UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


FORM 10-Q


x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended December 31, 2010


OR


o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934


Commission File Number: 333-147225


MAXRAY OPTICAL TECHNOLOGY CO. LTD.

 (Exact name of Registrant as specified in its charter)



 

 

Delaware

(State or other jurisdiction of

incorporation or organization)

N/A

(I.R.S. Employer Identification No.)


5618 Tenth Line West, Unit #9

Mississauga, Ontario, CANADA, L5M 7L9

(Address of principal executive offices, including zip code)


(905) 824-6200

(Registrant's telephone number, including area code)



Check whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.             Yes [ ]              No [X]


Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).              Yes [ ]   No [X]



The number of shares of the Registrant's common stock issued and outstanding at March 31, 2010, was 34,728,850.


Transitional Small Business Disclosure Format:   Yes [ ]   No [X]






  



TABLE OF CONTENTS




  

PART I

FINANCIAL INFORMATION                                


 

 

 

Item 1.

Condensed Financial Statements

  4

 

 

 

Item 2.

Management’s Discussion And Analysis Of Financial Condition And Results

 Of Operations                                                                                                                                                                                                                                                                                                                                                                                                                        


13

Item 3.

Item 4.

Quantitative and Qualitative Disclosures About Market Risk                       Controls and Procedures                                                                                              

16

17

                                                                                                                                              PAGE



 











PART II

OTHER INFORMATION


 

 

 

Item 1.

Legal Proceedings

     17

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

     17

Item 3.

Defaults Upon Senior Securities

     17

Item 4.

Submission of Matters to a Vote of Security Holders

     17

Item 5.

Other Information

     17

Item 6.

Exhibits

     17


  

                                                                                                                                              


                                                                                                                                                      















  




PART I - FINANCIAL INFORMATION

    

Statements in this Form 10-Q Quarterly Report may be “forward-looking statements.” Forward-looking statements include, but are not limited to, statements that express our intentions, beliefs, expectations, strategies, predictions or any other statements relating to our future activities or other future events or conditions. These statements are based on our current expectations, estimates and projections about our business based, in part, on assumptions made by our management. These assumptions are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in the forward-looking statements due to numerous factors, including those risks discussed in this Form 10-Q Quarterly Report, under “Management’s Discussion and Analysis of Financial Condition or Plan of Operation” and in other documents which we file with the Securities and Exchange Commission.

In addition, such statements could be affected by risks and uncertainties related to our financial condition, factors that affect our industry, market and customer acceptance, changes in technology, fluctuations in our quarterly results, our ability to continue and manage our growth, liquidity and other capital resource issues, competition, fulfillment of contractual obligations by other parties and general economic conditions. Any forward-looking statements speak only as of the date on which they are made, and we do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of this Form 10-Q Quarterly Report, except as required by law.







ITEM 1.             CONDENSED FINANCIAL STATEMENTS                    PAGE



Condensed Consolidated Balance Sheets                                                                  5


Condensed Consolidated Statements of Operations    (Six Month Periods)         6

 

Condensed Consolidated Statements of Operations    (Six Month Periods)          7


Condensed Consolidated Statements of Cash Flows   (Six Month Periods)          8


Notes to Condensed Consolidated Financial Statements                                          





Consolidated Financial Statements of


MAXRAY OPTICAL TECHNOLOGY CO., LTD.


As of December 31, 2010










MaxRay Optical Technology Co., Ltd.

 

 

 

 

 

 

 

Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

June 30, 2010

 

 

 

 

 

 

(Unaudited)

 

Current assets:

 

 

 

 

 

 

 

     Cash and Cash equivalents

 

 

 

 

 

 $               5,304,922

 $         7,416,191

     Restricted Cash

 

 

 

 

 

                  1,688,178

            1,765,488

     Accounts receivable

 

 

 

 

 

                21,215,016

          16,834,258

     Prepayments

 

 

 

 

 

                     808,585

            3,738,054

     Inventory

 

 

 

 

 

                  4,830,586

            4,777,396

     Deferred expense

 

 

 

 

 

                       32,502

               130,638

     Other current assets

 

 

 

 

 

                     175,633

                 85,747

Total current assets

 

 

 

 

 

                34,055,422

          34,747,772

     Property, plant and equipment, net

 

 

 

 

 

                18,398,447

          17,440,374

     Land use right, net

 

 

 

 

 

                     910,286

               920,051

     Intangible assets, net

 

 

 

 

 

                              -   

                 38,794

     Licence Rights

 

 

 

 

 

                     562,875

               578,625

     Deferred assets

 

 

 

 

 

