NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
1. Organization and Nature of Business
XcelMobility Inc.
XcelMobility Inc. (“Xcel” or the “Company”) was incorporated under the laws of the State of Nevada on
December 27, 2007. Initial operations have included organization and incorporation, target market identification, marketing plans,
and capital formation. The Company was no longer a development stage company after the Company started to generate revenues from
various application of mobile device.
Share Cancellation
On August 11, 2011, Moses Carlo Supera Paez, a director and
shareholder of the Company, surrendered 17,700,000 shares of common stock for cancellation. Further, on August 30, 2011, Mr. Paez
surrendered an additional 7,350,000 shares of our common stock for cancellation and Mr. Jaime Brodeth, one of our former directors
and a shareholder, surrendered 22,950,000 shares of our common stock for cancellation. As such, immediately prior to the Exchange
Transaction as further discussed in detail later and after giving effect to the foregoing cancellations, the Company had 29,700,000
shares of common stock issued and outstanding. Immediately after the Exchange Transaction, the Company had 60,000,000 shares of
common stock issued and outstanding.
CC Mobility Limited
CC Mobility Limited (“CC Mobility”), a company organized under the laws of Hong Kong, was formed on May 3, 2011 and
has authorized capital of 10,000 shares with registered capital of HK$1,000 at HK$1 per share. At formation, CC Mobility Limited
has issued 560 shares to CC Wireless Limited, a company organized under the laws of Hong Kong, and 440 shares to Sheen Ventures
Limited, a company organized under the laws of Hong Kong. The Company is a holding company formed for the purpose of acquiring
a target company to effect a reverse merger with a U.S. reporting company. The reverse merger was completed on August 30, 2011.
CC Power Investment Consulting Co. Ltd.
Shenzhen CC Power Investment Consulting Co. Ltd. (“CC Investment”), a wholly-owned subsidiary of CC Mobility, was
incorporated on July 27, 2011 under the laws of the People’s Republic of China (“PRC”) as a wholly foreign owned
limited liability company. The required registered capital is $2,000,000 and as of December 31, 2013, $400,000 of the registered
capital has been contributed.
Shenzhen CC Power Corporation
Shenzhen CC Power Corporation (“CC Power”) is a Chinese enterprise organized in the PRC on March 13, 2003 in accordance
with the Laws of the People’s Republic of China. The required registered capital of CC Power was approximately $1,547,000
(RMB 10,000,000) and as of December 31, 2013, CC Power has paid up approximately $346,000 (RMB2,526,000). In March 2011, Mr. Ryan
Ge sold his 5% ownership in CC Power to the other shareholder, Xili Wang (“CC Power Shareholder”). Ms. Wang holds
100% ownership interest in CC Power as of December 31, 2013 and 2012.
CC Power is primarily engaged in the research, development
and commercialization of applications for mobile devices that access the Internet utilizing mobile phone networks. CC Power’s
principal activity is the design, testing sale and support of software to support mobile internet applications on cellular phones,
smart phones, tablets and mobile computers in China. The principal product designed and built by CC Power is its Mach 5 Accelerator.
This product has been independently tested by all 3 mobile phone carriers in China and accesses the internet 5 times faster than
with other mobile browsers. The speed of the Mach 5 browser enables CC Power to develop other mobile software that can leverage
off the Mach 5 products speed of processing. In order to support CC Power products the Company has built a series of server locations
throughout China. CC Power sells its products to corporations directly, to individual users via the company’s website and
retail locations, through distribution agents and through all three mobile phone carriers in China.
As noted above, the primary purpose of CC Power is to develop
software that allows user faster access to the Internet. CC Power’s primary focus is in the mobile Internet market, with
a focus on providing software that significantly increases the speed that users of smartphones, tablets and laptops can access
the Internet over cellular phone networks. CC Power also uses their technology to increase the speed at which users of Virtual
Private Networks can access data from their networks.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
1. Organization and Nature of Business - Continued
Share Exchange Agreement
On August 30, 2011, the Company completed a voluntary share
exchange transaction with Shenzhen CC Power Corporation, CC Mobility Limited and the shareholders of CC Mobility (“Selling
Shareholders”) pursuant to a Share Exchange Agreement dated July 5, 2011 (the “Exchange Agreement”). In accordance
with the terms of Exchange Agreement, on the Closing Date, Xcel issued 30,300,000 shares of its common stock to the Selling Shareholders
in exchange for 100% of the issued and outstanding capital stock of CC Mobility (the “Exchange Transaction”). As a
result of the Exchange Transaction, there was a change of control in the Company as the Selling Shareholders of CC Mobility acquired
50.5% of Xcel’s issued and outstanding common stock, CC Mobility became Xcel’s wholly-owned subsidiary, and Xcel acquired
the business and operations of CC Mobility and CC Power.
For accounting purposes, the merger transaction is being accounted
for as a reverse merger. The transaction has been treated as a recapitalization of CC Mobility and its subsidiaries, with Xcel
(the legal acquirer of CC Mobility and its subsidiaries) considered the accounting acquiree and CC Mobility whose management took
control of Xcel (the legal acquire of CC Mobility) considered the accounting acquirer.
CC Power is owned by an individual but controlled by CC Investment
through a series of contractual arrangements that transferred all of the benefits and responsibilities for the operations of CC
Power to CC Investment. CC Investment accounts for CC Power as a Variable Interest Entity (“VIE”) under ASC 810 “Consolidation.”
Accordingly, CC Investment consolidates CC Power’s results, assets and liabilities.
Shenzhen Jifu Communication Technology Co., Ltd.
Shenzhen Jifu Communication Technology Co., Ltd (“Jifu”),
was incorporated on April 16, 2001 under the laws of the People’s Republic of China (“PRC”) as a limited liability
company. The required registered capital is RMB3,000,000 and all of the required registered capital has been contributed.
Jifu is primarily engaged in develops and distributes optical
transmitters and receivers, electronic surveillance equipment, and other communications equipment. Jifu also engages in the purchase
and sale of electronic products, network products, and communications equipment. In order to bolster its business, Jifu also engages
in software research and development.
On May 7, 2013, the Company entered into and consummated a
Stock Purchase Agreement (the “Agreement”) with Shenzhen CC Power Investment Consulting Co., Ltd., a company organized
under the laws of the People’s Republic of China and an indirect wholly-owned subsidiary of the Company (“CC Power”),
Shenzhen Jifu Communication Technology Co., Ltd. a company organized under the laws of the People’s Republic of China (“Jifu”)
the shareholders of Jifu set forth in the signature page to the Agreement (the “Jifu Shareholders”) and Hui Luo.
Pursuant to the terms and conditions of the Agreement, the
Company will issue an aggregate of 27,000,000 shares of the Company’s common stock (the “Purchase Shares”) to
the Jifu Shareholders as consideration for Jifu entering into certain controlling agreements (the “VIE Agreement”)
with CC Power. CC Power will effectively own Jifu through the various conditions prescribed in the VIE Agreements. The Company
will also grant 3,000,000 shares (the “Luo Shares”, together with the Purchase Shares, the “Shares’”)
to Mr. Luo.
The Shares will be released to the Jifu Shareholders and Mr.
Luo after the Company has reviewed Jifu’s audited financial statements for the year ended December 31, 2013. If Jifu has
achieved net revenue of $4,000,000 for the year ended December 31, 2013 (the “Target”), then the Company will release
the Shares to the Jifu Shareholders and Mr. Luo in their full respective amounts. If Jifu has not achieved the Target by the end
of the calendar year, the Company will decrease the amount of shares of common stock issued to the Jifu Shareholders and Mr. Luo
in accordance with a formula set forth in the Agreement and release the Shares to the Jifu Shareholders and Mr. Luo in their respective
decreased amounts. The Agreement has been approved by the boards of directors of the Company, CC Power, and Jifu, and the Jifu
Shareholders.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
Service and equipment agreement – Jifu
In January, 2013, Jifu entered into an agreement with Shenzhen
Hong Di Industry Co., Ltd (“Hong Di”), a company incorporated in the PRC. Jifu will provide software and computer
equipment with technical support services to Hong Di. The total consideration of this agreement is US$4,306,740 (equivalent to
RMB27,169,500). The term of this agreement is 3 years. Ms. Sumin Su was the common director of both Jifu and Hong Di, before her
resignation from the director of Hong Di became effective on June 19, 2013.
The organizational structure of the Company is as follows:
2. Summary of Significant Accounting Policies
Basis of presentation
The accompanying consolidated financial statements have been
prepared in conformity with accounting principles generally accepted in the United States of America and have been consistently
applied. The functional currency is the Chinese Renminbi, however the accompanying condensed consolidated financial statements
have been translated and presented in United States Dollars ($). All significant inter-company balances and transactions have
been eliminated in consolidation.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
2. Summary of Significant Accounting Policies - Continued
Use of estimates
In preparing financial statements in conformity with US GAAP,
management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure
of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reported periods.
Actual results could differ from those estimates.
Significant Estimates
These financial statements include some amounts that are based
on management’s best estimates and judgments. The most significant estimates relate to depreciation of property, plant and
equipment, the valuation allowance for deferred taxes. It is reasonably possible that the above-mentioned estimates and others
may be adjusted as more current information becomes available, and any adjustment could be significant in future reporting periods.
Variable Interest Entity
CC Power
The accounts of CC Power have been consolidated with the accounts
of the Company because CC Power is a variable interest entity with respect to CC Investment, which is a wholly-owned subsidiary
of the Company. CC Investment entered into five agreements dated August 22, 2011 with CC Power Shareholder and with CC Power pursuant
to which CC Investment provides CC Power with exclusive technology consulting and management services. In summary, the five agreements
contain the following terms:
Entrusted Management Agreement. This agreement provides that
CC Investment will provide exclusive management services to CC Power. Such management services include but are not limited to
financial management, business management, marketing management, human resource management and internal control of CC Power. The
Entrusted Management Agreement will remain in effect until the acquisition of all assets or equity of CC Power by CC Investment
is complete (as more fully described in the Exclusive Purchase Option Agreement below).
Technical Services Agreement. This agreement provides that
CC Investment will provide exclusive technical services to CC Power. Such technical services include but are not limited to software,
computer system, data analysis, training and other technical services. CC Investment shall be entitled to charge CC Power service
fees equivalent to CC Power’s total net income. The Technical Service Agreement will remain in effect until the acquisition
of all assets or equity of CC Power by CC Investment is complete (as more fully described in the Exclusive Purchase Option Agreement
below).
Exclusive Purchase Option Agreement. Under the Exclusive Purchase
Option Agreement, the CC Power Shareholder granted CC Investment an irrevocable and exclusive purchase option to acquire CC Power’s
equity and/or assets at a nominal consideration. CC Investment may exercise the purchase option at any time.
Loan Agreement. Under the Loan Agreement, CC Investment agreed
to lend RMB 10,000,000 to the CC Power Shareholder, to be used solely for the operations of CC Power.
Equity Pledge Agreement. Under the Equity Pledge Agreement,
the CC Power Shareholder pledged all of its equity interests in CC Power, including the proceeds thereof, to guarantee all of
CC Investment’s rights and benefits under the Entrusted Management Agreement, the Technical Service Agreement, the Exclusive
Purchase Option Agreement and the Loan Agreement. Prior to termination of this Equity Pledge Agreement, the pledged equity interests
cannot be transferred without CC Investment’s prior consent. The CC Power Shareholder covenants to CC Investment that among
other things, it will only appoint/elect the candidates for the directors of CC Power nominated by CC Investment.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
2. Summary of Significant Accounting Policies - Continued
In sum, the agreements transfer to CC Investment all of the
benefits and all of the risk arising from the operations of CC Power, as well as complete managerial authority over the operations
of CC Power. Through these contractual arrangements, the Company has the ability to substantially influence CC Power’s daily
operations and financial affairs, appoint its directors and senior executives, and approve all matters requiring board and/or
shareholder approval. These contractual arrangements enable the Company to control CC Power and operate our business in the PRC
through CC Investment. By reason of the relationship described in these agreements, CC Power is a variable interest entity with
respect to CC Investment and CC Investment is considered the primary beneficiary of CC Power because the following characteristics
identified in ASC 810-10-15-14 are present:
The holder of the equity investment in CC Power
lacks the direct or indirect ability to make decisions about the entity’s activities that have a significant effect on the
success of CC Power, having assigned their voting rights and all managerial authority to CC Investment. (ASC 810-10-15-14(b)(1)).
The holder of the equity investment in CC Power
lacks the obligation to absorb the expected losses of CC Power, having assigned to CC Investment all revenue and responsibility
for all payables. (ASC 810-10-15-14(b)(2).
The holder of the equity investment in CC Power
lacks the right to receive the expected residual returns of CC Power, having granted to CC Investment all revenue as well as an
option to purchase the equity interests at a fixed price. (ASC 810-10-15-14(b)(3)).
Accordingly, the Company’s condensed consolidated financial
statements reflect the results of operations, assets and liabilities of CC Power. The carrying amount and classification of CC
Power’s assets and liabilities included in the Condensed Consolidated Balance Sheets are as follows:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
$
|
86,173
|
|
|
$
|
113,894
|
|
Total assets
|
|
|
153,178
|
|
|
|
190,199
|
|
Total current liabilities
|
|
|
551,012
|
|
|
|
320,873
|
|
Total liabilities
|
|
|
551,012
|
|
|
|
341,003
|
|
Jifu
The accounts of Jifu have been consolidated with the accounts
of the Company because Jifu is a variable interest entity with respect to CC Investment, which is a wholly-owned subsidiary of
the Company. CC Investment entered into five agreements dated May 7, 2013 with Jifu Shareholder and with Jifu pursuant to which
CC Investment provides Jifu with exclusive technology consulting and management services. In summary, the five agreements contain
the following terms:
Entrusted Management Agreement. Effective on May 7, 2013, CC
Investment entered into an Entrusted Management Agreement with Jifu and the Jifu Shareholders, pursuant to which CC Investment
agreed to provide, and Jifu agreed to accept, exclusive management services provided by CC Investment. Such management services
include but are not limited to financial management, business management, marketing management, human resource management and
internal control of Jifu. Jifu will pay a service fee to CC Investment on a quarterly basis, which fee will be a percentage of
Jifu’s total operational income. The Entrusted Management Agreement will remain in effect until the acquisition of all the
assets or equity of Jifu by CC Investment.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
Technical Services Agreement. Effective on May 7, 2013, CC
Investment entered into a Technical Services Agreement with Jifu and the Jifu Shareholders, pursuant to which CC Investment agreed
to provide, and Jifu agreed to accept, exclusive technical services provided by CC Investment. Such technical services include
but are not limited to software services, computer systems services, data analysis, training and other technical services. Jifu
will pay a service fee to CC Investment on a quarterly basis, which fee shall be a percentage of Jifu’s total operational
income. The Technical Service Agreement will remain in effect until the acquisition of all the assets or equity of Jifu by CC
Investment.
Exclusive Purchase Option Agreement. Effective on May 7, 2013,
CC Investment entered into an Exclusive Purchase Option Agreement with Jifu and the Jifu Shareholders, pursuant to which the Jifu
Shareholders granted CC Investment an irrevocable and exclusive purchase option to acquire all of Jifu’s equity and/or assets
at a nominal consideration. CC Investment may exercise the purchase option at any time. Until CC Investment has exercised its
purchase option, Jifu is required to conduct its business in accordance with certain covenants as further described in the Exclusive
Purchase Option Agreement.
Loan Agreement
Effective on May 7, 2013, CC Investment entered into a Loan
Agreement with the Jifu Shareholders, pursuant to which CC Investment agreed to lend RMB 3,000,000 to the Jifu Shareholders, to
be used solely for the operations of Jifu. The loan is interest free, unless the deemed value of the consideration for the equity
purchase of Jifu or asset purchase of Jifu under the Exclusive Purchase Option Agreement is higher than the principal amount of
the loan, in which case the excess will be deemed to be interest on the loan.
Equity Pledge Agreement
Effective on May 7, 2013, CC Investment entered into an Equity
Pledge Agreement with Jifu and the Jifu Shareholders, pursuant to which the Jifu Shareholders pledged all of their equity interests
in Jifu, including the proceeds thereof, to guarantee all of CC Investment’s rights and benefits under the Entrusted Management
Agreement, the Technical Service Agreement, the Exclusive Purchase Option Agreement and the Loan Agreement. Prior to termination
of the Equity Pledge Agreement, the pledged equity interests cannot be transferred without CC Investment’s prior consent.
The Jifu Shareholders covenant to CC Investment that among other things, they will only appoint/elect candidates for the board
of directors of Jifu and supervisor office of Jifu that were nominated by CC Investment.
