link.parentNode.appendChild(ref); } } if( ref ){ ref.style.display = 'block'; Show.LastAR = ref; } }, toggleNext : function( link ){ var ref = link; do{ ref = ref.nextSibling; }while( ref.nodeName != 'DIV' ); if( ref.style && ref.style.display && ref.style.display == 'none' ){ ref.style.display = 'block'; if( link.textContent ){ link.textContent = link.textContent.replace( '+', '-' ); }else{ link.innerText = link.innerText.replace( '+', '-' ); } }else{ ref.style.display = 'none'; if( link.textContent ){ link.textContent = link.textContent.replace( '-', '+' ); }else{ link.innerText = link.innerText.replace( '-', '+' ); } } }, hideAR : function(){ Show.LastAR.style.display = 'none'; } }
XML 19 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 2 - Fixed Assets
9 Months Ended
Sep. 30, 2011
Notes to Financial Statements  
Fixed Assets Fixed assets at September 30, 2011and December 31, 2010 are as follows:
     

 

2011

              2010  
Autos   $ 0     $ 18,747  
Office Equipment     8,375       7,565  
Less: Accumulated Depreciation     (8,125 )     (21,215 )
Total Fixed Assets   $ 250     $ 5,097  
.. Depreciation expense for the nine months ended September 30, 2011 and 2010 was $3,342 and $3,846, respectively. The Company purchased $810 of computer equipment in 2011. The Company disposed of $18,747 of assets in 2011 for cash of $4,813 generating a gain on the sale of $419.
XML 20 R3.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Balance Sheets (Parenthetical) (USD $)
Sep. 30, 2011
Dec. 31, 2010
Statement of Financial Position [Abstract]    
Common Stock, par value $ 0.001 $ 0.001
Common Stock, shares issued 7,500,000 7,500,000
Common Stock, shares outstanding 7,500,000  
Preferred Stock, par value $ 0.001 $ 0.001
Preferred Stock, shares issued 0 0
Preferred Stock, shares outstanding 0 0
XML 21 R1.htm IDEA: XBRL DOCUMENT v2.4.0.6
Document and Entity Information
9 Months Ended
Sep. 30, 2011
Document And Entity Information  
Entity Registrant Name Flint Int'l Services, Inc.
Entity Central Index Key 0001520287
Document Type F-1
Document Period End Date Sep. 30, 2011
Amendment Flag false
Current Fiscal Year End Date --12-31
Is Entity a Well-known Seasoned Issuer? No
Is Entity a Voluntary Filer? No
Is Entity's Reporting Status Current? Yes
Entity Filer Category Smaller Reporting Company
Document Fiscal Period Focus Q3
Document Fiscal Year Focus 2011
XML 22 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Statement of Cash Flows [Abstract]    
Net Income (Loss) $ 109,772 $ 82,318
Depreciation Expense 3,342 3,846
Gain on sale of fixed asset (419) 0
Effect of Foreign Exchange (10,392) 2,743
(Increase)/Decrease in Accounts Receivable (228,199) 45,866
(Increase)/Decrease Advances Shareholder 2,024 (51,523)
(Increase) Deferred Tax Asset 294 0
(Increase)/Decrease Other Assets (1,985) 3,235
Increase/(Decrease) in Accounts Payable 94,894 (13,052)
Increase/(Decrease) in Accrued Expenses 11,437 (28,219)
Net Cash Used From Operating Activities (19,232) 45,214
CASH FLOWS FROM INVESTING ACTIVITIES    
Proceeds from sale of fixed assets 4,813 0
Purchase of Fixed Assets (810) (2,724)
Amounts due Shareholder 0 (27,041)
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS (15,229) 15,449
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 25,975 31,772
CASH AND CASH EQUIVALENTS AT END OF YEAR 10,746 47,221
Cumulative Translation Adjustment (8,313) 2,857
Taxes Paid $ 29,084 $ 471
XML 23 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 7 - Revenue
9 Months Ended
Sep. 30, 2011
Notes to Financial Statements  
Revenue The company's revenue is broken out as follows.
   

2011

9 mos

    Percent of Revenue    

2010

9 mos

    Percent of Revenue  
Consulting Services   $ 527,824       100.0     $ 307,246       96.4  
Web Design     0       0.0       9,616       3.0  
Other     0       0.0       1,771       0.6  
TOTAL   $ 527,824       100.0 %     318,633       100.0 %
XML 24 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 6 - Related Parties
9 Months Ended
Sep. 30, 2011
Notes to Financial Statements  
Related Parties .