                  1,408,165

            1,059,741

 

 

 

 

 

 

 

 

Total assets

 

 

 

 

 

 $             55,335,195

 $       54,785,357

Current liabilities:

 

 

 

 

 

 

 

     Short-term loans

 

 

 

 

 

 $             21,542,877

 $       24,015,968

     Accounts payable

 

 

 

 

 

                12,471,067

            4,203,358

     Taxes payable

 

 

 

 

 

                              -   

                         -   

     Other payables

 

 

 

 

 

                     799,918

            3,346,466

     Long-term debt - current portion

 

 

 

 

 

                              -   

            3,671,827

Total current liabilities

 

 

 

 

 

                34,813,862

          35,237,619

Non-current liabilities:

 

 

 

 

 

 

 

     Due to related parties

 

 

 

 

 

                  1,061,893

            1,171,433

Total liabilities

 

 

 

 

 

                35,875,755

          36,409,052

      Common stock, $0.001 par value, 50 million authorized

 

 

 

 

 

 

 

      34,728,850 and 31,728,850 shares issued and outstanding

 

 

 

 

 

 

 

      respectively at December 31, 2010 and June 30, 2010

 

 

 

 

 

                       34,729

                 31,729

     Paid-in capital

 

 

 

 

 

                15,314,458

          14,672,908

     Retained earnings

 

 

 

 

 

                  1,253,873

            2,651,055

     Accumulated other comprehensive income

 

 

 

 

 

                  2,856,380

            1,020,613

Total Stockholders' equity

 

 

 

 

 

                19,459,440

          18,376,305

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

 

 

 

 

 $             55,335,195

 $       54,785,357






 

 

 

 

 

 

 

 

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





MaxRay Optical Technology Co., Ltd.

 

 

 

 

 

 

 

Consolidated Statements of Operation and Comprehensive Income

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 FOR THE THREE MONTHS ENDED

 

 

 

 

 

 

 DECEMBER 31,

 

 

 

 

 

 

 2010

 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 $             14,257,734

 $       13,867,882

Cost of sales

 

 

 

 

 

              (14,604,552)

        (12,566,946)

Gross Profit

 

 

 

 

 

                   (346,818)

            1,300,936

 

 

 

 

 

 

 

 

 Other Operating Income

 

 

 

 

 

                       43,063

                 18,733

 Operating expenses

 

 

 

 

 

                   (115,091)

               (18,517)

 General and Adminstrative expenses

 

 

 

 

 

                   (589,179)

             (498,271)

 Financial expenses

 

 

 

 

 

                   (387,571)

             (215,538)

 Loss on settlement of liabilities

 

 

 

 

 

                   (444,185)

                         -   

Total Operating Income

 

 

 

 

 

                (1,839,781)

               587,343

 Subsidy income

 

 

 

 

 

                       19,360

                 11,848

 Non-operating expenses, net

 

 

 

 

 

                     (10,326)

               (13,408)

Net Income before income taxes

 

 

 

 

 

                (1,830,747)

               585,783

 Income taxes

 

 

 

 

 

                              -   

                         -   

Net Income

 

 

 

 

 

 $             (1,830,747)

 $            585,783

Other Comprehensive Income

 

 

 

 

 

                  1,537,577

                 78,654

Comprehensive Income

 

 

 

 

 

 $                (293,170)

 $            664,437

 

 

 

 

 

 

 

 

Earnings per share - Basic and diluted

 

 

 

 

 

 $                      (0.05)

 $                  0.05

Weighted Average number of shares outstanding

 

 

 

 

 

                34,062,183

          11,954,808

 

 

 

 

 

 

 

 



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





MaxRay Optical Technology Co., Ltd.

 

 

 

 

 

 

 

Consolidated Statements of Operation and Comprehensive Income

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 FOR THE SIX MONTHS ENDED

 

 

 

 

 

 

 DECEMBER 31,

 

 

 

 

 

 

 2010

 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 $             41,448,584

 $       27,551,774

Cost of sales

 

 

 

 

 

              (40,609,527)

        (25,074,531)

Gross Profit

 

 

 

 

 

                     839,057

            2,477,243

 

 

 

 

 

 

 

 

 Other Operating Income

 

 

 

 

 

                       57,112

                 27,972

 Operating expenses

 

 

 

 

 

                   (182,461)

               (60,166)

 General and Adminstrative expenses

 

 

 

 

 

                (1,130,413)

          (1,003,626)

 Financial expenses

 

 

 

 

 

                   (724,390)

             (282,973)

 Loss on settlement of liabilities

 

 

 

 

 

                   (444,185)