In sum, the agreements transfer to CC Investment all of the
benefits and all of the risk arising from the operations of Jifu, as well as complete managerial authority over the operations
of Jifu. Through these contractual arrangements, the Company has the ability to substantially influence Jifu’s daily operations
and financial affairs, appoint its directors and senior executives, and approve all matters requiring board and/or shareholder
approval. These contractual arrangements enable the Company to control Jifu and operate our business in the PRC through CC Investment.
By reason of the relationship described in these agreements, Jifu is a variable interest entity with respect to CC Investment
and CC Investment is considered the primary beneficiary of Jifu because the following characteristics identified in ASC 810-10-15-14
are present:
The holder of the equity investment in Jifu lacks
the direct or indirect ability to make decisions about the entity’s activities that have a significant effect on the success
of Jifu, having assigned their voting rights and all managerial authority to CC Investment. (ASC 810-10-15-14(b)(1)).
The holder of the equity investment in Jifu lacks
the obligation to absorb the expected losses of Jifu, having assigned to CC Investment all revenue and responsibility for all
payables. (ASC 810-10-15-14(b)(2).
The holder of the equity investment in Jifu lacks
the right to receive the expected residual returns of Jifu, having granted to CC Investment all revenue as well as an option to
purchase the equity interests at a fixed price. (ASC 810-10-15-14(b)(3)).
Accordingly, the Company’s condensed consolidated financial
statements reflect the results of operations, assets and liabilities of Jifu. The carrying amount and classification of Jifu’s
assets and liabilities included in the Condensed Consolidated Balance Sheets are as follows:
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Total current assets
|
|
$
|
5,138,384
|
|
|
$
|
-
|
|
Total assets
|
|
|
5,161,150
|
|
|
|
-
|
|
Total current liabilities
|
|
|
3,405,746
|
|
|
|
-
|
|
Total liabilities
|
|
|
3,405,746
|
|
|
|
-
|
|
Revenue recognition
Our source of revenues is from internet accelerator software,
which includes new software license revenues and software plus hardware and maintenance arrangements, and the source of revenue
of Jifu is from developing and distributing optical transmitters and receivers, electronic surveillance equipment, and other communications
equipment; and trading of electronic products, network products, and communications equipment. We also engage in software research
and development. During the year ended December 31, 2013, we also have revenues derived from GPS system development and website
development projects along with maintenance arrangements.
We evaluate revenue recognition based on the criteria set forth
in FASB ASC 985-605, Software: Revenue Recognition and Staff Accounting Bulletin (“SAB”) No. 101, Revenue Recognition
in Financial Statements, as revised by SAB No. 104, Revenue Recognition.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
2. Summary of Significant Accounting Policies - Continued
Revenue Recognition for Software Products (Software Elements)
New software license revenues represent fees earned from granting
customers licenses to download our software products that aim at improving the internet connection speed of the mobile phone,
computers or servers. The basis for software license revenue recognition is substantially governed by the accounting guidance
contained in ASC 985-605, Software-Revenue Recognition. For software license that do not require significant modification or customization
of the underlying software, we recognize new software license revenues when: (1) we enter into a legally binding arrangement with
a customer for the license of software; (2) we deliver the products; (3) the sale price is fixed or determinable and free of contingencies
or significant uncertainties; and (4) collection is probable. Revenues that are not recognized at the time of sale because the
foregoing conditions are not met are recognized when those conditions are subsequently met.
Our software license arrangements do not include acceptance
provisions, software license updates or product support contracts.
Revenue Recognition for Multiple-Element Arrangements
– Software Products and Software Related Services(Software
Arrangements)
We enter into arrangements with customers that purchase software
related products that include one to three year product support service and a short training session (referred to as software
related multiple-element arrangements). Such software related multiple-element arrangements include the sale of our software products,
and product support contracts whereby software license delivery is followed by the subsequent delivery of the other elements.
Our software license arrangements include acceptance provisions. We recognize revenue upon the receipt of written customer acceptance.
The vast majority of our software license arrangements include software license updates and product support contracts. Software
license updates provide customers with rights to unspecified software product upgrades during the term of the support period.
Product support includes telephone access to technical support personnel or on-site support. For those software related multiple-element
arrangements, we recognized revenue pursuant to ASC 985-605. Since we are unable to determine the fair value of the selling price
for the undelivered elements in a multiple-element arrangement, which is the product support service and training, the entire
arrangement consideration is deferred and is recognized ratably over the term of the arrangement, typically one year to three
years.
Revenue Recognition for Multiple-Element Arrangements
– Arrangements with Software and Hardware Elements
We also enter into multiple-element arrangements that may include
a combination of our software installed in the hardware products we purchased from third parties and service offerings including
purchased hardware , new software licenses, installation of the software in the hardware and one to three years product support.
We adopted Accounting Standards Update (“ASU”) 2009-13,
Revenue Recognition (Topic 605)
:
Multiple-Deliverable
Revenue Arrangements
. This guidance modifies the fair value requirements of FASB ASC subtopic 605-25,
Revenue Recognition-Multiple
Element Arrangements
, by allowing the use of the “best estimate of selling price” in addition to vendor-specific
objective evidence and third-party evidence for determining the selling price of a deliverable for non-software arrangements.
This guidance establishes a selling price hierarchy for determining the selling price of a deliverable, which is based on: (a)
vendor-specific objective evidence, (b) third-party evidence, or (c) estimated selling price. In addition, the residual method
of allocating arrangement consideration is no longer permitted. In such arrangements, we first allocate the total arrangement
consideration based on the relative selling prices of the software group of elements as a whole and to the hardware elements.
We recognize the hardware element considerations upon delivery of the hardware. The consideration allocated to the software group
which includes the software element and the product support is recognized in according to the software arrangements policy as
described above.
Cost of Revenue
Cost of revenue primarily consists of direct costs of products,
direct labor of technical staff, depreciation of computer equipment, and overhead associated with the technical department.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
Economic and political risks
The Company’s operations are mainly conducted in the
PRC. Accordingly, the Company’s business, financial condition and results of operations in the PRC may be influenced by
the political, economic and legal environment in the PRC, and by the general state of the PRC.
The Company’s major operations in the PRC are subject
to special considerations and significant risks not typically associated with companies in North America. These include risks
associated with, among others, the political, economic and legal environment and foreign currency exchange. The Company’s
results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in government administration,
governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad,
and rates and methods of taxation, among other things.
Credit risk
The Company may be exposed to credit risk from its cash and
fixed deposits at bank. No allowance has been made for estimated irrecoverable amounts determined by reference to past default
experience and the current economic environment.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
2. Summary of Significant Accounting Policies - Continued
Property and equipment
Plant and equipment are carried at cost less accumulated depreciation.
Depreciation is provided over their estimated useful lives, using the straight-line method. Estimated useful lives of the plant
and equipment are as follows:
Equipment
|
5 years
|
Office equipment
|
5 years
|
Leasehold improvements
|
Over the lease terms
|
Software
|
5 years
|
The cost and related accumulated depreciation of assets sold
or otherwise retired are eliminated from the accounts and any gain or loss is included in the statement of income. The cost of
maintenance and repairs is charged to income as incurred, whereas significant renewals and betterments are capitalized.
Accounting for the impairment of long-lived assets
Impairment of Long-Lived Assets is evaluated for impairment
at a minimum on an annual basis whenever events or changes in circumstances indicate that the carrying amount of an asset may
not be recoverable in accordance with ASC 360-10 “Impairments of Long-Lived Assets”. An asset is considered impaired
if its carrying amount exceeds the future net cash flow the asset is expected to generate. If an asset is considered to be impaired,
the impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds its fair market value.
The recoverability of long-lived assets is assessed by determining whether the unamortized balances can be recovered through undiscounted
future net cash flows of the related assets. The amount of impairment, if any, is measured based on projected discounted future
net cash flows using a discount rate reflecting the Company's average cost of capital.
Goodwill, Customer-relationship, and Trade-name Intangibles
Goodwill represents the excess of the purchase price over the
fair value of the net tangible and identifiable intangible assets acquired in a business combination. In accordance with Accounting
Standards Codification ASC 350 “Intangibles - Goodwill and Other”, goodwill is no longer subject to amortization.
Rather, goodwill is subject to at least an annual assessment for impairment, applying a fair-value based test.
Customer-relationship and trade-name acquired as part of the
Merger account for the majority of our intangible assets recognized in the Consolidated Balance Sheet. These assets are expected
to generate cash flows indefinitely, do not have estimable or finite useful lives and, therefore, are accounted for as indefinite-lived
assets not subject to amortization. We consider the income approach when testing intangible assets with indefinite lives for impairment
on an annual basis. We utilize the income approach, specifically the relief from royalty method, for analyzing our indefinite-lived
assets. This method is based on the assumption that, in lieu of ownership, a firm would be willing to pay a royalty in order to
exploit the related benefits of this asset class.
Inventories
Inventories are stated at the lower of cost or market value.
Substantially all inventory costs are determined using the weighted average basis. The management regularly evaluates the composition
of its inventory to identify slow-moving and obsolete inventories to determine if additional write-downs are required.
Accounts receivable
Accounts receivable consists of amounts due from customers.
An allowance for doubtful accounts is established and determined based on management’s assessment of known requirements,
aging of receivables, payment history, the customer’s current credit worthiness and the economic environment. As of December
31, 2013 and 2012, no allowance for doubtful accounts was deemed necessary based on management’s assessment.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
Fair Value of Financial Instruments
FASB accounting standards require disclosing fair value to
the extent practicable for financial instruments that are recognized or unrecognized in the balance sheet. The fair value of the
financial instruments disclosed herein is not necessarily representative of the amount that could be realized or settled, nor
does the fair value amount consider the tax consequences of realization or settlement.
For certain financial instruments, including cash, accounts
payable, accruals and other payables, the carrying amounts approximate fair value because of the near term maturities of such
obligations.
Patents
The Company has three patents as listed in the table below
relating to its internet accelerator software products. Fees related to registering these patents were insignificant and have
been expensed as incurred.
Patent
|
|
Register Number
|
|
Issued By
|
Mach5 Internet Acceleration Software V.6.0
|
|
2007SR09253
|
|
National Copyright Administration of PRC
|
Mach5 Enterprise Acceleration Software V.3.3
|
|
2009SR058767
|
|
National Copyright Administration of PRC
|
Mach5 Web Browser Software
|
|
2010SR001089
|
|
National Copyright Administration of PRC
|
Research and development and Software Development Costs
All research and development costs are expensed as incurred.
Software development costs eligible for capitalization under ASC 985-20,
Software-Costs of Software to be Sold, Leased or Marketed
,
were not material to our consolidated financial statements for the years ended December 31, 2013 and 2012. Other research and
development expenses amounted to $1,611,826 and $246,667 for years ended December 31, 2013 and 2012, respectively, and were included
in general and administrative expense.
Comprehensive income
Comprehensive income is defined as the change in equity of
a company during a period from transactions and other events and circumstances excluding transactions resulting from investments
from owners and distributions to owners. For the Company, comprehensive income for the periods presented includes net income and
foreign currency translation adjustments.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
2. Summary of Significant Accounting Policies - Continued
Income taxes
Income taxes are provided on an asset and liability approach
for financial accounting and reporting of income taxes. Current tax is based on the profit or loss from ordinary activities adjusted
for items that are non-assessable or disallowable for income tax purpose and is calculated using tax rates that have been enacted
or substantively enacted at the balance sheet date. Deferred income tax liabilities or assets are recorded to reflect the tax
consequences in future differences between the tax basis of assets and liabilities and the financial reporting amounts at each
year end. A valuation allowance is recognized if it is more likely than not that some portion, or all, of a deferred tax asset
will not be realized.
Foreign currency translation
Assets and liabilities of the Company’s subsidiaries
with a functional currency other than US$ are translated into US$ using period end exchange rates. Income and expense items are
translated at the average exchange rates in effect during the period. Foreign currency translation differences are included as
a component of Accumulated Other Comprehensive Income in Shareholders’ Equity.
The exchange rates used to translate amounts in RMB into USD
for the purposes of preparing the financial statements were as follows:
December 31, 2013
|
|
Balance sheet
|
RMB 6.1104 to US $1.00
|
Statement of operations and other comprehensive loss
|
RMB 6.1905 to US $1.00
|
December 31, 2012
|
|
Balance sheet
|
RMB 6.3011 to US $1.00
|
Statement of operations and other comprehensive loss
|
RMB 6.3034 to US $1.00
|
The RMB is not freely convertible into foreign currency and
all foreign exchange transactions must take place through authorized institutions. No representation is made that the RMB amounts
could have been, or could be, converted into USD at the rates used in translation.
Post-retirement and post-employment benefits
The Company contributes to a state pension plan in respect
of its PRC employees. Other than the state pension plan, the Company does not provide any other post-retirement or post-employment
benefits.
Recently Issued Accounting Pronouncements
In October 2012, FASB has issued Accounting Standards Update
(ASU) No. 2012-04, Technical Corrections and Improvements. This ASU make technical corrections, clarifications, and limited-scope
improvements to various Topics throughout the Codification. The amendments in this ASU that will not have transition guidance
will be effective upon issuance for both public entities and nonpublic entities. For public entities, the amendments that are
subject to the transition guidance will be effective for fiscal periods beginning after December 15, 2012. For nonpublic entities,
the amendments that are subject to the transition guidance will be effective for fiscal periods beginning after December 15, 2013.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
2. Summary of Significant Accounting Policies - Continued
Recently Issued Accounting Pronouncements
In October 2012, FASB has issued Accounting Standards Update
(ASU) No. 2012-05, Statement of Cash Flows (Topic 230). This ASU addresses how cash receipts arising from the sale of certain
donated financial assets, such as securities, should be classified in the statement of cash flows of not-for-profit entities (NFPs).
Some NFPs classify those cash receipts as investing cash inflows, while other entities classify them as either operating cash
inflows or financing cash inflows, consistent with their treatment of inflows arising from cash contributions. The objective of
this Update is for an NFP to classify cash receipts from the sale of donated financial assets consistently with cash donations
received in the statement of cash flows if those cash receipts were from the sale of donated financial assets that upon receipt
were directed without the NFP imposing any limitations for sale and were converted nearly immediately into cash. The amendments
in the ASU are effective prospectively for fiscal years, and interim fiscal periods within those years, beginning after June 15,
2013. Retrospective application to all periods presented upon the date of adoption is permitted. Early adoption from the beginning
of the fiscal year of adoption is permitted.
In October 2012, FASB has issued Accounting Standards Update
(ASU) No. 2012-06, Business Combinations (Topic 805): Subsequent Accounting for an Indemnification Asset Recognized at the Acquisition
Date as a Result of a Government-Assisted Acquisition of a Financial Institution. This ASU addresses the diversity in practice
about how to interpret the terms on the same basis and contractual limitations when subsequently measuring an indemnification
asset recognized in a government-assisted (Federal Deposit Insurance Corporation or National Credit Union Administration) acquisition
of a financial institution that includes a loss-sharing agreement (indemnification agreement). For public and nonpublic entities,
the amendments in this ASU are effective for fiscal years, and interim periods within those years, beginning on or after December
15, 2012. Early adoption is permitted. The amendments should be applied prospectively to any new indemnification assets acquired
after the date of adoption and to indemnification assets existing as of the date of adoption arising from a government-assisted
acquisition of a financial institution.
In October 2012, FASB has issued Accounting Standards Update
(ASU) No. 2012-07, Entertainment—Films (Topic 926): Accounting for Fair Value Information That Arises after the Measurement
Date and Its Inclusion in the Impairment Analysis of Unamortized Film Costs. This ASU eliminates the rebuttable presumption that
the conditions leading to the write-off of unamortized film costs after the balance sheet date existed as of the balance sheet
date. The amendments also eliminate the requirement that an entity incorporate into fair value measurements used in the impairment
tests the effects of any changes in estimates resulting from the consideration of subsequent evidence if the information would
not have been considered by market participants at the measurement date. or SEC filers, the amendments are effective for impairment
assessments performed on or after December 15, 2012. For all other entities, the amendments are effective for impairment assessments
performed on or after December 15, 2013. The amendments resulting from this ASU should be applied prospectively. Earlier application
is permitted, including for impairment assessments performed as of a date before October 24, 2012, if, for SEC filers, the entity’s
financial statements for the most recent annual or interim period have not yet been issued or, for all other entities, have not
yet been made available for issuance.