During 2011 and 2010 and the following related party transaction took place. ·  

2011: o   There were no transactions in 2011. ·  

2010:

o   Mr. Hiebert invoiced the Company $21,721 for consulting services during 2010.  As of December 31, 2010 the total owed by the Company to Mr. Hiebert is $48,762.

o   The Company advanced Mr. Hiebert $21,646 during 2010.  As of December 31, 2010 the total due the Company from Mr. Hiebert is $48,600

XML 25 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 8 - Revenue Concentration
9 Months Ended
Sep. 30, 2011
Notes to Financial Statements  
Revenue Concentration We are an education technology company that tailor-makes electronic lessons and courses in an easily accessible, interactive bundle. In 2011 and in 2010 we had three major customers/engagements through nine months.
Customers 2011 Revenue % 2010 Revenue %
Customer 1 $418,062 79.2% $128,312 40.3%
Customer 2 53,413 10.1 83,133 26.1
Customer 3 46,051 8.7 50,457 15.8
Others 10,298 2.0 56,731 17.8
TOTAL $527,824 100.0% $318,633 100.0%
..

Approximately 98.0% of the Company’s revenue for the year ended September 30, 2011 was generated from the three largest engagements.   Approximately 82.2% of the Company’s revenue for the year ended September 30, 2010 was generated from the three largest engagements of which the two largest were different in 2010 versus 2011.   Note: The customers in 2011 are not recurring from 2010 (i.e. Customer 1 in 2011 is different to Customer 1 in 2010.

* ±+ * a,

XML 26 R14.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statement of Stockholders' Equity (USD $)
Ordinary Shares
Paid-In Capital
Accumulated Other Comprehensive Income (Loss) [Member]
Cumulative Deficit
Total
Paid-in Capital, beginning balance at Dec. 31, 2009   $ 21,674      
Cumulative Deficit, beginning balance at Dec. 31, 2009       (988)  
Ordinary Shares, beginning value at Dec. 31, 2009 7,500        
Ordinary Shares, beginning amount at Dec. 31, 2009 7,500,000        
Net Income (Loss)       (1,250)  
Foreign Currency Translation     2,299    
Paid-in Capital, ending balance at Dec. 31, 2010   21,674     21,674
Cumulative Deficit, ending balance at Dec. 31, 2010       (2,238) (2,238)
Ordinary Shares, ending value at Dec. 31, 2010 7,500       7,500
Ordinary Shares, ending amount at Dec. 31, 2010 7,500,000        
Net Income (Loss)       109,772 109,772
Foreign Currency Translation     (8,313)    
Paid-in Capital, ending balance at Sep. 30, 2011   21,674     21,674
Cumulative Deficit, ending balance at Sep. 30, 2011       109,772 107,534
Ordinary Shares, ending value at Sep. 30, 2011 $ 7,500       $ 7,500
Ordinary Shares, ending amount at Sep. 30, 2011 7,500,000       7,500,000
XML 27 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Operations (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Income Statement [Abstract]    
REVENUES $ 527,824 $ 318,633
COST OF SALES 285,627 151,267
GROSS PROFIT 242,197 167,366
OPERATING EXPENSES    
General & Administrative 103,760 84,577
TOTAL OPERATING EXPENSES 103,760 84,577
NET OPERATING INCOME/(LOSS) 138,437 82,789
Gain on sale of fixed assets 419 0
Net Income Before Income Taxes 138,856 82,789
Income Tax (Expense) Benefit (29,084) (471)
NET INCOME/(LOSS) $ 109,772 $ 82,318
Weighted Average Number of Shares Outstanding 7,500,000 7,500,000
Earnings/(Loss) per Ordinary Share, Basic and Diluted $ 0.01 $ 0.01
XML 28 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 5 - Financial Condition and Going Concern
9 Months Ended
Sep. 30, 2011
Notes to Financial Statements  
Financial Condition and Going Concern .