                         -   

Total Operating Income

 

 

 

 

 

                (1,585,280)

            1,158,450

 Subsidy income

 

 

 

 

 

                     203,193

                 21,490

 Non-operating expenses, net

 

 

 

 

 

                     (15,095)

             (121,315)

Net Income before income taxes

 

 

 

 

 

                (1,397,182)

            1,058,625

 Income taxes

 

 

 

 

 

                              -   

                         -   

Net Income

 

 

 

 

 

 $             (1,397,182)

 $         1,058,625

Other Comprehensive Income

 

 

 

 

 

                  1,835,767

                 98,692

Comprehensive Income

 

 

 

 

 

 $                  438,585

 $         1,157,317

 

 

 

 

 

 

 

 

Earnings per share - Basic and diluted

 

 

 

 

 

 $                      (0.04)

 $                  0.11

Weighted Average number of shares outstanding

 

 

 

 

 

                32,895,517

            9,977,404



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





MaxRay Optical Technology Co., Ltd.

 

 

 

 

 

Consolidated Statements of Cash Flow

 

 

 

 

 

(unaudited)

 

 

 

 

 FOR THE SIX MONTHS ENDED

 

 

 

 

 

 

 DECEMBER 31,

 

 

 

 

 

 

 2010

 2009

 

 

 

 

 

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 Net income(loss)

 

 

 

 $             (1,397,182)

 $         1,058,625

 

 Adjustments to reconcile net income to

 

 

 

 

 

 

    net cash provided  by operating activities:

 

 

 

 

 

 

    Depreciation and amortization

 

 

 

                     829,493

               622,611

 

    Imputed interest expense

 

 

 

                              -   

               144,587

 

 

 Changes in operating assets and liabilities:

 

 

 

 

 

 

 

    Accounts receivable

 

 

 

                (4,380,758)

          (7,842,742)

 

 

    Inventories

 

 

 

                     (53,190)

          (3,882,411)

 

 

    Prepayments

 

 

 

                  2,929,469

            1,115,425

 

 

     Deferred expense

 

 

 

                       98,136

                         -   

 

 

    Other current assets

 

 

 

                     (89,886)

             (201,547)

 

 

    Notes payable

 

 

 

                              -   

               (78,732)

 

 

    Accounts payable

 

 

 

                  8,267,709

             (237,279)

 

 

    Advances from customers

 

 

 

                              -   

               (56,476)

 

 

    Other payable  

 

 

 

                (2,546,548)

             (627,915)

 

 

     Loss on settlement of liabilities

 

 

 

                     444,185

                         -   

 

 

    Deferred assets

 

 

 

                   (348,424)

             (712,562)

Net Cash Provided by(Used in) Operating Activities

 

 

 

                  3,753,004

        (10,698,416)

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 Changes in restricted cash

 

 

 

                       77,310

             (120,212)

 

 Acquisition of property, plant and equipment

 

 

 

                (1,734,739)

             (552,682)

Net Cash Used in Investing Activities

 

 

 

                (1,657,429)

             (672,894)

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

  Inception of bank loans, net

 

 

 

                (6,144,918)

            7,831,487

 

  Issuance of common stock

 

 

 

                              -   

            1,312,856

 

  Due to related parties

 

 

 

                   (109,541)

            3,644,248

 

 

 

 

 

 

 

 

Net Cash Provided by Financing Activities

 

 

 

                (6,254,459)

          12,788,591

 

 

 

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

 

 

                (4,158,884)

            1,417,281







 

 

 

 

 

 

 

 

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 

 

                  2,047,615

                 (4,001)

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

 

 

                  7,416,191

            2,150,605

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

 

 

 $               5,304,922

 $         3,563,885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplementary Cash Flows Disclosures

 

 

 

 

 

 

Interest paid

 

 

 

 $                  495,040

 $                      -   

 

Income taxes paid

 

 

 

 $                           -   

 $                      -   

 

 

 

 

 

 

 

 

The Company has issued 3,000,000 new common stocks to clearing off the unpaid Accounts Payable in the

amount of USD200,364 in October 22, 2010 which transaction has a loss on settlement of liability in amount

of USD444,185.  This settlement of liability by issuing new shares has no impact on cash and cash

equivalents.

 

 

 

 

 

 



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




MaxRay Optical Technology Co., Ltd.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Period Ended December 31, 2010

(Unaudited)


1)

ORGANIZATION AND PRINCIPAL ACTIVITIES


MAXRAY OPTICAL TECHNOLOGY (FUJIAN) CO., LTD., (formerly Amber Optoelectronics Inc.) (the “Company”) is a Delaware corporation organized on January 25, 2007. The Company conducts its business through its subsidiary named as MAXRAY OPTICAL TECHNOLOGY (FUJIAN) CO. LTD., and the reverse merger was completed on December 15, 2009.