In January 2013, FASB has issued Accounting Standards Update
(ASU) No. 2013-01, Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. This
ASU clarifies that ordinary trade receivables and receivables are not in the scope of ASU No. 2011-11, Balance Sheet (Topic 210):
Disclosures about Offsetting Assets and Liabilities. Specifically, ASU 2011-11 applies only to derivatives, repurchase agreements
and reverse purchase agreements, and securities borrowing and securities lending transactions that are either offset in accordance
with specific criteria contained in the FASB Accounting Standards Codification™ (Codification) or subject to a master netting
arrangement or similar agreement. The FASB undertook this clarification project in response to concerns expressed by U.S. stakeholders
about the standard’s broad definition of financial instruments. After the standard was finalized, companies realized that
many contracts have standard commercial provisions that would equate to a master netting arrangement, significantly increasing
the cost of compliance at minimal value to financial statement users. An entity is required to apply the amendments in ASU 2013-01
for fiscal years beginning on or after January 1, 2013, and interim periods within those annual periods. An entity should provide
the required disclosures retrospectively for all comparative periods presented. The effective date is the same as the effective
date of ASU 2011-11.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
2. Summary of Significant Accounting Policies - Continued
Recently Issued Accounting Pronouncements
In February 2013, FASB has issued Accounting Standards Update
(ASU) No. 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive
Income. This ASU improves the transparency of reporting these reclassifications. Other comprehensive income includes gains and
losses that are initially excluded from net income for an accounting period. Those gains and losses are later reclassified out
of accumulated other comprehensive income into net income. The amendments in this ASU do not change the current requirements for
reporting net income or other comprehensive income in financial statements. All of the information that this ASU requires already
is required to be disclosed elsewhere in the financial statements under U.S. GAAP.
The new amendments will require an organization to:
|
·
|
Present
(either on the face of the statement where net income is presented or in the notes) the
effects on the line items of net income of significant amounts reclassified out of accumulated
other comprehensive income - but only if the item reclassified is required under U.S.
GAAP to be reclassified to net income in its entirety in the same reporting period.
|
|
·
|
Cross-reference
to other disclosures currently required under U.S. GAAP for other reclassification items
(that are not required under U.S. GAAP) to be reclassified directly to net income in
their entirety in the same reporting period. This would be the case when a portion of
the amount reclassified out of accumulated other comprehensive income is initially transferred
to a balance sheet account (e.g., inventory for pension-related amounts) instead of directly
to income or expense.
|
The amendments apply to all public and private companies that
report items of other comprehensive income. Public companies are required to comply with these amendments for all reporting periods
(interim and annual). A private company is required to meet the reporting requirements of the amended paragraphs about the roll
forward of accumulated other comprehensive income for both interim and annual reporting periods. However, private companies are
only required to provide the information about the effect of reclassifications on line items of net income for annual reporting
periods, not for interim reporting periods. The amendments are effective for reporting periods beginning after December 15, 2012,
for public companies and are effective for reporting periods beginning after December 15, 2013, for private companies. Early adoption
is permitted.
In February 2013, FASB issued Accounting Standards Update (ASU)
No. 2013-03, Financial Instruments (Topic 825). This ASU clarifies the scope and applicability of a disclosure exemption that
resulted from the issuance of Accounting Standards Update No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve
Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. The amendment clarifies that the requirement
to disclose "the level of the fair value hierarchy within which the fair value measurements are categorized in their entirety
(Level 1, 2, or 3)" does not apply to nonpublic entities for items that are not measured at fair value in the statement of
financial position, but for which fair value is disclosed. This ASU is the final version of Proposed Accounting Standards Update
2013-200—Financial Instruments (Topic 825) which has been deleted. The amendments are effective upon issuance.
In February 2013, FASB has issued Accounting Standards Update
(ASU) No. 2013-04, Liabilities (Topic 405): Obligations Resulting from Joint and Several Liability Arrangements for Which the
Total Amount of the Obligation Is Fixed at the Reporting Date. This ASU provides guidance for the recognition, measurement, and
disclosure of obligations resulting from joint and several liability arrangements for which the total amount of the obligation
within the scope of this ASU is fixed at the reporting date, except for obligations addressed within existing guidance in U.S.
GAAP. The guidance requires an entity to measure those obligations as the sum of the amount the reporting entity agreed to pay
on the basis of its arrangement among its co-obligors and any additional amount the reporting entity expects to pay on behalf
of its co-obligors. The guidance in this ASU also requires an entity to disclose the nature and amount of the obligation as well
as other information about those obligations. The amendments in this ASU are effective for fiscal years, and interim periods within
those years, beginning after December 15, 2013. For nonpublic entities, the amendments are effective for fiscal years ending after
December 15, 2014, and interim periods and annual periods thereafter. The amendments in this ASU should be applied retrospectively
to all prior periods presented for those obligations resulting from joint and several liability arrangements within the ASU’s
scope that exist at the beginning of an entity’s fiscal year of adoption. An entity may elect to use hindsight for the comparative
periods (if it changed its accounting as a result of adopting the amendments in this ASU) and should disclose that fact. Early
adoption is permitted.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
In March 2013, FASB has issued Accounting Standards Update
(ASU) No. 2013-05, Foreign Currency Matters (Topic 830). This ASU resolve the diversity in practice about whether Subtopic 810-10,
Consolidation—Overall, or Subtopic 830-30, Foreign Currency Matters—Translation of Financial Statements, applies to
the release of the cumulative translation adjustment into net income when a parent either sells a part or all of its investment
in a foreign entity or no longer holds a controlling financial interest in a subsidiary or group of assets that is a nonprofit
activity or a business (other than a sale of in substance real estate or conveyance of oil and gas mineral rights)within a foreign
entity. In addition, the amendments in this Update resolve the diversity in practice for the treatment of business combinations
achieved in stages (sometimes also referred to as step acquisitions) involving a foreign entity. This ASU is the final version
of Proposed Accounting Standards Update EITF11Ar—Foreign Currency Matters (Topic 830), which has been deleted. The amendments
in this Update are effective prospectively for fiscal years (and interim reporting periods within those years) beginning after
December 15, 2013. For nonpublic entities the amendments in this Update are effective prospectively for the first annual period
beginning after December 15, 2014, and interim and annual periods thereafter. The amendments should be applied prospectively to
derecognition events occurring after the effective date. Prior periods should not be adjusted. Early adoption is permitted. If
an entity elects to early adopt the amendments, it should apply them as of the beginning of the entity’s fiscal year of
adoption.
In July 2013, The FASB has issued ASU No. 2013-11, Income Taxes
(Topic 740): Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax
Credit Carryforward Exists (a consensus of the FASB Emerging Issues Task Force).
U.S. GAAP does not include explicit guidance on the financial
statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit
carryforward exists. The amendments in this ASU state that an unrecognized tax benefit, or a portion of an unrecognized tax benefit,
should be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward,
a similar tax loss, or a tax credit carryforward, except as follows. To the extent a net operating loss carryforward, a similar
tax loss, or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction
to settle any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable
jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose,
the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred
tax assets.
This ASU applies to all entities that have unrecognized tax
benefits when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists at the reporting date.
The amendments in this ASU are effective for fiscal years, and interim periods within those years, beginning after December 15,
2013. For nonpublic entities, the amendments are effective for fiscal years, and interim periods within those years, beginning
after December 15, 2014. Early adoption is permitted. The amendments should be applied prospectively to all unrecognized tax benefits
that exist at the effective date. Retrospective application is permitted.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
3. Going Concern
The Company has incurred significant continuing losses during
the years ended December 31, 2013 and 2012, and has accumulated deficits at December 31, 2013 and 2012. The Company has relied
on its registered capital and issuance of convertible notes to fund operations. These conditions raise substantial doubt about
the Company’s ability to continue as a going concern.
The financial statements have been prepared assuming that the
Company will continue as a going concern and, accordingly, do not include any adjustments that might result from the outcome of
this uncertainty. As of December 31, 2013 and 2012, the Company had limited cash resources and management plans to continue its
efforts to raise additional funds through debt or equity offerings which will be used to fund operations.
4. Goodwill
Pursuant to the acquisition agreement with Jifu, the Company
will issue an aggregate of 30,000,000 shares of the Company’s common stock at market price at approximate $0.07 per share.
The transaction was shown as below:
|
|
RMB
|
|
|
USD
|
|
Cost of acquisition
|
|
$
|
12,873,000
|
|
|
$
|
2,100,000
|
|
Net assets of Jifu
|
|
|
10,136,450
|
|
|
|
1,653,581
|
|
Goodwill balance at December 31, 2013
|
|
|
2,736,550
|
|
|
|
446,419
|
|
5. Property and Equipment, net
Property and equipment, net consist of the following:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
Equipment
|
|
$
|
249,543
|
|
|
$
|
132,017
|
|
Office equipment
|
|
|
118,018
|
|
|
|
13,617
|
|
Leasehold improvements
|
|
|
8,674
|
|
|
|
8,411
|
|
Software
|
|
|
1,954
|
|
|
|
1,895
|
|
|
|
|
378,189
|
|
|
|
155,940
|
|
Less: Accumulated depreciation
|
|
|
(285,796
|
)
|
|
|
(65,565
|
)
|
Property and equipment, net
|
|
$
|
92,393
|
|
|
$
|
90,375
|
|
The depreciation expense was $22,128 and $21,171 for the years
ended December 31, 2013 and 2012, respectively.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
6. Intangible Assets, net
Intangible assets, net consist of the following:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Customer relationship
|
|
$
|
793,547
|
|
|
$
|
-
|
|
Trade name
|
|
|
500,470
|
|
|
|
-
|
|
|
|
|
1,294,017
|
|
|
|
-
|
|
Less: Accumulated amortization
|
|
|
-
|
|
|
|
-
|
|
Intangible assets, net
|
|
$
|
1,294,017
|
|
|
$
|
-
|
|
7. Deferred Revenue
Deferred revenue represents deferred internet accelerator license
revenue over the maintenance period of one to three years for our multiple element arrangements (Note 2).
In addition, deferred revenue includes two government grants
for use in research and development related expenditures for periods through July 2014. The portion of the grants that has not
been spent is deferred and recognize as other income as the funds are spent on research and development related expenditures.
Deferred revenue included on the balance sheets as of December
31, 2013 and 2012 is as follow:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Deferred revenue:
|
|
|
|
|
|
|
|
|
Current
|
|
$
|
19,223
|
|
|
$
|
78,811
|
|
Non-current
|
|
|
-
|
|
|
|
20,130
|
|
Total
|
|
$
|
19,223
|
|
|
$
|
98,941
|
|
The table below sets forth the deferred revenue activities
during the years ended December 31, 2013 and 2012:
|
|
For the years ended December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Deferred revenue, balance at beginning of year
|
|
$
|
98,941
|
|
|
$
|
301,231
|
|
Add: Payments received from customers during the year
|
|
|
-
|
|
|
|
105,721
|
|
Add: Government grant received during the year
|
|
|
-
|
|
|
|
95,222
|
|
Less: government grant earned during the year
|
|
|
(15,931
|
)
|
|
|
(135,602
|
)
|
Less: Revenue earned during the year
|
|
|
(63,787
|
)
|
|
|
(276,631
|
)
|
Deferred revenue, balance at end of year
|
|
$
|
19,223
|
|
|
$
|
98,941
|
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
8. Convertible Promissory Notes
Outstanding balances for the four convertible promissory notes
as of December 31, 2013 and 2012 are as follow:
|
|
|
|
|
|
Loan
|
|
|
Interest
|
|
|
Convertible
|
|
|
December 31,
|
|
|
December 31,
|
|
Lender
|
|
Date of Note
|
|
Maturity Date
|
|
Amount
|
|
|
Rate (p.a.)
|
|
|
Number of stock
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vantage Associates SA
|
|
April 15, 2011
|
|
April 15, 2016
|
|
$
|
150,000
|
|
|
|
5
|
%
|
|
|
600,000
|
$
|
|
|
150,000
|
|
|
$
|
150,000
|
|
Empa Trading Ltd.
|
|
June 5, 2011
|
|
June 5, 2016
|
|
|
100,000
|
|
|
|
5
|
%
|
|
|
400,000
|
|
|
|
100,000
|
|
|
|
100,000
|
|
First Capital A.G.
|
|
July 14, 2011
|
|
July 14, 2016
|
|
|
150,000
|
|
|
|
5
|
%
|
|
|
600,000
|
|
|
|
150,000
|
|
|
|
150,000
|
|
First Capital A.G.
|
|
September 9, 2011
|
|
September 9, 2016
|
|
|
200,000
|
|
|
|
5
|
%
|
|
|
800,000
|
|
|
|
200,000
|
|
|
|
200,000
|
|
Vantage Associates SA
|
|
September 9, 2011
|
|
September 9, 2016
|
|
|
200,000
|
|
|
|
5
|
%
|
|
|
800,000
|
|
|
|
200,000
|
|
|
|
200,000
|
|
Vantage Associates SA
|
|
October 27, 2011
|
|
October 27, 2016
|
|
|
50,000
|
|
|
|
5
|
%
|
|
|
200,000
|
|
|
|
50,000
|
|
|
|
50,000
|
|
First Capital A.G.
|
|
December 1, 2011
|
|
December 1, 2016
|
|
|
50,000
|
|
|
|
5
|
%
|
|
|
200,000
|
|
|
|
50,000
|
|
|
|
50,000
|
|
First Capital A.G.
|
|
January 23, 2012
|
|
January 23, 2017
|
|
|
50
000
|
|
|
|
5
|
%
|
|
|
200,000
|
|
|
|
50,000
|
|
|
|
50,000
|
|
First Capital A.G.
|
|
April 25, 2012
|
|
April 25,2014
|
|
|
100,000
|
|
|
|
5
|
%
|
|
|
717,283
|
|
|
|
100,000
|
|
|
|
100,000
|
|
Asher Enterprises, Inc.
|
|
July 27th, 2012
|
|
April 13th, 2013
|
|
|
63,000
|
|
|
|
8
|
%
|
|
|
-
|
|
|
|
-
|
|
|
|
63,000
|
|
Asher Enterprises, Inc.
|
|
October 17,2012
|
|
July 17, 2013
|
|
$
|
53,000
|
|
|
|
8
|
%
|
|
|
-
|
|
|
|
-
|
|
|
|
53,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,050,000
|
|
|
$
|
1,166,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
Debt discount from beneficial conversion feature
|
|
|
|
367,425
|
|
|
|
804,993
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
682,575
|
|
|
|
361,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
Current portion
|
|
|
|
60,703
|
|
|
|
46,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
portion
|
|
|
$
|
621,872
|
|
|
$
|
314,967
|
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
8. Convertible Promissory Notes- Continued
The debt discount was the beneficial conversion feature of
the notes. It is being accreted as additional interest expense ratably over the term of the convertible notes.
Interest expenses for the years ended December 31, 2013 and
2012 were $42,025 and $122,268 respectively.
Amortization of the beneficial conversion feature for the year
ended December 31, 2013 and 2012 were $504,195 and $340,816 respectively.
Except for the convertible promissory note of $100,000 issued
to First Capital A.G. on April 25, 2012, and the convertible promissory notes issued to Asher Enterprises, Inc., all the convertible
promissory notes (the “Notes”) are convertible upon the occurrence of the following events:
(1)
At any time, prior to the maturity date, the Company and the holder of the notes may mutually agree on a date to convert in whole
or in part the notes into shares of common stock of the Company on the following terms: Holder of the note will be issued share
units comprising of:
|
(i)
|
one common share to be purchased at a price of $0.5, and
|
|
|
|
|
(ii)
|
one warrant that is convertible into one common share at a price of $1.00, and expires two
years from the date of the Exchange Transaction is completed, and
|
|
|
|
|
(iii)
|
one warrant that is convertible into one common share at a price of $1.5, and expires three
years from the date the Exchange Transaction is completed.
|
(2) Unless earlier converted into common stock mentioned above,
if within twelve months of the date hereof the Company completes a Qualified Financing, as defined by the respective convertible
promissory notes, the holder agrees to exchange the notes simultaneously with the initial closing of such Qualified Financing
as follows:
(a) In the event of a debt Qualified Financing (“Qualified
Debt Financing”), the Holder may at its option exchange in whole or in part this Note for a promissory note (or other evidence
of indebtedness) in the same form and with the same terms and conditions as those issued in such Qualified Debt Financing and
in a principal amount equal to the then outstanding Debt.
(b) In the event of an equity Qualified Financing
(“Qualified Equity Financing”), the Holder may at its option convert the Debt into shares of capital stock of the
same class and series and with the same rights, preferences and privileges as those issued in such Qualified Equity Financing,
at a price per share equal to the purchase price paid by investors in such Qualified Equity Financing.
The convertible promissory note of $100,000 issued to First
Capital A.G. on April 25, 2012, is convertible upon the occurrence of the following events:
(1) At any time, prior to the maturity date, the Company and
the holder of the notes may mutually agree on a date to convert in whole or in part the notes into shares of common stock of the
Company on the following terms: Holder of the note will be issued share units comprising of:
(i) one common share to be purchased at a price
of based on the moving average share price over the preceding 20 trading days, and
(ii) one warrant that is convertible into one common
share at a price based on the moving average share price over the preceding 20 trading days and expires two years from the date
of the Exchange Transaction is completed, and
(iii) one warrant that is convertible into one common share at a price based on the moving average share price over the preceding
20 trading days and expires three years from the date the Exchange Transaction is completed.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
8. Convertible Promissory Notes- Continued
(2) Unless earlier converted into common stock mentioned above,
if within twelve months of the date hereof the Company completes a Qualified Financing, as defined by the respective convertible
promissory notes, the holder agrees to exchange the notes simultaneously with the initial closing of such Qualified Financing
as follows:
(a) In the event of a debt Qualified Financing (“Qualified
Debt Financing”), the Holder may at its option exchange in whole or in part this Note for a promissory note (or other evidence
of indebtedness) in the same form and with the same terms and conditions as those issued in such Qualified Debt Financing and
in a principal amount equal to the then outstanding Debt.