The Company has retained earnings through September 30, 2011 totaling $107,534 and had working capital of $114,101.   Because of the small amount of retained earnings and low working capital, the Company will require additional working capital to develop its business operations.    The Company has experienced no loan defaults, labor stoppages, legal proceedings or any other operating interruption in 2011 or 2010.  Therefore, these items will not factor into whether the business continues as a going concern, and accordingly, management has not made any plans to dispose of assets or factor receivables to assist in generating working capital.   The Company intends to raise additional working capital either through private placements, public offerings and/or bank financing, or additional loans from Management if there is need for liquidity. Management may also consider reducing administrative costs. There are no assurances that the Company will be able to either (1) achieve a level of revenues adequate to generate sufficient cash flow from operations; or (2) obtain additional financing through either private placement, public offerings and/or bank financing necessary to support the Company’s working capital requirements.  To the extent that funds generated from private placements, public offerings and/or bank financing are insufficient, the Company will have to raise additional working capital.   No assurance can be given that additional financing will be available, or if available, will be on terms acceptable to the Company.  If adequate working capital is not generated from operations, financing is not available, or the Management cannot loan sufficient funds, the Company may not be able to continue its operations.   Management believes that the efforts it has made to promote its operation will continue for the foreseeable future.  These conditions raise substantial doubt about the Company’s ability to continue as a going concern.  The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue as a going concern

XML 29 FilingSummary.xml IDEA: XBRL DOCUMENT 2.4.0.6 Html 19 76 1 false 4 0 false 3 false false R1.htm 0001 - Document - Document and Entity Information Sheet http://flinttc.com/role/DocumentAndEntityInformation Document and Entity Information true false R2.htm 0002 - Statement - Consolidated Balance Sheets (Unaudited) Sheet http://flinttc.com/role/ConsolidatedBalanceSheets Consolidated Balance Sheets (Unaudited) false false R3.htm 0003 - Statement - Consolidated Balance Sheets (Parenthetical) Sheet http://flinttc.com/role/ConsolidatedBalanceSheetsParenthetical Consolidated Balance Sheets (Parenthetical) false false R4.htm 0004 - Statement - Consolidated Statements of Cash Flows (Unaudited) Sheet http://flinttc.com/role/ConsolidatedStatementsOfCashFlows Consolidated Statements of Cash Flows (Unaudited) false false R5.htm 0005 - Statement - Consolidated Statements of Operations (Unaudited) Sheet http://flinttc.com/role/ConsolidatedStatementsOfOperations Consolidated Statements of Operations (Unaudited) false false R6.htm 0006 - Disclosure - Note 1 - Nature of Activities and Significant Accounting Policies Sheet http://flinttc.com/role/Note1-NatureOfActivitiesAndSignificantAccountingPolicies Note 1 - Nature of Activities and Significant Accounting Policies false false R7.htm 0007 - Disclosure - Note 2 - Fixed Assets Sheet http://flinttc.com/role/Note2-FixedAssets Note 2 - Fixed Assets false false R8.htm 0008 - Disclosure - Note 3 - Equity Sheet http://flinttc.com/role/Note3-Equity Note 3 - Equity false false R9.htm 0009 - Disclosure - Note 4 - Income Taxes Sheet http://flinttc.com/role/Note4-IncomeTaxes Note 4 - Income Taxes false false R10.htm 0010 - Disclosure - Note 5 - Financial Condition and Going Concern Sheet http://flinttc.com/role/Note5-FinancialConditionAndGoingConcern Note 5 - Financial Condition and Going Concern false false R11.htm 0011 - Disclosure - Note 6 - Related Parties Sheet http://flinttc.com/role/Note6-RelatedParties Note 6 - Related Parties false false R12.htm 0012 - Disclosure - Note 7 - Revenue Sheet http://flinttc.com/role/Note7-Revenue Note 7 - Revenue false false R13.htm 0013 - Disclosure - Note 8 - Revenue Concentration Sheet http://flinttc.com/role/Note8-RevenueConcentration Note 8 - Revenue Concentration false false R14.htm 0014 - Statement - Consolidated Statement of Stockholders' Equity Sheet http://flinttc.com/role/ConsolidatedStatementOfStockholdersEquity Consolidated Statement of Stockholders' Equity false false All Reports Book All Reports Process Flow-Through: 0002 - Statement - Consolidated Balance Sheets (Unaudited) Process Flow-Through: Removing column 'Sep. 30, 2010' Process Flow-Through: Removing column 'Dec. 31, 2009' Process Flow-Through: 0003 - Statement - Consolidated Balance Sheets (Parenthetical) Process Flow-Through: 0004 - Statement - Consolidated Statements of Cash Flows (Unaudited) Process Flow-Through: 0005 - Statement - Consolidated Statements of Operations (Unaudited) flinttc-20110929.xml flinttc-20110929.xsd flinttc-20110929_cal.xml flinttc-20110929_def.xml flinttc-20110929_lab.xml flinttc-20110929_pre.xml true true