MAXRAY OPTICAL TECHNOLOGY (FUJIAN) CO., LTD., was established in Photoelectric Park, Rongqiao Economic and Technological Development Zone Fuqing, Fujian, China on March 8th, 2007.  

The Company and its subsidiary are mainly engaged to develop, design, produce on new flat panel display devices, liquid crystal display products, including modules and parts. The Company has won credit from world leading manufactures on LCM assembly services including backlight module assembling for LCD TV and monitors, and its related parts.

Their major customers such as JIELIAN Electronics Co., Ltd., HUAYING Video Co., Ltd, and HENGSHENG electric Co., Ltd, whose parent are publicly listed companies in Hong Kong or Taiwan.

2)

BASIS OF PRESENTATION

The Company is responsible for the unaudited condensed financial statements included in this document, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include all normal and recurring adjustments that management of the Company considers necessary for a fair presentation of its financial position and operating results. The Company prepared these statements following the requirements of the U.S. Securities and Exchange Commission (the “SEC”) for interim reporting. As permitted under those rules, the Company condensed or omitted certain footnotes or other financial information that are normally required by GAAP for annual financial statements. These statements should be read in conjunction with the financial statements for the years ended June 30, 2010 and 2009.

Revenues, expenses, assets and liabilities can vary during each quarter of the year. Therefore, the results and trends in these interim unaudited condensed consolidated financial statements may not be the same as those for the full year.

3)

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results may differ from those estimates.

4)

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In February 2010, FASB issued ASU 2010-09 Subsequent Event (Topic 855) Amendments to Certain Recognition and Disclosure Requirements. ASU 2010-09 removes the requirement for an SEC filer to disclose a date in both issued and revised statements. Revised financial statements include financial statements revised as a result of either correction of an error or retroactive application of GAAP. All of the amendments in ASU 2010-09 are effective upon issuance of the final ASU, except for the use of the issued date for conduit debt obligors. That amendment is effective for interim or annual periods ending after June 15, 2010. Adoption of ASU 2010-09 did not have a material effect on the Company’s financial statements.





In May 2009, the FASB issued ASC 855-10 (Prior authoritative literature: SFAS 165, "Subsequent Events"). ASC 855-10 establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. Specifically, ASC 855-10 provides (i) the period after the balance sheet date during which management of a reporting entity should evaluate events or transactions that may occur for potential recognition or disclosure in the financial statements; (ii) the circumstances under which an entity should recognize events or transactions occurring after the balance sheet date in its financial statements; and (iii) the disclosures that an entity should make about events or transactions that occurred after the balance sheet date ASC 855-10 is effective for interim or annual financial periods ending after June 15, 2009 and shall be applied prospectively. As such, the Company is required to adopt this standard in the current period. Adoption of ASC 855-10 did not have a significant effect on the Company’s financial statements.

In June 2009, the FASB issued ASC 105-10 (Prior authoritative literature: SFAS 168, "The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles”). ASC 105-10 establishes the FASB Accounting Standards Codification as the source of authoritative accounting principles recognized by the FASB to be applied by nongovernmental entities in the preparation of financial statements in conformity with GAAP. ASC 105-10 is effective for financial statements issued for interim and annual periods ending after September 15, 2009. Adoption of ASC 105-10 did not have a material effect on the Company’s financial statements.



5)

INVENTORIES

The Company’s inventories as at December 31, 2010 are summarized as follows:

 

 

 

 

 

December 31,

June 30,

 

 

 

 

 

 2010

 2010

 

 

 

 

 

 (Unaudited)

 

 

 

 

 

 

 

 

Raw materials

 

 

 

 $              3,150,508

 $              3,058,206

Finished goods

 

 

 

                 1,680,078

                 1,719,190

 

 

 

 

 

 

 

Total Inventories

 

 

 

 $           4,830,586

 $           4,777,396

 

 

 

 

 

 

 


6)

DUE FROM (TO) RELATED PARTIES AND RELATED PARTY TRANSACTIONS

a.    Due to related parties

 

 

December 31,

June 30,

 

 

 

 

 

 2010

 2010

 

 

 

 

 

 (Unaudited)

 

 

 

 

 

 

 

 

Max Great Technology Co., Ltd.