(b) In the event of an equity Qualified Financing
(“Qualified Equity Financing”), the Holder may at its option convert the Debt into shares of capital stock of the
same class and series and with the same rights, preferences and privileges as those issued in such Qualified Equity Financing,
at a price per share equal to the purchase price paid by investors in such Qualified Equity Financing.
The convertible promissory note issued to Asher Enterprises,
Inc., is convertible upon the occurrence of the following events:
1)
|
At any time during the period beginning on the date which is 180 days
following the date of the convertible promissory note, and ending on the later of the maturity date and the date of payment
in default, the remaining outstanding principal amount shall convert into fully paid and non-assessable shares of the company’s
common stock. The conversion price shall equal the variable conversion price, which is 60% multiplied by the market price
of the common stock, as defined in the promissory note agreement.
|
|
|
2)
|
In the event of a consolidation or merger with any other corporation (other than a merger
in which the Company is the surviving corporation and its capital stock is unchanged), or asset sale, then the conversion
price is subject to adjustment, as defined by the convertible promissory note agreement.
|
The fair value of the embedded conversion feature of these
notes as at December 31, 2013 and 2012 was $384,598 and $423,480, respectively.
Except for the convertible promissory note of $100,000 issued
to First Capital A.G. on April 25, 2012, and the convertible promissory notes issued to Asher Enterprises, Inc., the fair value
of the convertible notes was calculated using the Black-Scholes model with the following assumptions: expected life of 3 years,
expected dividend rate of 0%, volatility of 208.6% and interest rate at 0.38% .
The fair value of the convertible promissory note of $100,000
issued to First Capital A.G. on April 25, 2012, and the convertible promissory notes issued to Asher Enterprises, Inc., was calculated
using the lattice valuation method as the conversion prices are variable for these notes.
The following assumptions provide information regarding the
convertible promissory note of $100,000 issued to Fist Capital A.G. as of December 31, 2013:
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
|
|
December 31,
2013
|
|
|
|
|
|
Common stock issuable upon conversion
|
|
|
717,283
|
|
Market value of common stock on measurement date (1)
|
|
|
0.12
|
|
Adjusted Exercise price
|
|
|
0.14
|
|
Risk free interest rate (2)
|
|
|
0.07
|
%
|
Term in year
|
|
|
0.32
|
|
Expected volatility (3)
|
|
|
208.6
|
%
|
Expected dividend yield (4)
|
|
|
0
|
%
|
(1)
|
The market value of common stock is the stock price at the close of trading on the date
of December 31, 2013.
|
|
|
(2)
|
The risk-free interest rate was determined by management using the Treasury Bill rates with
maturity from 3-month to 6-month as of December 31, 2013.
|
|
|
(3)
|
Expected volatility is based on average volatility of historical share trade information.
The Company believes this method produces an estimate that is representative of the Company’s expectations of future
volatility over the expected term of the warrants.
|
|
|
(4)
|
Management determined the dividend yield to be 0% based upon its expectation that it will
not pay dividends for the foreseeable future.
|
Fair Value on a Recurring Basis
The following table sets forth, by level within the fair value
hierarchy, the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis as
of December 31, 2013:
|
|
Fair Value Measurements at December 31, 2013
|
|
|
|
Quoted Prices In
|
|
|
|
|
|
Significant
|
|
|
|
|
|
|
Active Markets for
|
|
|
Significant Other
|
|
|
Unobservable
|
|
|
Total Carrying
|
|
|
|
Identical Assets
|
|
|
Observable Inputs
|
|
|
Inputs
|
|
|
Value as of
|
|
Descriptions
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative warrant instruments
|
|
|
-
|
|
|
|
-
|
|
|
|
384,598
|
|
|
|
384,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
-
|
|
|
|
-
|
|
|
|
384,598
|
|
|
|
384,598
|
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
9. Income Tax
We are subject to income tax in the United States, Hong Kong
and PRC.
The Company’s subsidiaries, Jifu, CC Power and CC Investment
are incorporated in PRC and are subjected to PRC enterprises income tax at the applicable tax rates on the taxable income as reported
in their Chinese statutory accounts in accordance with the relevant enterprises income tax laws (“EIT Law”). The subsidiaries
locate in Shenzhen, a special economic region, where companies are allowed to gradually phase into the 25% statutory tax rate.
For 2013 the statutory income tax rate is 25%. The open tax years in PRC are 2009-2013.
CC Mobility is incorporated in Hong Kong and is subjected to
Hong Kong corporate income tax at 16.5% statutory income tax rate. No Hong Kong profits tax has been provided in the financial
statements, as the Company did not have any assessable profits for the years ended December 31, 2013 and 2012. The open tax year
for CC Mobility in Hong Kong are 2012-2013.
The Company has no income tax expense for the years ended December
31, 2013 and 2012 because it has incurred loss before tax from continuing operation.
The Company applied the provisions of ASC 740.10.50, “Accounting
for Uncertainty in Income Taxes”, which provides clarification related to the process associated with accounting for uncertain
tax positions recognized in our financial statements. ASC 740.10.50 prescribes a more-likely-than-not threshold for financial
statement recognition and measurement of a tax position taken, or expected to be taken, in a tax return. ASC 740.10.50 also provides
guidance related to, among other things, classification, accounting for interest and penalties associated with tax positions,
and disclosure requirements. The Company recognizes accrued interest and penalties related to unrecognized tax benefits in the
provision for income taxes in the statements of operation. The Company’s policy for recording interest and penalties associated
with audits is to record such items as a component of income tax expense.
The following table sets forth the components of deferred income
taxes as of December 31, 2013 and 2012:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating losses - U.S.
|
|
$
|
1,195,355
|
|
|
$
|
129,630
|
|
Net operating losses - PRC and Hong Kong
|
|
|
-
|
|
|
|
68,625
|
|
Deferred revenue
|
|
|
19,223
|
|
|
|
19,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,214,578
|
|
|
|
217,958
|
|
Valuation allowance
|
|
|
(1,214,578
|
)
|
|
|
(217,958
|
)
|
Deferred tax assets, net
|
|
$
|
-
|
|
|
$
|
-
|
|
As of December 31, 2013, the Company has net operating losses
carry forward of $1,821,061 in the U.S. and $883,185 in Hong Kong and PRC available to offset future taxable income. They will
begin to expire in 2030 and 2013, respectively. We provided for a full valuation allowance against the deferred tax assets of
$1,214,578 on the expected future tax benefits from the net operating loss carry forwards as management believes it is more likely
than not that these assets will not be realized in the future.
The change in valuation allowance for the years ended December
31, 2013 and 2012 was an increase of $996,620 and a decrease of $403, respectively.
The Company did not recognize any interest or penalties related
to unrecognized tax benefits for the years ended December 31, 2013 and 2012.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
10. Employee Benefits
The Company contributes to a state pension plan organized by
municipal and provincial governments in respect of its employees in PRC. The compensation expense related to this plan was $20,073
and $6,600 for the years ended December 31, 2013 and 2012, respectively.
11. (Loss) earnings per Share
Basic (loss) earnings per share is computed on the basis of
the weighted average number of shares of common stock outstanding during the period. Diluted loss per share is computed on the
basis of the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding
during the period using the if-converted method for the convertible notes and preferred stock and the treasury stock method for
warrants and options.
The following table sets forth the computation of basic and
diluted net loss per share:
|
|
For The Years Ended
|
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Net income (loss) available for common shareholders - basic
|
|
|
|
|
|
|
|
|
|
|
$
|
(504,848
|
)
|
|
$
|
(434,769
|
)
|
Interest expense on convertible notes
|
|
|
42,025
|
|
|
|
122,268
|
|
Net income (loss) available for common shareholders - diluted
|
|
|
|
|
|
|
|
|
|
|
$
|
(462,823
|
)
|
|
$
|
(312,501
|
)
|
Weighted average outstanding shares of common stock – basic
|
|
|
|
|
|
|
|
|
|
|
|
68,606,084
|
|
|
|
60,000,000
|
|
Effect of dilutive securities – convertible notes
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
Weighted average outstanding shares of common stock –diluted
|
|
|
|
|
|
|
|
|
|
|
|
68,606,084
|
|
|
|
60,000,000
|
|
Profit (loss) per share - basic
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
Profit (loss) per share – diluted
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
For the fiscal years ended December 31, 2013 and 2012, there
are 0 potentially dilutive common shares because the Company recorded net losses in 2013 and 2012.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
12. Commitments and Contingencies
Operating commitments:
Operating lease agreement generally contains renewal options
that may be exercised at the Company’s discretion after the completion of the terms. The Company’s obligations under
operating lease are as follows:
2014
|
|
$
|
29,605
|
|
Thereafter
|
|
|
-
|
|
Total minimum payment
|
|
$
|
29,605
|
|
The Company incurred rental expenses of $32,080 and $85,300
for the years ended December 31, 2013 and 2012, respectively.
13. Concentrations, Risks, and Uncertainties
Customer Concentrations
The Company has the following concentrations of business with
each customer constituting greater than 10% of the Company’s gross sales:
|
|
For The Years Ended
|
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Customer A
|
|
|
34
|
%
|
|
|
|
*
|
Customer B
|
|
|
15
|
%
|
|
|
|
*
|
Customer C
|
|
|
|
*
|
|
|
86
|
%
|
* Constitutes less than 10% of the Company’s gross sales.
The Company has not experienced any significant difficulty
in collecting its accounts receivable in the past and is not aware of any financial difficulties being experienced by its major
customers.
14. Operating Risk
The Company’s operations are all carried out in the PRC.
Accordingly, the Company’s business, financial condition, and results of operations may be influenced by the political,
economic and legal environments in the PRC, and by the general state of the PRC’s economy.
The Company’s operations in the PRC are subject to specific
considerations and significant risks not typically associated with companies in the North America and Western Europe. These include
risks associated with, among others, the political, economic and legal environments and foreign currency exchange. The Company’s
results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary
measures, currency conversion and remittance abroad, and rates and methods of taxation, among other things.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
FOR THE YEARS ENDED DECEMBER 31, 2013 AND 2012
|
15. Related Party Transaction
Effective October 1, 2011 for a period of one year, the Company’s
subsidiary, CC Mobility engaged the Company’s shareholder, CC Wireless Limited, to provide technical consultation for product
R&D and business development. The monthly fee is determined periodically. During the years ended December 31, 2013 and 2012,
nil and $42,800 of consulting fee were paid to CC Wireless Limited respectively.
16. Restricted Stock to Director
On April 20, 2012, the Board of Directors of the Company appointed
Jack Zwick as the independent director of the Company and granted to Mr. Zwick 360,000 shares of the Company’s common stock.
The restricted stock shall vest with respect to 1/8 th of the total number of restricted stock per quarter from vesting commencement
date of April 1, 2012 such that all restricted stock shall vest on January 1, 2013, subject to his continuous service. The fair
value of the restricted stock on the grant date is $201,600.
In November 2012, Mr. Zwick resigned from the Board of Directors.
In connection with the Mutual Release and Settlement Agreement entered into between the Company and Mr. Zwick on March 13, 2013,
the Company granted Jack Zwick 150,000 shares of the Company’s common stock, par value $0.001 per share, as consideration
for his past services rendered to the Company and in consideration for Jack Zwick’s release and waiver of claims regarding
certain compensation owed to Jack Zwick. The fair value of the 150,000 shares on the grant date is $12,000.
On August 14, 2012, the Board of Directors of the Company granted
360,000 shares of the Company’s common stock to Gregory Tse for his service to serve as the Company’s independent
director. The restricted stock shall vest with respect to 120,000 shares of Restricted Stock immediately, 45,000 shares on September
1, 2012, 45,000 shares on January 1, 2013, 45,000 shares on May 1, 2013, 45,000 shares on September 1, 2013, and the remaining
45,000 shares on January 1, 2014, subject to his continuous service. The fair value of the restricted stock on the grant date
is $82,800.
The fair value of the restricted stock is recognized as stock
based compensation over the service period. The shares have not been issued as of December 31, 2012.
During the year ended December 31, 2012, 180,000 shares were
vested and stock based compensation expense totaled $59,900 was recorded.
17. Subsequent Events
The Company has evaluated all other subsequent
events through March 31, 2014, the date these consolidated financial statements were issued, and determined that there were
no other subsequent events or transactions that require recognition or disclosures in the financial statements.
XCELMOBILITY INC. AND SUBSIDIARIES
SCHEDULE II
SHENZHEN JIFU COMMUNICATION TECHNOLOGY
CO., LTD
SHENZHEN JIFU COMMUNICATION TECHNOLOGY CO., LTD
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
AS AT JULY 4, 2013
|
(Stated in US Dollars)
|
|
|
As of
|
|
|
|
July 4, 2013
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
60,449
|
|
Trade accounts receivable
|
|
|
1,392,440
|
|
Other receivables, net
|
|
|
332,409
|
|
Inventories
|
|
|
664
|
|
Total current assets
|
|
$
|
1,785,962
|
|
|
|
|
|
|
Long-term assets:
|
|
|
|
|
Property, plant and equipment, net
|
|
|
23,301
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
1,809,263
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
290,830
|
|
Other payables and accrued expenses
|
|
|
608,174
|
|
Other taxes payables
|
|
|
57,208
|
|
|
|
|
|
|
Total current liabilities
|
|
$
|
956,212
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
$
|
956,212
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
Registered capital
|
|
$
|
362,472
|
|
Retained earnings
|
|
|
383,074
|
|
Accumulated other comprehensive income
|
|
|
107,505
|
|
|
|
|
|
|
TOTAL STOCKHOLDERS’ EQUITY
|
|
$
|
853,051
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
1,809,263
|
|
SHENZHEN JIFU COMMUNICATION TECHNOLOGY CO., LTD
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATION AND COMPREHENSIVE LOSS
|
FOR THE PERIOD FROM JANUARY 1 TO JULY 4, 2013
|
(Stated in US Dollars)
|
|
|
From the period of
|
|
|
|
January 1, 2013
|
|
|
|
to
|
|
|
|
July 4, 2013
|
|
|
|
|
|
Net sales
|
|
$
|
1,929,970
|
|
|
|
|
|
|
Costs of sales
|
|
|
697,392
|
|
|
|
|
|
|
Gross profit
|
|
$
|
1,232,578
|
|
|
|
|
|
|
Selling expense
|
|
|
42,557
|
|
General and administrative expenses
|
|
|
862,754
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
905,311
|
|
|
|
|
|
|
Income from operations
|
|
$
|
327,267
|
|
|
|
|
|
|
Other expenses (income)
|
|
|
|
|
Other income
|
|
|
119,756
|
|
|
|
|
|
|
Income before income taxes
|
|
$
|
447,023
|
|
|
|
|
|
|
Income tax provision
|
|
|
-
|
|
|
|
|
|
|
Net income
|
|
$
|
447,023
|
|
|
|
|
|
|
Foreign currency translation gain(loss)
|
|
|
(6,609
|
)
|
|
|
|
|
|
Comprehensive income
|
|
$
|
440,414
|
|
SHENZHEN JIFU COMMUNICATION TECHNOLOGY CO., LTD
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
FOR THE PERIOD FROM JANUARY 1 TO JULY 4, 2013
|
(Stated in US Dollars)
|
|
|
For the period from
|
|
|
|
January 1, 2013
|
|
|
|
to
|
|
|
|
July 4, 2013
|
|
|
|
|
|
|
Cash flows provided by (used for) operating activities:
|
|
|
|
|
Net income
|
|
$
|
447,023
|
|
Depreciation
|
|
|
4,383
|
|
Adjustments to reconcile net income to net cash provided
by (used for) operating activities:
|
|
|
|
|
Trade accounts receivable
|
|
|
(1,320,606
|
)
|
Other receivable and prepayment
|
|
|
(5,434
|
)
|
Inventory
|
|
|
(654
|
)
|
Account payables
|
|
|
287,739
|
|
Other payables and accrued expenses
|
|
|
607,714
|
|
Net cash provided by (used for) operating activities
|
|
$
|
20,165
|
|
|
|
|
|
|
Cash flows provided by (used for) investing activities:
|
|
|
|
|
Acquisition of plant and equipment
|
|
$
|
(848
|
)
|
Net cash provided by (used for) investing activities
|
|
$
|
(848
|
)
|
|
|
|
|
|
Net cash provided by (used for) financing activities
|
|
$
|
-
|
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash
|
|
$
|
1,000
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
$
|
20,317
|
|
|
|
|
|
|
Cash and cash equivalents - beginning of period
|
|
$
|
40,132
|
|
|
|
|
|
|
Cash and cash equivalents - end of period
|
|
$
|
60,449
|
|
|
|
|
|
|
Supplementary disclosure of cash flow information:
|
|
|
|
|
Interest received
|
|
$
|
-
|
|
Interest paid
|
|
$
|
-
|
|
XCELMOBILITY INC. AND SUBSIDIARIES
FOR THE THREE MONTHS ENDED MARCH 31, 2014 AND 2013
INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
XCELMOBILITY INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
March 31
|
|
|
December 31
|
|
|
|
2014
|
|
|
2013
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
87,847
|
|
|
$
|
431,707
|
|
Trade accounts receivable
|
|
|
2,095,680
|
|
|
|
1,662,760
|
|
Other receivables, net of 3,578 and 3,500 allowance for doubtful accounts
|
|
|
2,409,968
|
|
|
|
431,824
|
|
Inventory
|
|
|
936,141
|
|
|
|
2,101,585
|
|
Prepaid VAT
|
|
|
239,946
|
|
|
|
188,586
|
|
Advances to suppliers
|
|
|
-
|
|
|
|
913
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
$
|
5,769,582
|
|
|
$
|
4,817,375
|
|
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment, net of accumulated depreciation of $290,872 and $285,796,
|
|
|
|
|
|
|
|
|
respectively
|
|
|
84,285
|
|
|
|
92,393
|
|
Intangible assets, net
|
|
|
1,294,017
|
|
|
|
1,294,017
|
|
Goodwill
|
|
|
446,419
|
|
|
|
446,419
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
7,594,303
|
|
|
$
|
6,650,204
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
Short-term bank loans
|
|
$
|
2,272,026
|
|
|
$
|
-
|
|
Accounts payable
|
|
|
1,274,580
|
|
|
|
2,814,906
|
|
Other payables and accrued expenses
|
|
|
1,293,731
|
|
|
|
1,247,549
|
|
Other taxes payable
|
|
|
-
|
|
|
|
319
|
|
Deferred revenue
|
|
|
19,062
|
|
|
|
19,223
|
|
Convertible notes, net of debt discount
|
|
|
95,631
|
|
|
|
60,703
|
|
Derivative liability
|
|
|
356,700
|
|
|
|
384,598
|
|
Accrued interest
|
|
|
5,386
|
|
|
|
5,223
|
|
Deferred tax liability
|
|
|
323,503
|
|
|
|
323,503
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
$
|
5,640,619
|
|
|
$
|
4,856,024
|
|
|
|
|
|
|
|
|
|
|
Convertible notes, net of debt discount
|
|
|
654,627
|
|
|
|
621,872
|
|
Accrued interest
|
|
|
168,370
|
|
|
|
147,654
|
|
Total Liabilities
|
|
$
|
6,463,616
|
|
|
$
|
5,625,550
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ Equity:
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value, 20,000,000 shares authorized; no shares issued and outstanding at March 31, 2014 and December 31, 2013
|
|
|
|
|
|
|
-
|
|
Common stock, $0.001 par value, 100,000,000 shares authorized; 73,127,686 shares issued and outstanding at March 31, 2014 and December 31, 2013
|
|
|
73,128
|
|
|
|
73,128
|
|
Shares unissued
|
|
|
2,100,000
|
|
|
|
2,100,000
|
|
Additional paid in capital
|
|
|
713,620
|
|
|
|
713,620
|
|
Accumulated deficit
|
|
|
(1,613,522
|
)
|
|
|
(1,712,498
|
)
|
Accumulated other comprehensive loss
|
|
|
(142,539
|
)
|
|
|
(149,596
|
)
|
Total Shareholders’ Equity
|
|
|
1,130,687
|
|
|
|
1,024,654
|
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
$
|
7,594,303
|
|
|
$
|
6,650,204
|
|
The accompanying notes are an integral
part of the condensed consolidated financial statements
XCELMOBILITY INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
|
|
For the Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
844,528
|
|
|
$
|
26,374
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenue
|
|
|
(134,852
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
709,676
|
|
|
|
26,374
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
Selling expense
|
|
|
35,017
|
|
|
|
4,487
|
|
General and administrative expense
|
|
|
519,121
|
|
|
|
281,932
|
|
Total Operating Expenses
|
|
|
554,138
|
|
|
|
286,419
|
|
Income (loss) from Operations
|
|
|
155,586
|
|
|
|
(260,045
|
)
|
|
|
|
|
|
|
|
|
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
-
|
|
|
|
35
|
|
Interest expense
|
|
|
(31,636
|
)
|
|
|
(12,540
|
)
|
Amortization of debt discount
|
|
|
(75,437
|
)
|
|
|
(112,522
|
)
|
Gain on derivatives
|
|
|
27,898
|
|
|
|
-
|
|
Other income
|
|
|
22,613
|
|
|
|
13,964
|
|
Total Other Income (Expense)
|
|
|
(56,562
|
)
|
|
|
(111,063
|
)
|
Income (Loss) Before Taxes
|
|
|
98,976
|
|
|
|
(371,108
|
)
|
Income tax expense
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
|
98,976
|
|
|
|
(371,108
|
)
|
Foreign currency translation adjustment
|
|
|
7,057
|
|
|
|
(4,178
|
)
|
Comprehensive income (loss)
|
|
$
|
106,033
|
|
|
$
|
(375,286
|
)
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share - Basic
|
|
$
|
0.0014
|
|
|
$
|
(0.0062
|
)
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share – Dilutive
|
|
$
|
0.0014
|
|
|
$
|
(0.0062
|
)
|
|
|
|
|
|
|
|
|
|
Basic weighted average number of shares outstanding
|
|
|
73,127,686
|
|
|
|
60,195,591
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average number of shares outstanding
|
|
|
77,644,969
|
|
|
|
60,195,591
|
|
The accompanying notes are an integral
part of the condensed consolidated financial statements
XCELMOBILITY INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
For the Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
98,976
|
|
|
$
|
(371,108
|
)
|
Adjustments to reconcile net income to net cash provided by operating activities
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
5,744
|
|
|
|
7,409
|
|
Stock based compensation expense
|
|
|
-
|
|
|
|
15,114
|
|
Amortisation of debt discount
|
|
|
75,437
|
|
|
|
112,522
|
|
Fair value adjustment on derivative liability
|
|
|
(27,898
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Trade accounts receivable, net
|
|
|
(432,920
|
)
|
|
|
(4,834
|
)
|
Other receivable and prepayment
|
|
|
(2,029,504
|
)
|
|
|
4,040
|
|
Advances to suppliers
|
|
|
913
|
|
|
|
3,385
|
|
Inventories
|
|
|
1,165,444
|
|
|
|
-
|
|
Accounts payable
|
|
|
(1,540,327
|
)
|
|
|
(76,594
|
)
|
Accrued interest
|
|
|
20,879
|
|
|
|
(14,888
|
)
|
Other taxes payable
|
|
|
(319
|
)
|
|
|
(740
|
)
|
Other payables and accrued expenses
|
|
|
38,429
|
|
|
|
576,255
|
|
Deferred revenue
|
|
|
(161
|
)
|
|
|
(35,785
|
)
|
|
|
|
|
|
|
|
|
|
Net Cash Provided By (Used In) Operating Activities
|
|
|
(2,625,307
|
)
|
|
|
214,776
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
Proceeds from disposal of property, plant and equipment
|
|
|
2,365
|
|
|
|
-
|
|
Purchase of property, plant and equipment, net of value added tax refunds received
|
|
|
-
|
|
|
|
(1,158
|
)
|
Net Cash Provided By (Used In) Investing Activities
|
|
|
2,365
|
|
|
|
(1,158
|
)
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
Proceeds from new bank loans obtained
|
|
|
2,272,026
|
|
|
|
-
|
|
Net Cash Provided By Financing Activities
|
|
|
2,272,026
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash
|
|
|
7,056
|
|
|
|
(3,677
|
)
|
|
|
|
|
|
|
|
|
|
Net Change in Cash
|
|
|
(343,860
|
)
|
|
|
209,941
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at Beginning of Period
|
|
|
431,707
|
|
|
|
98,739
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period
|
|
$
|
87,847
|
|
|
$
|
308,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplement Cash Flow Information
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest
|
|
$
|
31,636
|
|
|
$
|
-
|
|
Cash paid during the period for income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
The accompanying notes are an integral
part of the condensed consolidated financial statements
XCELMOBILITY INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. Organization and Nature of Business
XcelMobility Inc.
XcelMobility Inc. (“Xcel”
or the “Company”) was incorporated under the laws of the State of Nevada on December 27, 2007. Initial operations
have included organization and incorporation, target market identification, marketing plans, and capital formation. The Company
was no longer a development stage company after the Company started to generate revenues from various application of mobile device.
Share Cancellation
On August 11, 2011, Moses Carlo Supera Paez, a director and shareholder of the Company, surrendered 17,700,000
shares of common stock for cancellation. Further, on August 30, 2011, Mr. Paez surrendered an additional 7,350,000 shares of our
common stock for cancellation and Mr. Jaime Brodeth, one of our former directors and a shareholder, surrendered 22,950,000 shares
of our common stock for cancellation. As such, immediately prior to the Exchange Transaction as further discussed in detail later
and after giving effect to the foregoing cancellations, the Company had 29,700,000 shares of common stock issued and outstanding.
Immediately after the Exchange Transaction, the Company had 60,000,000 shares of common stock issued and outstanding.
CC Mobility Limited
CC Mobility Limited (“CC Mobility”), a company organized under the laws of Hong Kong, was
formed on May 3, 2011 and has authorized capital of 10,000 shares with registered capital of HK$1,000 at HK$1 per share. At formation,
CC Mobility Limited has issued 560 shares to CC Wireless Limited, a company organized under the laws of Hong Kong, and 440 shares
to Sheen Ventures Limited, a company organized under the laws of Hong Kong. The Company is a holding company formed for the purpose
of acquiring a target company to effect a reverse merger with a U.S. reporting company. The reverse merger was completed on August
30, 2011.
CC Power Investment Consulting Co. Ltd.
Shenzhen CC Power Investment Consulting Co. Ltd. (“CC Investment”), a wholly-owned subsidiary
of CC Mobility, was incorporated on July 27, 2011 under the laws of the People’s Republic of China (“PRC”) as
a wholly foreign owned limited liability company. The required registered capital is $2,000,000 and as of December 31, 2013, $400,000
of the registered capital has been contributed.
Shenzhen CC Power Corporation
Shenzhen CC Power Corporation (“CC Power”) is a Chinese enterprise organized in the PRC on
March 13, 2003 in accordance with the Laws of the People’s Republic of China. The required registered capital of CC Power
was approximately $1,547,000 (RMB 10,000,000) and as of December 31, 2013, CC Power has paid up approximately $346,000 (RMB2,526,000).
In March 2011, Mr. Ryan Ge sold his 5% ownership in CC Power to the other shareholder, Xili Wang (“CC Power Shareholder”).
Ms. Wang holds 100% ownership interest in CC Power at the end of the financial period.
CC Power is primarily
engaged in the research, development and commercialization of applications for mobile devices that access the Internet utilizing
mobile phone networks. CC Power’s principal activity is the design, testing sale and support of software to support mobile
internet applications on cellular phones, smart phones, tablets and mobile computers in China. The principal product designed
and built by CC Power is its Mach 5 Accelerator. This product has been independently tested by all 3 mobile phone carriers in
China and accesses the internet 5 times faster than with other mobile browsers. The speed of the Mach 5 browser enables CC Power
to develop other mobile software that can leverage off the Mach 5 products speed of processing. In order to support CC Power products
the Company has built a series of server locations throughout China. CC Power sells its products to corporations directly, to
individual users via the company’s website and retail locations, through distribution agents and through all three mobile
phone carriers in China.
As noted above,
the primary purpose of CC Power is to develop software that allows user faster access to the Internet. CC Power’s primary
focus is in the mobile Internet market, with a focus on providing software that significantly increases the speed that users of
smartphones, tablets and laptops can access the Internet over cellular phone networks. CC Power also uses their technology to
increase the speed at which users of Virtual Private Networks can access data from their networks.
XCELMOBILITY INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Share Exchange Agreement
On August 30,
2011, the Company completed a voluntary share exchange transaction with Shenzhen CC Power Corporation, CC Mobility Limited and
the shareholders of CC Mobility (“Selling Shareholders”) pursuant to a Share Exchange Agreement dated July 5, 2011
(the “Exchange Agreement”). In accordance with the terms of Exchange Agreement, on the Closing Date, Xcel issued 30,300,000
shares of its common stock to the Selling Shareholders in exchange for 100% of the issued and outstanding capital stock of CC
Mobility (the “Exchange Transaction”). As a result of the Exchange Transaction, there was a change of control in the
Company as the Selling Shareholders of CC Mobility acquired 50.5% of Xcel’s issued and outstanding common stock, CC Mobility
became Xcel’s wholly-owned subsidiary, and Xcel acquired the business and operations of CC Mobility and CC Power.
For accounting
purposes, the merger transaction is being accounted for as a reverse merger. The transaction has been treated as a recapitalization
of CC Mobility and its subsidiaries, with Xcel (the legal acquirer of CC Mobility and its subsidiaries) considered the accounting
acquiree and CC Mobility whose management took control of Xcel (the legal acquire of CC Mobility) considered the accounting acquirer.
CC Power is owned
by an individual but controlled by CC Investment through a series of contractual arrangements that transferred all of the benefits
and responsibilities for the operations of CC Power to CC Investment. CC Investment accounts for CC Power as a Variable Interest
Entity (“VIE”) under ASC 810 “Consolidation.” Accordingly, CC Investment consolidates CC Power’s
results, assets and liabilities.
Shenzhen Jifu Communication Technology Co., Ltd.
Shenzhen Jifu
Communication Technology Co., Ltd (“Jifu”), was incorporated on April 16, 2001 under the laws of the People’s
Republic of China (“PRC”) as a limited liability company. The required registered capital is RMB3,000,000 and all
of the required registered capital has been contributed.
Jifu is primarily
engaged in develops and distributes optical transmitters and receivers, electronic surveillance equipment, and other communications
equipment. Jifu also engages in the purchase and sale of electronic products, network products, and communications equipment.
In order to bolster its business, Jifu also engages in software research and development.
On May 7, 2013,
the Company entered into and consummated a Stock Purchase Agreement (the “Agreement”) with Shenzhen CC Power Investment
Consulting Co., Ltd., a company organized under the laws of the People’s Republic of China and an indirect wholly-owned
subsidiary of the Company (“CC Power”), Shenzhen Jifu Communication Technology Co., Ltd. a company organized under
the laws of the People’s Republic of China (“Jifu”) the shareholders of Jifu set forth in the signature page
to the Agreement (the “Jifu Shareholders”) and Hui Luo.
Pursuant to the
terms and conditions of the Agreement, the Company will issue an aggregate of 27,000,000 shares of the Company’s common
stock (the “Purchase Shares”) to the Jifu Shareholders as consideration for Jifu entering into certain controlling
agreements (the “VIE Agreement”) with CC Power. CC Power will effectively own Jifu through the various conditions
prescribed in the VIE Agreements. The Company will also grant 3,000,000 shares (the “Luo Shares”, together with the
Purchase Shares, the “Shares’”) to Mr. Luo.
The Shares will
be released to the Jifu Shareholders and Mr. Luo after the Company has reviewed Jifu’s audited financial statements for
the year ended December 31, 2013. If Jifu has achieved net revenue of $4,000,000 for the year ended December 31, 2013 (the “Target”),
then the Company will release the Shares to the Jifu Shareholders and Mr. Luo in their full respective amounts. If Jifu has not
achieved the Target by the end of the calendar year, the Company will decrease the amount of shares of common stock issued to
the Jifu Shareholders and Mr. Luo in accordance with a formula set forth in the Agreement and release the Shares to the Jifu Shareholders
and Mr. Luo in their respective decreased amounts. The Agreement has been approved by the boards of directors of the Company,
CC Power, and Jifu, and the Jifu Shareholders.
XCELMOBILITY INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Service and equipment agreement – Jifu
In January, 2013,
Jifu entered into an agreement with Shenzhen Hong Di Industry Co., Ltd (“Hong Di”), a company incorporated in the
PRC. Jifu will provide software and computer equipment with technical support services to Hong Di. The total consideration of
this agreement is US$4,306,740 (equivalent to RMB27,169,500). The term of this agreement is 3 years. Ms. Sumin Su was the common
director of both Jifu and Hong Di, before her resignation from the director of Hong Di became effective on June 19, 2013.