 

 

 $                 435,194

 $                 435,194

Shareholders

 

 

 

                    305,655

                    415,195

Max Chance Limited

 

 

 

                    321,044

                    321,044

 

 

 

 

 

 

 

Total Due to Related Parties

 

 

 $              1,061,893

 $              1,171,433

 

 

 

 

 

 

 





a)

Purchases from Related Parties

The Company’s purchases from related parties included equipment and raw materials from Max Great Technology Co., Ltd., as per below for the six month period ended December 31, 2010 and  2009, respectively.

 

 

 

 

 

 SIX MONTHS ENDED

 

 

 

 

 

 DECEMBER 31,

 

 

 

 

 

 2010

 2009

 

 

 

 

 

 

 

Max Great Technology Co., Ltd.

 

 

 $                 186,171

 $                 567,614

 

 

 

 

 

 

 

Purchases from Related Parties

 

 

 $                 186,171

 $                 567,614


7)

Property, Plant  and Equipment

 

 

 

 

 

December 31,

June 30,

 

 

 

 

 

 2010

 2010

 

 

 

 

 

 (Unaudited)

 

 

 

 

 

 

 

 

Property, plant and equipment, cost

 

 

 

 

 

Buildings

 

 

 

 $            12,220,156

 $            12,220,156

 

Plant and machinery

 

 

                 8,622,425

                 7,237,686

 

Office equipment and furnishings

 

                    181,415

                    181,415

 

Motor vehicles

 

 

                    471,178

                    121,178

 

Others

 

 

 

                    140,962

                    140,962

 

Total cost

 

 

 

 $            21,636,136

 $            19,901,397

 

 

 

 

 

 

 

Less: Accumulated depreciation

 

 

 

 

 

Buildings

 

 

 

 $                 915,516

 $                 824,086

 

Plant and machinery

 

 

                 2,000,763

                 1,477,793

 

Office equipment and furnishings

 

                      74,455

                      67,019

 

Motor vehicles

 

 

                    194,676

                      45,067

 

Others

 

 

 

                      52,279

                      47,058

 

Total accumulated depreciation

 

 $              3,237,689

 $              2,461,023

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

 $            18,398,447

 $            17,440,374

 

 

 

 

 

 

 


The Company recorded depreciation expense of $754,189 and $596,365 for the six month periods ended December 31, 2010 and 2009, respectively.





8)

LICENSE RIGHTS - NET

 

 

 

 

 

December 31,

June 30,

 

 

 

 

 

 2010

 2010

 

 

 

 

 

 (Unaudited)

 

License rights, cost

 

 

 

 $                 630,000

 $                 630,000

Less: Accumulated amortization

 

 

                      67,125

                      51,375

 

 

 

 

 

 

 

Total License Rights, net

 

 

 $                 562,875

 $                 578,625


The Company recorded amortization expense of $15,750 for both of the six month periods ended December 31, 2010 and 2009, respectively.

9)

LAND USE RIGHTS - NET

 

 

 

 

 

December 31,

June 30,

 

 

 

 

 

 2010

 2010

 

 

 

 

 

 (Unaudited)

 

Land use rights, cost

 

 

 

 $                 976,416

 $                 976,416

Less: Accumulated amortization

 

 

                      66,130

                      56,365

 

 

 

 

 

 

 

Land Use Rights, net

 

 

 

 $              910,286

 $              920,051




The Company recorded amortization expense of $9,765 and $9,746 for the six month periods ended December 31, 2010 and 2009, respectively.


10)

SHORT TERM LOANS

At December 31, 2010 and June 30, 2009, the Company had short-term loans from banks in the amounts of $21,542,877 and $24,015,968 respectively, bearing interest rates ranging from 2.43% to 5.85% per annum. The loans are secured with the pledge of certain fixed assets, land use rights and accounts receivable. The Company had $1.19 million of unused secured line of credit at December 31, 2010.


11)

COMMITMENTS AND CONTINGENCIES

None.


12)

SUBSEQUENT EVENTS

None.

13)

OTHER EVENTS

On October 22, 2010, the Company negotiated a settlement with Visionary Investment Group Inc. (Visionary) whereby Visionary has agreed to accept 3,000,000 common shares of the Company as settlement in full amount of




$200,364, regarding $198,000 plus accumulated interest and cost owing to Visionary, resulting from a contractual obligations entered into on January 9, 2007 and June 9, 2007.

The Company's stock is thinly traded in the market. Therefore, Company management determined the historical market price was not a representative estimation of fair value of newly issued stock.  The Company estimated the fair value for the 3,000,000 newly issued common stocks by using a multiple of earnings method. Based on the calculation, the estimated fair value per share is $0.215. Based on the proceeding, $444,185 has been recognized as a loss on settlement of the liability.