The organizational
structure of the Company is as follows:
XCELMOBILITY INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
2. Summary of Significant Accounting Policies
Basis of presentation
The accompanying unaudited condensed consolidated financial
statements of the Company and its subsidiaries at March 31, 2014 and for the three months ended March 31, 2014 and 2013 reflect
all adjustments (consisting only of normal recurring adjustments) that, in the opinion of management, are necessary to present
fairly the financial position and results of operations of the Company for the periods presented. Operating results for the three
months ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ending December 31,
2014. The accompanying condensed consolidated financial statements should be read in conjunction with the audited financial statements
and the notes thereto for the year ended December 31, 2013. The Company follows the same accounting policies in the preparation
of interim reports. The Company’s accounting policies used in the preparation of the accompanying financial statements conform
to accounting principles generally accepted in the United States of America ("US GAAP")
The functional currency is the Chinese Renminbi, however the
accompanying condensed consolidated financial statements have been translated and presented in United States Dollars ($). All
significant inter-company balances and transactions have been eliminated in consolidation.
All dollars are rounded to nearest hundred except for share
data.
XCELMOBILITY INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
2. Summary of Significant Accounting Policies - Continued
Use of estimates
In preparing financial statements in conformity with US GAAP,
management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure
of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reported periods.
Actual results could differ from those estimates.
Significant Estimates
These financial statements include some amounts that are based
on management’s best estimates and judgments. The most significant estimates relate to depreciation of property, plant and
equipment, the valuation allowance for deferred taxes. It is reasonably possible that the above-mentioned estimates and others
may be adjusted as more current information becomes available, and any adjustment could be significant in future reporting periods.
Variable Interest Entity
The accounts of CC Power have been consolidated with the accounts
of the Company because CC Power is a variable interest entity with respect to CC Investment, which is a wholly-owned subsidiary
of the Company. CC Investment entered into five agreements dated August 22, 2011 with CC Power Shareholder and with CC Power pursuant
to which CC Investment provides CC Power with exclusive technology consulting and management services. In summary, the five agreements
contain the following terms:
Entrusted Management Agreement. This agreement provides that
CC Investment will provide exclusive management services to CC Power. Such management services include but are not limited to
financial management, business management, marketing management, human resource management and internal control of CC Power. The
Entrusted Management Agreement will remain in effect until the acquisition of all assets or equity of CC Power by CC Investment
is complete (as more fully described in the Exclusive Purchase Option Agreement below).
Technical Services Agreement. This agreement provides that
CC Investment will provide exclusive technical services to CC Power. Such technical services include but are not limited to software,
computer system, data analysis, training and other technical services. CC Investment shall be entitled to charge CC Power service
fees equivalent to CC Power’s total net income. The Technical Service Agreement will remain in effect until the acquisition
of all assets or equity of CC Power by CC Investment is complete (as more fully described in the Exclusive Purchase Option Agreement
below).
Exclusive Purchase Option Agreement. Under the Exclusive Purchase
Option Agreement, the CC Power Shareholder granted CC Investment an irrevocable and exclusive purchase option to acquire CC Power’s
equity and/or assets at a nominal consideration. CC Investment may exercise the purchase option at any time.
Loan Agreement. Under the Loan Agreement, CC Investment agreed
to lend RMB 10,000,000 to the CC Power Shareholder, to be used solely for the operations of CC Power.
Equity Pledge Agreement. Under the Equity Pledge Agreement,
the CC Power Shareholder pledged all of its equity interests in CC Power, including the proceeds thereof, to guarantee all of
CC Investment’s rights and benefits under the Entrusted Management Agreement, the Technical Service Agreement, the Exclusive
Purchase Option Agreement and the Loan Agreement. Prior to termination of this Equity Pledge Agreement, the pledged equity interests
cannot be transferred without CC Investment’s prior consent. The CC Power Shareholder covenants to CC Investment that among
other things, it will only appoint/elect the candidates for the directors of CC Power nominated by CC Investment.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
2. Summary of Significant Accounting Policies - Continued
In sum, the agreements transfer to CC Investment all of the
benefits and all of the risk arising from the operations of CC Power, as well as complete managerial authority over the operations
of CC Power. Through these contractual arrangements, the Company has the ability to substantially influence CC Power’s daily
operations and financial affairs, appoint its directors and senior executives, and approve all matters requiring board and/or shareholder
approval. These contractual arrangements enable the Company to control CC Power and operate our business in the PRC through CC
Investment. By reason of the relationship described in these agreements, CC Power is a variable interest entity with respect to
CC Investment and CC Investment is considered the primary beneficiary of CC Power because the following characteristics identified
in ASC 810-10-15-14 are present:
|
-
|
The holder of the equity investment in CC Power lacks the direct or indirect ability to make decisions about the entity’s activities that have a significant effect on the success of CC Power, having assigned their voting rights and all managerial authority to CC Investment. (ASC 810-10-15-14(b)(1)).
|
|
|
|
|
-
|
The holder of the equity investment in CC Power lacks the obligation to absorb the expected losses of CC Power, having assigned to CC Investment all revenue and responsibility for all payables. (ASC 810-10-15-14(b)(2).
|
|
|
|
|
-
|
The holder of the equity investment in CC Power lacks the right to receive the expected residual returns of CC Power, having granted to CC Investment all revenue as well as an option to purchase the equity interests at a fixed price. (ASC 810-10-15-14(b)(3)).
|
Accordingly, the Company’s condensed consolidated financial
statements reflect the results of operations, assets and liabilities of CC Power. The carrying amount and classification of CC
Power’s assets and liabilities included in the Condensed Consolidated Balance Sheets are as follows:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
$
|
89,058
|
|
|
$
|
86,173
|
|
Total assets
|
|
|
244,583
|
|
|
|
153,178
|
|
Total current liabilities
|
|
|
527,507
|
|
|
|
551,012
|
|
Total liabilities
|
|
|
527,507
|
|
|
|
551,012
|
|
Jifu
The accounts of Jifu have been consolidated with the accounts of the Company because Jifu is a variable interest entity with respect
to CC Investment, which is a wholly-owned subsidiary of the Company. CC Investment entered into five agreements dated May 7, 2013
with Jifu Shareholder and with Jifu pursuant to which CC Investment provides Jifu with exclusive technology consulting and management
services. In summary, the five agreements contain the following terms:
Entrusted Management Agreement. Effective on May 7, 2013, CC
Investment entered into an Entrusted Management Agreement with Jifu and the Jifu Shareholders, pursuant to which CC Investment
agreed to provide, and Jifu agreed to accept, exclusive management services provided by CC Investment. Such management services
include but are not limited to financial management, business management, marketing management, human resource management and internal
control of Jifu. Jifu will pay a service fee to CC Investment on a quarterly basis, which fee will be a percentage of Jifu’s
total operational income. The Entrusted Management Agreement will remain in effect until the acquisition of all the assets or equity
of Jifu by CC Investment.
Technical Services Agreement. Effective on May 7, 2013, CC Investment
entered into a Technical Services Agreement with Jifu and the Jifu Shareholders, pursuant to which CC Investment agreed to provide,
and Jifu agreed to accept, exclusive technical services provided by CC Investment. Such technical services include but are not
limited to software services, computer systems services, data analysis, training and other technical services. Jifu will pay a
service fee to CC Investment on a quarterly basis, which fee shall be a percentage of Jifu’s total operational income. The
Technical Service Agreement will remain in effect until the acquisition of all the assets or equity of Jifu by CC Investment.
Exclusive Purchase Option Agreement. Effective on May 7, 2013,
CC Investment entered into an Exclusive Purchase Option Agreement with Jifu and the Jifu Shareholders, pursuant to which the Jifu
Shareholders granted CC Investment an irrevocable and exclusive purchase option to acquire all of Jifu’s equity and/or assets
at a nominal consideration. CC Investment may exercise the purchase option at any time. Until CC Investment has exercised its purchase
option, Jifu is required to conduct its business in accordance with certain covenants as further described in the Exclusive Purchase
Option Agreement.
Loan Agreement
Effective on May 7, 2013, CC Investment entered into a Loan Agreement with the Jifu Shareholders, pursuant to which CC Investment
agreed to lend RMB 3,000,000 to the Jifu Shareholders, to be used solely for the operations of Jifu. The loan is interest free,
unless the deemed value of the consideration for the equity purchase of Jifu or asset purchase of Jifu under the Exclusive Purchase
Option Agreement is higher than the principal amount of the loan, in which case the excess will be deemed to be interest on the
loan.
Equity Pledge Agreement
Effective on May 7, 2013, CC Investment entered into an Equity Pledge Agreement with Jifu and the Jifu Shareholders, pursuant to
which the Jifu Shareholders pledged all of their equity interests in Jifu, including the proceeds thereof, to guarantee all of
CC Investment’s rights and benefits under the Entrusted Management Agreement, the Technical Service Agreement, the Exclusive
Purchase Option Agreement and the Loan Agreement. Prior to termination of the Equity Pledge Agreement, the pledged equity interests
cannot be transferred without CC Investment’s prior consent. The Jifu Shareholders covenant to CC Investment that among other
things, they will only appoint/elect candidates for the board of directors of Jifu and supervisor office of Jifu that were nominated
by CC Investment.
In sum, the agreements transfer to CC Investment all of the
benefits and all of the risk arising from the operations of Jifu, as well as complete managerial authority over the operations
of Jifu. Through these contractual arrangements, the Company has the ability to substantially influence Jifu’s daily operations
and financial affairs, appoint its directors and senior executives, and approve all matters requiring board and/or shareholder
approval. These contractual arrangements enable the Company to control Jifu and operate our business in the PRC through CC Investment.
By reason of the relationship described in these agreements, Jifu is a variable interest entity with respect to CC Investment and
CC Investment is considered the primary beneficiary of Jifu because the following characteristics identified in ASC 810-10-15-14
are present:
The holder of the equity investment in Jifu lacks
the direct or indirect ability to make decisions about the entity’s activities that have a significant effect on the success
of Jifu, having assigned their voting rights and all managerial authority to CC Investment. (ASC 810-10-15-14(b)(1)).
The holder of the equity investment in Jifu lacks
the obligation to absorb the expected losses of Jifu, having assigned to CC Investment all revenue and responsibility for all payables.
(ASC 810-10-15-14(b)(2).
The holder of the equity investment in Jifu lacks
the right to receive the expected residual returns of Jifu, having granted to CC Investment all revenue as well as an option to
purchase the equity interests at a fixed price. (ASC 810-10-15-14(b)(3)).
Accordingly, the Company’s condensed consolidated financial
statements reflect the results of operations, assets and liabilities of Jifu. The carrying amount and classification of Jifu’s
assets and liabilities included in the Condensed Consolidated Balance Sheets are as follows:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Total current assets
|
|
$
|
6,151,398
|
|
|
$
|
5,138,384
|
|
Total assets
|
|
|
6,172,165
|
|
|
|
5,161,150
|
|
Total current liabilities
|
|
|
4,141,857
|
|
|
|
3,405,746
|
|
Total liabilities
|
|
|
4,141,857
|
|
|
|
3,405,746
|
|
Revenue recognition
Our source of revenues is from internet accelerator software,
which includes new software license revenues and software plus hardware and maintenance arrangements, and the source of revenue
of Jifu is from developing and distributing optical transmitters and receivers, electronic surveillance equipment, and other communications
equipment; and trading of electronic products, network products, and communications equipment. We also engage in software research
and development, GPS system development and website development projects along with maintenance arrangements.
We evaluate revenue recognition based on the criteria set forth
in FASB ASC 985-605, Software: Revenue Recognition and Staff Accounting Bulletin (“SAB”) No. 101, Revenue Recognition
in Financial Statements, as revised by SAB No. 104, Revenue Recognition.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
2. Summary of Significant Accounting Policies - Continued
Revenue Recognition for Software Products (Software Elements)
New software license revenues represent fees earned from granting
customers licenses to download our software products that aim at improving the internet connection speed of the mobile phone, computers
or servers. The basis for software license revenue recognition is substantially governed by the accounting guidance contained in
ASC 985-605, Software-Revenue Recognition. For software license that do not require significant modification or customization of
the underlying software, we recognize new software license revenues when: (1) we enter into a legally binding arrangement with
a customer for the license of software; (2) we deliver the products; (3) the sale price is fixed or determinable and free of contingencies
or significant uncertainties; and (4) collection is probable. Revenues that are not recognized at the time of sale because the
foregoing conditions are not met are recognized when those conditions are subsequently met.
Our software license arrangements do not include acceptance
provisions, software license updates or product support contracts.
Revenue Recognition for Multiple-Element Arrangements
- Software Products and Software Related Services(Software Arrangements)
We enter into arrangements with customers that purchase software
related products that include one to three year product support service and a short training session (referred to as software related
multiple-element arrangements). Such software related multiple-element arrangements include the sale of our software products,
and product support contracts whereby software license delivery is followed by the subsequent delivery of the other elements. Our
software license arrangements include acceptance provisions. We recognize revenue upon the receipt of written customer acceptance.
The vast majority of our software license arrangements include software license updates and product support contracts. Software
license updates provide customers with rights to unspecified software product upgrades during the term of the support period. Product
support includes telephone access to technical support personnel or on-site support. For those software related multiple-element
arrangements, we recognized revenue pursuant to ASC 985-605. Since we are unable to determine the fair value of the selling price
for the undelivered elements in a multiple-element arrangement, which is the product support service and training, the entire arrangement
consideration is deferred and is recognized ratably over the term of the arrangement, typically one year to three years.
Revenue Recognition for Multiple-Element Arrangements
- Arrangements with Software and Hardware Elements
We also enter into multiple-element arrangements that may include
a combination of our software installed in the hardware products we purchased from third parties and service offerings including
purchased hardware , new software licenses, installation of the software in the hardware and one to three years product support.
We adopted Accounting Standards Update (“ASU”) 2009-13,
Revenue Recognition (Topic 605)
:
Multiple-Deliverable
Revenue Arrangements
. This guidance modifies the fair value requirements of FASB ASC subtopic 605-25,
Revenue Recognition-Multiple
Element Arrangements
, by allowing the use of the “best estimate of selling price” in addition to vendor-specific
objective evidence and third-party evidence for determining the selling price of a deliverable for non-software arrangements. This
guidance establishes a selling price hierarchy for determining the selling price of a deliverable, which is based on: (a) vendor-specific
objective evidence, (b) third-party evidence, or (c) estimated selling price. In addition, the residual method of allocating arrangement
consideration is no longer permitted. In such arrangements, we first allocate the total arrangement consideration based on the
relative selling prices of the software group of elements as a whole and to the hardware elements. We recognize the hardware element
considerations upon delivery of the hardware. The consideration allocated to the software group which includes the software element
and the product support is recognized in according to the software arrangements policy as described above.
Cost of Revenue
Cost of revenue primarily consists of direct costs of products,
direct labor of technical staff, depreciation of computer equipment, and overhead associated with the technical department.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
2. Summary of Significant Accounting Policies - Continued
Economic and political risks
The Company’s operations are mainly conducted in the PRC.
Accordingly, the Company’s business, financial condition and results of operations in the PRC may be influenced by the political,
economic and legal environment in the PRC, and by the general state of the PRC.
The Company’s major operations in the PRC are subject
to special considerations and significant risks not typically associated with companies in North America. These include risks associated
with, among others, the political, economic and legal environment and foreign currency exchange. The Company’s results may
be adversely affected by changes in the political and social conditions in the PRC, and by changes in government administration,
governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad,
and rates and methods of taxation, among other things.
Credit risk
The Company may be exposed to credit risk from its cash and
fixed deposits at bank. No allowance has been made for estimated irrecoverable amounts determined by reference to past default
experience and the current economic environment.
Property and equipment
Plant and equipment are carried at cost less accumulated depreciation.
Depreciation is provided over their estimated useful lives, using the straight-line method. Estimated useful lives of the plant
and equipment are as follows:
Equipment
|
5 years
|
Office equipment
|
5 years
|
Leasehold improvements
|
Over the lease terms
|
Software
|
5 years
|
The cost and related accumulated depreciation of assets sold
or otherwise retired are eliminated from the accounts and any gain or loss is included in the statement of income. The cost of
maintenance and repairs is charged to income as incurred, whereas significant renewals and betterments are capitalized.
Accounting for the impairment of long-lived assets
Impairment of Long-Lived Assets is evaluated for impairment
at a minimum on an annual basis whenever events or changes in circumstances indicate that the carrying amount of an asset may not
be recoverable in accordance with ASC 360-10 “Impairments of Long-Lived Assets”. An asset is considered impaired if
its carrying amount exceeds the future net cash flow the asset is expected to generate. If an asset is considered to be impaired,
the impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds its fair market value.
The recoverability of long-lived assets is assessed by determining whether the unamortized balances can be recovered through undiscounted
future net cash flows of the related assets. The amount of impairment, if any, is measured based on projected discounted future
net cash flows using a discount rate reflecting the Company's average cost of capital.
Goodwill, Customer-relationship, and Trade-name Intangibles
Goodwill represents the excess of the purchase price over the
fair value of the net tangible and identifiable intangible assets acquired in a business combination. In accordance with Accounting
Standards Codification ASC 350 “Intangibles - Goodwill and Other”, goodwill is no longer subject to amortization. Rather,
goodwill is subject to at least an annual assessment for impairment, applying a fair-value based test.
Customer-relationship and trade-name acquired as part of the
Merger account for the majority of our intangible assets recognized in the Consolidated Balance Sheet. These assets are expected
to generate cash flows indefinitely, do not have estimable or finite useful lives and, therefore, are accounted for as indefinite-lived
assets not subject to amortization. We consider the income approach when testing intangible assets with indefinite lives for impairment
on an annual basis. We utilize the income approach, specifically the relief from royalty method, for analyzing our indefinite-lived
assets. This method is based on the assumption that, in lieu of ownership, a firm would be willing to pay a royalty in order to
exploit the related benefits of this asset class.
Inventories
Inventories are stated at the lower of cost or market value.
Substantially all inventory costs are determined using the weighted average basis. The management regularly evaluates the composition
of its inventory to identify slow-moving and obsolete inventories to determine if additional write-downs are required.
Accounts receivable
Accounts receivable consists of amounts due from customers.
An allowance for doubtful accounts is established and determined based on management’s assessment of known requirements,
aging of receivables, payment history, the customer’s current credit worthiness and the economic environment. As of March
31, 2014 and 2013, no allowance for doubtful accounts was deemed necessary based on management’s assessment.
Fair Value of Financial Instruments
FASB accounting standards require disclosing fair value to the
extent practicable for financial instruments that are recognized or unrecognized in the balance sheet. The fair value of the financial
instruments disclosed herein is not necessarily representative of the amount that could be realized or settled, nor does the fair
value amount consider the tax consequences of realization or settlement.
For certain financial instruments, including cash, accounts
payable, accruals and other payables, the carrying amounts approximate fair value because of the near term maturities of such obligations.
Patents
The Company has three patents as listed in the table below relating
to its internet accelerator software products. Fees related to registering these patents were insignificant and have been expensed
as incurred.
Patent
|
|
Register Number
|
|
Issued By
|
Mach5 Internet Acceleration Software V.6.0
|
|
2007SR09253
|
|
National Copyright Administration of PRC
|
Mach5 Enterprise Acceleration Software V.3.3
|
|
2009SR058767
|
|
National Copyright Administration of PRC
|
Mach5 Web Browser Software
|
|
2010SR001089
|
|
National Copyright Administration of PRC
|
Research and development and Software Development Costs
All research and development costs are expensed as incurred.
Software development costs eligible for capitalization under ASC 985-20,
Software-Costs of Software to be Sold, Leased or Marketed
,
were not material to our consolidated financial statements for the three months ended March 31, 2014 and 2013. Research and development
expenses amounted to $146,344 and $55,997 for the three months ended March 31, 2014 and 2013, respectively, and were included in
general and administrative expense.
Comprehensive income
Comprehensive income is defined as the change in equity of a
company during a period from transactions and other events and circumstances excluding transactions resulting from investments
from owners and distributions to owners. For the Company, comprehensive income for the periods presented includes net income and
foreign currency translation adjustments.
Income taxes
Income taxes are provided on an asset and liability approach
for financial accounting and reporting of income taxes. Current tax is based on the profit or loss from ordinary activities adjusted
for items that are non-assessable or disallowable for income tax purpose and is calculated using tax rates that have been enacted
or substantively enacted at the balance sheet date. Deferred income tax liabilities or assets are recorded to reflect the tax consequences
in future differences between the tax basis of assets and liabilities and the financial reporting amounts at each year end. A valuation
allowance is recognized if it is more likely than not that some portion, or all, of a deferred tax asset will not be realized.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
2. Summary of Significant Accounting Policies - Continued
Foreign currency translation
Assets and liabilities of the Company’s subsidiaries with
a functional currency other than US$ are translated into US$ using period end exchange rates. Income and expense items are translated
at the average exchange rates in effect during the period. Foreign currency translation differences are included as a component
of Accumulated Other Comprehensive Income in Shareholders’ Equity.
The exchange rates used to translate amounts in RMB into USD
for the purposes of preparing the financial statements were as follows:
March 31, 2014
|
|
|
Balance sheet
|
|
RMB 6.1619 to US $1.00
|
Statement of income and other comprehensive income
|
|
RMB 6.1156 to US $1.00
|
|
|
|
March 31, 2013
|
|
|
Balance sheet
|
|
RMB 6.2666 to US $1.00
|
Statement of income and other comprehensive income
|
|
RMB 6.2769 to US $1.00
|
|
|
|
December 31, 2013
|
|
|
Balance sheet
|
|
RMB 6.1104 to US $1.00
|
Statement of income and other comprehensive income
|
|
RMB 6.1905 to US $1.00
|
The RMB is not freely convertible into foreign currency and
all foreign exchange transactions must take place through authorized institutions. No representation is made that the RMB amounts
could have been, or could be, converted into USD at the rates used in translation.
XCELMOBILITY INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
2. Summary of Significant Accounting Policies - Continued
Post-retirement and post-employment benefits
The Company contributes to a state pension plan in respect of
its PRC employees. Other than the state pension plan, the Company does not provide any other post-retirement or post-employment
benefits.
Recently Issued Accounting Pronouncements
In January 2013, FASB has issued Accounting Standards Update
(ASU) No. 2013-01, Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. This
ASU clarifies that ordinary trade receivables and receivables are not in the scope of ASU No. 2011-11, Balance Sheet (Topic 210):
Disclosures about Offsetting Assets and Liabilities. Specifically, ASU 2011-11 applies only to derivatives, repurchase agreements
and reverse purchase agreements, and securities borrowing and securities lending transactions that are either offset in accordance
with specific criteria contained in the FASB Accounting Standards Codification™ (Codification) or subject to a master netting
arrangement or similar agreement. The FASB undertook this clarification project in response to concerns expressed by U.S. stakeholders
about the standard’s broad definition of financial instruments. After the standard was finalized, companies realized that
many contracts have standard commercial provisions that would equate to a master netting arrangement, significantly increasing
the cost of compliance at minimal value to financial statement users. An entity is required to apply the amendments in ASU 2013-01
for fiscal years beginning on or after January 1, 2013, and interim periods within those annual periods. An entity should provide
the required disclosures retrospectively for all comparative periods presented. The effective date is the same as the effective
date of ASU 2011-11.
In February 2013, FASB has issued Accounting Standards Update
(ASU) No. 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income.
This ASU improves the transparency of reporting these reclassifications. Other comprehensive income includes gains and losses that
are initially excluded from net income for an accounting period. Those gains and losses are later reclassified out of accumulated
other comprehensive income into net income. The amendments in this ASU do not change the current requirements for reporting net
income or other comprehensive income in financial statements. All of the information that this ASU requires already is required
to be disclosed elsewhere in the financial statements under U.S. GAAP.
The new amendments will require an organization to:
- Present (either on the face of the statement where net income
is presented or in the notes) the effects on the line items of net income of significant amounts reclassified out of accumulated
other comprehensive income - but only if the item reclassified is required under U.S. GAAP to be reclassified to net income in
its entirety in the same reporting period.
- Cross-reference to other disclosures currently required under
U.S. GAAP for other reclassification items (that are not required under U.S. GAAP) to be reclassified directly to net income in
their entirety in the same reporting period. This would be the case when a portion of the amount reclassified out of accumulated
other comprehensive income is initially transferred to a balance sheet account (e.g., inventory for pension-related amounts) instead
of directly to income or expense.
The amendments apply to all public and private companies that
report items of other comprehensive income. Public companies are required to comply with these amendments for all reporting periods
(interim and annual). A private company is required to meet the reporting requirements of the amended paragraphs about the roll
forward of accumulated other comprehensive income for both interim and annual reporting periods. However, private companies are
only required to provide the information about the effect of reclassifications on line items of net income for annual reporting
periods, not for interim reporting periods. The amendments are effective for reporting periods beginning after December 15, 2012,
for public companies and are effective for reporting periods beginning after December 15, 2013, for private companies. Early adoption
is permitted.
In February 2013, FASB issued Accounting Standards Update (ASU)
No. 2013-03, Financial Instruments (Topic 825). This ASU clarifies the scope and applicability of a disclosure exemption that resulted
from the issuance of Accounting Standards Update No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common
Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. The amendment clarifies that the requirement to disclose
“the level of the fair value hierarchy within which the fair value measurements are categorized in their entirety (Level
1, 2, or 3)" does not apply to nonpublic entities for items that are not measured at fair value in the statement of financial
position, but for which fair value is disclosed. This ASU is the final version of Proposed Accounting Standards Update 2013-200—Financial
Instruments (Topic 825) which has been deleted. The amendments are effective upon issuance.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
In February 2013, FASB has issued Accounting Standards Update
(ASU) No. 2013-04, Liabilities (Topic 405): Obligations Resulting from Joint and Several Liability Arrangements for Which the Total
Amount of the Obligation Is Fixed at the Reporting Date. This ASU provides guidance for the recognition, measurement, and disclosure
of obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the
scope of this ASU is fixed at the reporting date, except for obligations addressed within existing guidance in U.S. GAAP. The guidance
requires an entity to measure those obligations as the sum of the amount the reporting entity agreed to pay on the basis of its
arrangement among its co-obligors and any additional amount the reporting entity expects to pay on behalf of its co-obligors. The
guidance in this ASU also requires an entity to disclose the nature and amount of the obligation as well as other information about
those obligations. The amendments in this ASU are effective for fiscal years, and interim periods within those years, beginning
after December 15, 2013. For nonpublic entities, the amendments are effective for fiscal years ending after December 15, 2014,
and interim periods and annual periods thereafter. The amendments in this ASU should be applied retrospectively to all prior periods
presented for those obligations resulting from joint and several liability arrangements within the ASU’s scope that exist
at the beginning of an entity’s fiscal year of adoption. An entity may elect to use hindsight for the comparative periods
(if it changed its accounting as a result of adopting the amendments in this ASU) and should disclose that fact. Early adoption
is permitted.
In March 2013, FASB has issued Accounting Standards Update (ASU)
No. 2013-05, Foreign Currency Matters (Topic 830). This ASU resolve the diversity in practice about whether Subtopic 810-10, Consolidation—Overall,
or Subtopic 830-30, Foreign Currency Matters—Translation of Financial Statements, applies to the release of the cumulative
translation adjustment into net income when a parent either sells a part or all of its investment in a foreign entity or no longer
holds a controlling financial interest in a subsidiary or group of assets that is a nonprofit activity or a business (other than
a sale of in substance real estate or conveyance of oil and gas mineral rights)within a foreign entity. In addition, the amendments
in this Update resolve the diversity in practice for the treatment of business combinations achieved in stages (sometimes also
referred to as step acquisitions) involving a foreign entity. This ASU is the final version of Proposed Accounting Standards Update
EITF11Ar—Foreign Currency Matters (Topic 830), which has been deleted. The amendments in this Update are effective prospectively
for fiscal years (and interim reporting periods within those years) beginning after December 15, 2013. For nonpublic entities the
amendments in this Update are effective prospectively for the first annual period beginning after December 15, 2014, and interim
and annual periods thereafter. The amendments should be applied prospectively to derecognition events occurring after the effective
date. Prior periods should not be adjusted. Early adoption is permitted. If an entity elects to early adopt the amendments, it
should apply them as of the beginning of the entity’s fiscal year of adoption.
In July 2013, The FASB has issued ASU No. 2013-11, Income Taxes
(Topic 740): Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit
Carryforward Exists (a consensus of the FASB Emerging Issues Task Force).
U.S. GAAP does not include explicit guidance on the financial
statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit
carryforward exists. The amendments in this ASU state that an unrecognized tax benefit, or a portion of an unrecognized tax benefit,
should be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a
similar tax loss, or a tax credit carryforward, except as follows. To the extent a net operating loss carryforward, a similar tax
loss, or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle
any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable jurisdiction
does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized
tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets.
This ASU applies to all entities that have unrecognized tax
benefits when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists at the reporting date.
The amendments in this ASU are effective for fiscal years, and interim periods within those years, beginning after December 15,
2013. For nonpublic entities, the amendments are effective for fiscal years, and interim periods within those years, beginning
after December 15, 2014. Early adoption is permitted. The amendments should be applied prospectively to all unrecognized tax benefits
that exist at the effective date. Retrospective application is permitted.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
In March 2014, FASB has issued Accounting Standards Update (ASU)
No. 2014-07, Applying Variable Interest Entities Guidance to Common Control Leasing Arrangements. The guidance addresses the consolidation
of lessors in certain common control leasing arrangements and is based on a consensus reached by the Private Company Council (PCC).
Under current U.S. GAAP, a company is required to consolidate an entity in which it has a controlling financial interest. The assessment
of controlling financial interest is performed under either: (a) a voting interest model; or (b) a variable interest entity model.
In a variable interest entity model, the company has a controlling financial interest when it has: (a) the power to direct the
activities that most significantly affect the economic performance of the entity; and (b) the obligation to absorb losses or the
right to receive benefits of the entity that could be potentially significant to the entity. To determine which model applies,
a company preparing financial statements must first determine whether it has a variable interest in the entity being evaluated
for consolidation and whether that entity is a variable interest entity. If elected, the accounting alternative should be applied
to all leasing arrangements meeting the above conditions. The alternative should be applied retrospectively to all periods presented,
and is effective for annual periods beginning after December 15, 2014, and interim periods within annual periods beginning after
December 15, 2015. Early application is permitted for all financial statements that have not yet been made available for issuance.
Management does not believe that any other recently issued but
not yet effective accounting pronouncements, if adopted, would have an effect on the accompanying financial statements.
3. Going Concern
The Company has incurred negative operating cash flows during
the three months ended March 31, 2014 and has an accumulated deficit at March 31, 2014 and has relied on the Company’s registered
capital and issuance of convertible notes to fund operations. These conditions raise substantial doubt about the Company’s
ability to continue as a going concern.
The financial statements have been prepared assuming that the
Company will continue as a going concern and, accordingly, do not include any adjustments that might result from the outcome of
this uncertainty. As of March 31, 2014, the Company had limited cash resources and management plans to continue its efforts to
raise additional funds through debt or equity offerings which will be used to fund operations.
4. Goodwill
Pursuant to the acquisition agreement with Jifu, the Company
will issue an aggregate of 30,000,000 shares of the Company’s common stock at market price at approximate $0.07 per share.
The transaction was shown as below:
|
|
RMB
|
|
|
USD
|
|
Cost of acquisition
|
|
$
|
12,873,000
|
|
|
$
|
2,100,000
|
|
Net assets of Jifu
|
|
|
10,136,450
|
|
|
|
1,653,581
|
|
Goodwill balance at March 31, 2014
|
|
|
2,736,550
|
|
|
|
446,419
|
|
5. Property and Equipment, net
Property, plant and equipment, net consist of the following:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Equipment
|
|
$
|
247,585
|
|
|
$
|
249,543
|
|
Office equipment
|
|
|
117,032
|
|
|
|
118,018
|
|
Leasehold improvements
|
|
|
8,602
|
|
|
|
8,674
|
|
Software
|
|
|
1,938
|
|
|
|
1,954
|
|
|
|
|
375,157
|
|
|
|
378,189
|
|
Less: Accumulated depreciation
|
|
|
(290,872
|
)
|
|
|
(285,796
|
)
|
Property and equipment, net
|
|
$
|
84,285
|
|
|
$
|
92,393
|
|
During the three months ended March 31, 2014 and 2013, depreciation
expense was approximately $5,744 and $7,409, respectively.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
6. Intangible Assets, net
Intangible assets, net consist of the following:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Customer relationship
|
|
$
|
793,547
|
|
|
$
|
793,547
|
|
Trade name
|
|
|
500,470
|
|
|
|
500,470
|
|
|
|
|
1,294,017
|
|
|
|
1,294,017
|
|
Less: Accumulated amortization
|
|
|
-
|
|
|
|
-
|
|
Intangible assets, net
|
|
$
|
1,294,017
|
|
|
$
|
1,294,017
|
|
7. Deferred Revenue
Deferred revenue represents deferred internet accelerator license
revenue over the maintenance period of one to three years for our multiple element arrangements (Note 2).
In addition, deferred revenue includes two government grants
for use in research and development related expenditures for periods through July 2014. The portion of the grants that has not
been spent is deferred and recognize as other income as the funds are spent on research and development related expenditures.