ITEM  2.   

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


The following discussion and analysis of our financial condition and plan of operations should be read in conjunction with our financial statements and related notes appearing elsewhere herein. This discussion and analysis contains forward-looking statements including information about possible or assumed results of our financial conditions, operations, plans, objectives and performance that involve risk, uncertainties and assumptions. The actual results may differ materially from those anticipated in such forward-looking statements. For example, when we indicate that we expect to increase our product sales and potentially establish additional license relationships, these are forward-looking statements. The words expect, anticipate, estimate or similar expressions are also used to indicate forward-looking statements.


FORWARD-LOOKING STATEMENTS


To the extent that the information presented in this Quarterly Report on Form 10-Q for the three months ended December 31, 2010, discusses financial projections, information or expectations about our products or markets, or otherwise makes statements about future events, such statements are forward looking.  We are making these forward-looking statements in reliance on the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  Although we believe that the expectations reflected in these forward-looking statements are based on reasonable assumptions, there are a number of risks and uncertainties that could cause actual results to differ materially from such forward-looking statements.  These risks and uncertainties are described, among other places in this Quarterly Report, in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations”.

Results of Operations

The following represents condensed consolidated pro forma revenue and earnings information for the three months ended December 31, 2010 and December 31, 2009, as if the recapitalization had occurred on the first day of each of the years.


 

Unaudited Three Months Ended

 

December 31,

 

December 31,

 

2010

 

2009

Revenue

$

       14,257,734

 

$

         13,867,882

Net Income

$

        (1,830,747)   

 

$

   585,783

Earnings per share

$

       (0.05)

 

$

        0.05

 

 

 

 

 

 

Weighted Average

 

 

 

 

 

Shares Outstanding

 

       34,062,183

 

 

         11,954,808





THREE MONTHS PERIOD ENDED DECEMBER 31, 2010 COMPARED TO THE SAME PERIOD ENDED DECEMBER 31, 2009

Critical Accounting Policies and Estimates

The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”). The preparation of our financial statements is in conformity with those accounting principles which require us to make judgments and estimates.  The judgments and estimates could have a significant effect on the consolidated financial statements.  Actual results could differ from those estimates. We periodically re-evaluate our judgments and estimates that are based upon historical experience and on various other assumptions that we believe to be reasonable under the circumstances.

We believe that the following critical accounting policies set forth below involve the most significant judgments and estimates used in the preparation of our consolidated financial statements. We evaluate these policies on an ongoing basis, based upon consultation with experts, trends and other methods we consider reasonable.


Revenue Recognition

Revenue is determined by combining the value of the invoice, following the sale of goods and services, net of any value-added tax (“VAT”), discounts and returns. The Company defines their net sales return in gross revenue, i.e., the revenue shown in the income statement is the net sales. Revenue is recognized when the risks and rewards of ownership of the product has transferred to the buyer. Factors determining ownership are realized when convincing evidence of an arrangement exists, final delivery has occurred, the selling price was fixed and determinable, and collectability is probable. The inventory of stock and raw materials are specific to purchase orders based on the manufacturing schedule and the delivery timetable of the sales agreement. Domestic sales are recognized upon shipment of goods. Export sales are recognized upon goods clearing the customs. Revenue is also affected by the product mix.

Warranties

There are no warrantees attached to products ordered by Maxray Optical Technology Co. Ltd. customers. The contracts accepted by Maxray are manufactured according to engineering specifications provided by the customer.  Maxray only manufactures, or assembles, the parts according to the product specifications of the customer as detailed in the purchase order, or contract, without any exceptions or deviations allowed once accepted.

Product Returns

In order to prevent any defective goods-in-process, Maxray executes very precise inspections on the final product and exercises diligent quality control following every step in the production process. The internal quality control examinations are jointly conducted by Maxray specialists and customer trained inspectors prior to final shipment of the order. In general there are no returns once the products have been cleared for shipment. Maxray does not include a policy, regarding the return of defective products, into the sales contracts.

Revenues

During the three months ended December 31, 2010 the Company generated revenues of $14,257,734 compared to $13,867,882 in the period ended December 31, 2009. The small increase of $389,852 was due to static customer inventories which exceed traditional stockpile inventories prompting a decline in customer purchase orders.  

Cost of Revenues

The Company incurred cost of revenues of $14,604,552 for the three month period ended December 31, 2010 and $12,566,946 for the period ended December 31, 2009 which resulted in an increase of $2,037,606. The increase is due to a rise in the price of raw materials necessary in the manufacturing of our product line.





Gross Profit Margins

The Company recorded a gross profit loss of $346,818 for the three month period ended December 31, 2010 compared to a gross profit of $1,300,936, for the three month period ended December 31, 2009. The decrease was due to increased raw material and manufacturing costs, and employee wage increases implemented by the Government of China. The management expects these margins to increase to historical levels once overhead costs and wholesale prices stabilize.  

Operating

Total operating expenses for the three months ended for the period December 31, 2010 was $115,091 compared to $18,517 for the same period in 2009.  The increases in operating expenses were directly related to our enhanced marketing campaign efforts which resulted in an increase in sales.  

General and Administrative

In the three month period ended for the period December 31, 2010, general and administrative expenses increased by $90,908 to $589,179 versus $498,271 incurred over the same period in 2009. The increase was primarily due to employee wage increases mandated by the Government of China.

Financial

Our financial expenses for the three month period ended December 31, 2010, increased over the same period in 2009 by $172,033. The increase was driven by our expanded marketing efforts.

Other Income/Expenses

In the three months ended December 31, 2010, the Company earned $43,063 in other operating income resulting in an increase of $24,330 over the same period in 2009.  

Income Taxes

In the three months ended December 31, 2010, the company did not record a provision for income taxes.

Net Income/Net Loss

The Company recorded a net loss for the three month period ended December 31, 2010 of $1,830,747. The net loss is attributed to the significant increase in raw materials necessary to the manufacturing of our product line and employee wage increases.  


SIX MONTHS PERIOD ENDED DECEMBER 31, 2010 COMPARED TO THE SAME PERIOD ENDED DECEMBER 31, 2009

Net Sales

During the six months ended December 31, 2010 the Company generated net sales of $41,448,584 compared to $27,551,774 in the period ended December 31, 2009. The increase of $13,896,810 was due to increased customer inventory purchases particularly in the first quarter.   

Cost of Revenues

The Company incurred cost of sales of $40,609,527 for the six months period ended December 31, 2010 and $25,074,531for the period ended December 31, 2009 which resulted in an increase of $15,534,996. The increase is due to a rise in the price of raw materials necessary in the manufacturing of our product line. Raw material prices rose substantially in the second quarter compared to the first quarter.





Gross Profit

The Company recorded a gross profit of $839,057 for the six month period ended December 31, 2010 compared to a gross profit of $2,447,243, for the six months period ended December 31, 2009. The decrease was due to additional raw material and manufacturing costs and employee wage increases implemented by the Government of China which were initiated in the second quarter.

Operating Expenses

Total operating expenses for the six months ended for the period December 31, 2010 was $182,461 compared to $60,166 for the same period in 2009.  The increases in operating expenses were directly related to our enhanced marketing campaign efforts which resulted in an increase in sales.  

General and Administrative

In the six months ended December 31, 2010, general and administrative expenses increased by $126,787 to $1,130,413 versus $1,003,626 incurred over the same period in 2009. The increase was primarily due to workplace wage policies enacted by the Government of China.  

Financial

Our financial expenses for the six months period ended December 31, 2010, increased over the same period in 2009 by $441,417. The increase is due to increased marketing efforts.

Other Income/Expenses

Non-Operating expenses for the six month period ended December 31, 2010 decreased by $106,220 to $15,095compared to $121,315 for the same period ended December 31, 2009. The Company earned $57,112 in other operating income compared to $27,972 over the same period in 2009.  

Income Taxes

In the six months ended December 31, 2010, the company did not record a provision for income taxes.

Net Income/Net Loss

The Company recorded a net loss for the six month period ended December 31, 2010 of $1,397,182 compare to a net income of $1,058,625 for the period ended December 31, 2009. The net loss is attributed to the significant increase in the worldwide price of raw materials necessary to the manufacturing of our product line and employee wage increases enacted during the second quarter of the current fiscal year ended December 31, 2010.  

Liquidity and Capital Resources

As of December 31, 2010, the Company had cash and cash equivalents of $5,304,922.


Cash Flows from Operating Activities

Net cash provided by operating activities was $3.75 million for the six months ended December 31, 2010, as compared to net cash used in operating activities of $(10.70) million for the same period in the previous year. The increase of cash provided by operating activities is primarily because accounts payable increased by $8.03million and collection of accounts receivable increased by $3.46million, compared to the six months ended December 31, 2009.