Deferred revenue included on the balance sheets as of March
31, 2014 and December 31, 2013 is as follow:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
Deferred revenue:
|
|
|
|
|
|
|
|
|
Current
|
|
$
|
19,062
|
|
|
$
|
19,223
|
|
Non-current
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
19,062
|
|
|
$
|
19,223
|
|
The table below sets forth the deferred revenue activities during
the three months ended March 31, 2014 and 2013:
|
|
For the three months ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Deferred revenue, balance at beginning of period
|
|
$
|
19,223
|
|
|
$
|
98,941
|
|
Less: government grant earned during the three months
|
|
|
-
|
|
|
|
(14,289
|
)
|
Less: Revenue earned during the three months
|
|
|
-
|
|
|
|
(21,010
|
)
|
Exchange rate difference
|
|
|
(161
|
)
|
|
|
-
|
|
Deferred revenue, balance at end of period
|
|
$
|
19,062
|
|
|
$
|
63,642
|
|
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
8. Convertible Promissory Notes
Outstanding balances for the four convertible promissory notes
as of March 31, 2014 and December 31, 2013 are as follow:
Lender
|
|
Date of Note
|
|
|
Maturity Date
|
|
Loan
Amount
|
|
|
Interest
Rate (p.a.)
|
|
|
Convertible
Number of
stock
|
|
|
March 31,
2014
|
|
|
December
31,
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vantage Associates SA
|
|
|
April 15, 2011
|
|
|
April 15, 2016
|
|
$
|
150,000
|
|
|
|
5
|
%
|
|
|
600,000
|
$
|
|
|
150,000
|
|
|
$
|
150,000
|
|
Empa Trading Ltd.
|
|
|
June 5, 2011
|
|
|
June 5, 2016
|
|
|
100,000
|
|
|
|
5
|
%
|
|
|
400,000
|
|
|
|
100,000
|
|
|
|
100,000
|
|
First Capital A.G.
|
|
|
July 14, 2011
|
|
|
July 14, 2016
|
|
|
150,000
|
|
|
|
5
|
%
|
|
|
600,000
|
|
|
|
150,000
|
|
|
|
150,000
|
|
First Capital A.G.
|
|
|
September 9, 2011
|
|
|
September 9, 2016
|
|
|
200,000
|
|
|
|
5
|
%
|
|
|
800,000
|
|
|
|
200,000
|
|
|
|
200,000
|
|
Vantage Associates SA
|
|
|
September 9, 2011
|
|
|
September 9, 2016
|
|
|
200,000
|
|
|
|
5
|
%
|
|
|
800,000
|
|
|
|
200,000
|
|
|
|
200,000
|
|
Vantage Associates SA
|
|
|
October 27, 2011
|
|
|
October 27, 2016
|
|
|
50,000
|
|
|
|
5
|
%
|
|
|
200,000
|
|
|
|
50,000
|
|
|
|
50,000
|
|
First Capital A.G.
|
|
|
December 1, 2011
|
|
|
December 1, 2016
|
|
|
50,000
|
|
|
|
5
|
%
|
|
|
200,000
|
|
|
|
50,000
|
|
|
|
50,000
|
|
First Capital A.G.
|
|
|
January 23, 2012
|
|
|
January 23, 2017
|
|
|
50 000
|
|
|
|
5
|
%
|
|
|
200,000
|
|
|
|
50,000
|
|
|
|
50,000
|
|
First Capital A.G.
|
|
|
April 25, 2012
|
|
|
April 25,2014
|
|
|
100,000
|
|
|
|
5
|
%
|
|
|
717,283
|
|
|
|
100,000
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,050,000
|
|
|
$
|
1,050,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt discount
from beneficial
conversion feature
|
|
|
|
299,742
|
|
|
|
367,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
750,258
|
|
|
|
682,575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion
|
|
|
|
95,631
|
|
|
|
60,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current portion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
654,627
|
|
|
$
|
621,872
|
|
XCELMOBILITY INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
8. Convertible Promissory Notes- Continued
The debt discount was the beneficial conversion feature of the
notes. It is being accreted as additional interest expense ratably over the term of the convertible notes.
Interest expenses for the three months ended March 31, 2014
and 2013 were $13,125 and $12,540 respectively.
Amortization of the beneficial conversion feature for the three
months ended March 31, 2014 and 2013 were $75,437 and $112,522 respectively.
Except for the convertible promissory note of $100,000 issued
to First Capital A.G. on April 25, 2012, all the convertible promissory notes (the “Notes”) are convertible upon the
occurrence of the following events:
(1) At any time, prior to the maturity date, the Company and
the holder of the notes may mutually agree on a date to convert in whole or in part the notes into shares of common stock of the
Company on the following terms: Holder of the note will be issued share units comprising of:
|
(i)
|
one common share to be purchased at a price of $0.5, and
|
|
(ii)
|
one warrant that is convertible into one common share at a price of $1.00, and expires two years from the date of the Exchange Transaction is completed, and
|
|
(iii)
|
one warrant that is convertible into one common share at a price of $1.5, and expires three years from the date the Exchange Transaction is completed.
|
(2) Unless earlier converted into common stock mentioned above,
if within twelve months of the date hereof the Company completes a Qualified Financing, as defined by the respective convertible
promissory notes, the holder agrees to exchange the notes simultaneously with the initial closing of such Qualified Financing as
follows:
(a) In the event of a debt Qualified Financing (“Qualified
Debt Financing”), the Holder may at its option exchange in whole or in part this Note for a promissory note (or other evidence
of indebtedness) in the same form and with the same terms and conditions as those issued in such Qualified Debt Financing and in
a principal amount equal to the then outstanding Debt.
(b) In the event of an equity Qualified Financing
(“Qualified Equity Financing”), the Holder may at its option convert the Debt into shares of capital stock of the same
class and series and with the same rights, preferences and privileges as those issued in such Qualified Equity Financing, at a
price per share equal to the purchase price paid by investors in such Qualified Equity Financing.
The convertible promissory note of $100,000 issued to First
Capital A.G. on April 25, 2012, is convertible upon the occurrence of the following events:
(1) At any time, prior to the maturity date, the Company and
the holder of the notes may mutually agree on a date to convert in whole or in part the notes into shares of common stock of the
Company on the following terms: Holder of the note will be issued share units comprising of: (i) one common share to be purchased
at a price of based on the moving average share price over the preceding 20 trading days, and (ii) one warrant that is convertible
into one common share at a price based on the moving average share price over the preceding 20 trading days and expires two years
from the date of the Exchange Transaction is completed, and (iii) one warrant that is convertible into one common share at a price
based on the moving average share price over the preceding 20 trading days and expires three years from the date the Exchange Transaction
is completed.
(2) Unless earlier converted into common stock mentioned above,
if within twelve months of the date hereof the Company completes a Qualified Financing, as defined by the respective convertible
promissory notes, the holder agrees to exchange the notes simultaneously with the initial closing of such Qualified Financing as
follows:
(a) In the event of a debt Qualified Financing (“Qualified
Debt Financing”), the Holder may at its option exchange in whole or in part this Note for a promissory note (or other evidence
of indebtedness) in the same form and with the same terms and conditions as those issued in such Qualified Debt Financing and in
a principal amount equal to the then outstanding Debt.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
(b) In the event of an equity Qualified Financing
(“Qualified Equity Financing”), the Holder may at its option convert the Debt into shares of capital stock of the same
class and series and with the same rights, preferences and privileges as those issued in such Qualified Equity Financing, at a
price per share equal to the purchase price paid by investors in such Qualified Equity Financing.
The fair value of the embedded conversion feature of these notes
as at March 31, 2014 and December 31, 2013 were $356,700 and $384,598, respectively.
Except for the convertible promissory note of $100,000 issued
to First Capital A.G. on April 25, 2012, the fair value of the convertible notes was calculated using the Black-Scholes model with
the following assumptions: expected life of 2 years, expected dividend rate of 0%, volatility of 181.9% and interest rate at 0.44%
.
The fair value of the convertible promissory note of $100,000
issued to First Capital A.G. on April 25, 2012, was calculated using the lattice valuation method as the conversion prices are
variable for these notes.
The following assumptions provide information regarding the
convertible promissory note of $100,000 issued to Fist Capital A.G. as of December 31, 2013:
|
|
December 31, 2013
|
|
|
|
|
|
Common stock issuable upon conversion
|
|
|
717,283
|
|
Market value of common stock on measurement date (1)
|
|
|
0.12
|
|
Adjusted Exercise price
|
|
|
0.14
|
|
Risk free interest rate (2)
|
|
|
0.07
|
%
|
Term in year
|
|
|
0.32
|
|
Expected volatility (3)
|
|
|
208.6
|
%
|
Expected dividend yield (4)
|
|
|
0
|
%
|
|
(1)
|
The market value of common stock is the stock price at
the close of trading on the date of December 31, 2013.
|
|
(2)
|
The risk-free interest rate was determined by management
using the Treasury Bill rates with maturity from 3-month to 6-month as of December 31, 2013.
|
|
(3)
|
Expected volatility is based on average volatility of
historical share trade information. The Company believes this method produces an estimate that is representative of the Company’s
expectations of future volatility over the expected term of the warrants.
|
|
(4)
|
Management determined the dividend yield to be 0% based
upon its expectation that it will not pay dividends for the foreseeable future.
|
XCELMOBILITY INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Fair Value on a Recurring Basis
The following table sets forth, by level within the fair value
hierarchy, the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis as of
March 31, 2014:
|
|
Fair Value Measurements at March 31, 2014
|
|
Descriptions
|
|
Quoted Prices
In
Active Markets
for
Identical Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
|
Total Carrying
Value as of
March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative warrant instruments
|
|
|
-
|
|
|
|
-
|
|
|
|
356,700
|
|
|
|
356,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
-
|
|
|
|
-
|
|
|
|
356,700
|
|
|
|
356,700
|
|
XCELMOBILITY INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
9. Short-term Bank Loans
Short term bank loans consisted of the following:
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
Due date
|
|
|
Interest rate
|
|
2014
|
|
|
2013
|
|
Unsecured bank loan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China Construction Bank
|
|
|
4/30/2014
|
|
|
5.54% per annum
|
|
$
|
2,272,026
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,272,026
|
|
|
$
|
-
|
|
Short-term bank loan interest expense for the three months ended
March 31, 2014 and 2013 was $31,636 and nil respectively.
10. Income Tax
We are subject to income tax in the United States, Hong Kong
and PRC.
The Company’s subsidiaries, Jifu, CC Power and CC Investment
are incorporated in PRC and are subjected to PRC enterprises income tax at the applicable tax rates on the taxable income as reported
in their Chinese statutory accounts in accordance with the relevant enterprises income tax laws (“EIT Law”). The subsidiaries
locate in Shenzhen, a special economic region, where companies are allowed to gradually phase into the 25% statutory tax rate.
For 2014 and 2013, the statutory income tax rate is 25%. The open tax years in PRC are 2009-2014.
CC Mobility is incorporated in Hong Kong and is subjected to
Hong Kong corporate income tax at 16.5% statutory income tax rate. No Hong Kong profits tax has been provided in the financial
statements, as the Company did not have any assessable profits for the three months ended March 31, 2014 and 2013. The open tax
year for CC Mobility in Hong Kong are 2012-2014.
The Company has no income tax expense for the three months ended
March 31, 2014 and 2013 because it has not net assessable income.
The Company applied the provisions of ASC 740.10.50, “Accounting
for Uncertainty in Income Taxes”, which provides clarification related to the process associated with accounting for uncertain
tax positions recognized in our financial statements. ASC 740.10.50 prescribes a more-likely-than-not threshold for financial statement
recognition and measurement of a tax position taken, or expected to be taken, in a tax return. ASC 740.10.50 also provides guidance
related to, among other things, classification, accounting for interest and penalties associated with tax positions, and disclosure
requirements. The Company recognizes accrued interest and penalties related to unrecognized tax benefits in the provision for income
taxes in the statements of operation. The Company’s policy for recording interest and penalties associated with audits is
to record such items as a component of income tax expense.
The following table sets forth the components of deferred income
taxes as of March 31, 2014 and December 31, 2013:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating losses - U.S.
|
|
$
|
102,936
|
|
|
$
|
1,195,355
|
|
Deferred revenue
|
|
|
-
|
|
|
|
19,223
|
|
|
|
|
102,936
|
|
|
|
1,214,578
|
|
Valuation allowance
|
|
|
(102,936
|
)
|
|
|
(1,214,578
|
)
|
Deferred tax assets, net
|
|
$
|
-
|
|
|
$
|
-
|
|
As of March 31, 2014, the Company has net operating losses carry
forward of $1,923,997 in the U.S. and $681,272 in Hong Kong and PRC available to offset future taxable income. They will begin
to expire in 2030 and 2013, respectively. We provided for a full valuation allowance against the deferred tax assets of $102,936
on the expected future tax benefits from the net operating loss carry forwards as management believes it is more likely than not
that these assets will not be realized in the future.
The change in valuation allowance for the three months ended
March 31, 2014 and 2013 was a decrease of $1,111,642 and an increase of $133,702, respectively.
The Company did not recognize any interest or penalties related
to unrecognized tax benefits for the three months ended March 31, 2014 and 2013.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
11. Employee Benefits
The Company contributes to a state pension plan organized by
municipal and provincial governments in respect of its employees in PRC. The compensation expense related to this plan was $17,101
and $2,586 for the three months ended March 31, 2014 and 2013, respectively.
12. Earnings (loss) per share
Basic earnings (loss) per share are computed on the basis of
the weighted average number of shares of common stock outstanding during the period. Diluted loss per share is computed on the
basis of the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding
during the period using the if-converted method for the convertible notes and preferred stock and the treasury stock method for
warrants and options. The following table sets forth the computation of basic and diluted net loss per share:
|
|
For The Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Net income (loss) available for common shareholders – basic
|
|
$
|
98,976
|
|
|
$
|
(371,108
|
)
|
Interest expense on convertible notes
|
|
|
13,125
|
|
|
|
12,540
|
|
Net income (loss) available for common shareholders - diluted
|
|
$
|
112,101
|
|
|
$
|
(358,568
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average outstanding shares of common stock – basic
|
|
|
73,127,686
|
|
|
|
60,195,591
|
|
Dilutive shares:
|
|
|
|
|
|
|
|
|
Conversion of convertible notes payable
|
|
|
4,517,283
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Weighted average outstanding shares of common stock – diluted
|
|
|
77,644,969
|
|
|
|
60,195,591
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share – basic
|
|
$
|
0.0014
|
|
|
$
|
(0.0062
|
)
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share – diluted
|
|
$
|
0.0014
|
|
|
$
|
(0.0062
|
)
|
Since the company is suffering losses, the dilutive loss per
share is equal to the basic loss per share for the three months ended March 31, 2013, because the convertible notes are anti-dilutive.
13. Commitments and Contingencies
Operating commitments:
Operating lease agreement generally contains renewal options
that may be exercised at the Company’s discretion after the completion of the terms. The Company’s obligations under
operating lease are as follows:
2014
|
|
$
|
29,122
|
|
Thereafter
|
|
|
-
|
|
Total minimum payment
|
|
$
|
29,122
|
|
The Company incurred rental expenses of $39,489 and $21,412
for the three months ended March 31, 2014 and 2013, respectively.
XCELMOBILITY INC. AND SUBSIDIARIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(UNAUDITED)
|
14. Concentrations, Risks, and Uncertainties
Customer Concentrations
The Company has the following concentrations of business with
each customer constituting greater than 10% of the Company’s gross sales:
|
|
For The Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Customer A
|
|
|
99.98
|
%
|
|
|
-
|
|
Customer B
|
|
|
-
|
|
|
|
37
|
%
|
Customer C
|
|
|
-
|
|
|
|
37
|
%
|
Customer D
|
|
|
-
|
|
|
|
26
|
%
|
* Constitutes less than 10% of the Company’s gross sales.
The Company has not experienced any significant difficulty in
collecting its accounts receivable in the past and is not aware of any financial difficulties being experienced by its major customers.
15. Operating Risk
The Company’s operations are all carried out in the PRC.
Accordingly, the Company’s business, financial condition, and results of operations may be influenced by the political, economic
and legal environments in the PRC, and by the general state of the PRC’s economy.
The Company’s operations in the PRC are subject to specific
considerations and significant risks not typically associated with companies in the North America and Western Europe. These include
risks associated with, among others, the political, economic and legal environments and foreign currency exchange. The Company’s
results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures,
currency conversion and remittance abroad, and rates and methods of taxation, among other things.
16. Subsequent Events
The Company has evaluated all other subsequent events through
May 14, 2014, the date these consolidated financial statements were issued, and determined that there were no other subsequent
events or transactions that require recognition or disclosures in the financial statements.
PART II - INFORMATION NOT REQUIRED IN
PROSPECTUS