Cash Flows from Investing Activities

Net cash used in investing activities was $1.66 million for the six months ended December 31, 2010, as compared to net cash used in investing activities of $0.67 million for the same period in the previous year. Cash invested in purchases of property, plant and equipment was $1.73 million and $0.55 million for the six months ended December 31, 2010, and 2009, respectively. The increase is mainly due to the investment in plant expansion and production machinery vital to increasing our production capacity to output levels necessary to fulfill our customers’ current and future order requirements. Restricted cash decreased by $0.77 million for the six months ended December 31, 2010




due to the release of cash deposit pledged for certain short-term loans which were repaid during the period. Restricted cash represents cash deposited with banks as security against the issuance of bank notes, letters of credit for the import of raw materials and as pledges for certain short-term borrowings.


Cash Flows from Financing Activities

Net cash provided by financing activities was $(6.25) million for the six months ended December 31, 2010, as compared to $12.79 million for the same period in the previous year. Cash provided by financing activities reduced during the six months ended December 31, 2010 primarily because the company paid off $6.1 million short-term loans from domestic banks in China.


The Company anticipates that its cash needs over the next 12 months will be met by primarily from a combination of ongoing profits, cash on hand, access to a negotiated in place line-of-credit of $15,000,000 United States dollars.


The line-of-credit is secured by a general pledge of the company’s current assets. As at December 31, 2010, the company has not yet required the use of the line-of-credit.


Off-Balance Sheet Arrangement

We have no off-balance sheet arrangement.



ITEM 3.


QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


Not Applicable


ITEM 4.


CONTROLS AND PROCEDURES

(a)  Evaluation of Disclosure Controls and Procedures.  Our President and Chief Financial Officer evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-14(c) under the Securities Exchange Act of 1934) as of the end of the period ended December 31, 2011.  Based on this evaluation, our President and Chief Financial Officer have concluded that our controls and procedures are effective in providing reasonable assurance that the information required to be disclosed in this report is accurate and complete and has been recorded, processed, summarized and reported within the time period required for the filing of this report.


(b)   Changes in internal controls.  There was no change in our internal controls or in other factors that could affect these controls during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.


PART II – OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS


None.





ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF

PROCEEDS.


None.


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES


None.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS


None.


ITEM 5.  OTHER INFORMATION


None


ITEM 6.  EXHIBITS


The following exhibits are filed as a part of this report on Form 10-Q:


Exhibit No.                                  Description

31.1

31.1                             Rule 13(a)-14(a)/15(d)-14(a) Certification of President

31.2                             Rule 13(a)-14(a)/15(d)-14(a) Certification of Chief Financial Officer

32.2                             Section 1350 Certification of President

32.3                             Section 1350 Certification of Chief Financial Officer



SIGNATURES



Pursuant to the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


Dated:  March 17, 2011


                                                                                 MAXRAY OPTICAL TECHNOLOGY CO. LTD.


                                                                                                By:           /s/  

                                                                                                          John Campana

                                                                                                          President























Exhibit 31.1

CERTIFICATIONS


I, JOHN CAMPANA, President, certify that:


1.   I have reviewed this quarterly report on Form 10-Q of MAXRAY OPTICAL TECHNOLOGY CO. LTD.

2.   Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report.

3.   Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report.

4.   The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have;

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the period covered by this quarterly report (the registrant’s third fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.   The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions);

All significant deficiencies and material weakness in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.




Date:  March 17, 2011                                                                               /s/

John Campana

President





Exhibit 31.2


CERTIFICATIONS


I, GEORGE PARSELIAS, Chief Financial Officer, certify that:


1.   I have reviewed this quarterly report on Form 10-Q of MAXRAY OPTICAL TECHNOLOGY CO. LTD.

2.   Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report.

3.   Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report.

4.   The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have;

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the period covered by this quarterly report (the registrant’s third fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.   The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions);

All significant deficiencies and material weakness in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.




Date:  March 17, 2011                                                                                    /s/

George Parselias

Chief Financial Officer





Exhibit 32.1



CERTIFICATE PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the Quarterly Report of MAXRAY OPTICAL TECHNOLOGY CO. LTD., (the “Company”) on Form 10-Q for the three month period ended December 31, 2010 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, John Campana, President of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 that;


1.   The Report fully complies with the requirement of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and


2.   The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


                    

                     /s/

Name:  John Campana

Title:    President


Date:    March 17, 2011






















Exhibit 32.2


CERTIFICATE PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the Quarterly Report of MAXRAY OPTICAL TECHNOLOGY CO. LTD., (the “Company”) on Form 10-Q for the three month period ended December 31, 2010 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, George Parselias, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 that;


1.

The Report fully complies with the requirement of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and


2.

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.




                       /s/

Name:  George Parselias

Title:    Chief Financial Officer


Date:     March 17, 2011