Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - ZZLL INFORMATION TECHNOLOGY, INCFinancial_Report.xls
EX-32.1 - CERTIFICATION - ZZLL INFORMATION TECHNOLOGY, INCex321.htm
EX-31.1 - CERTIFICATION - ZZLL INFORMATION TECHNOLOGY, INCex311.htm
EX-31.2 - CERTIFICATION - ZZLL INFORMATION TECHNOLOGY, INCex312.htm
EX-32.2 - CERTIFICATION - ZZLL INFORMATION TECHNOLOGY, INCex322.htm

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

(Amendment No. 1 to 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 March 31, 2013

[_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from ______________________ to ______________________

Commission File No. 333-134991

BAOSHINN CORPORATION
(Exact name of small business issuer as specified in its charter)

   

Nevada

 

20-3486523

(State or other jurisdiction of incorporation or formation)

 

(I.R.S. employer identification number)


A-B 8/F Hart Avenue Tsimshatsui

Kowloon, Hong Kong N/A

(Address of principal executive offices) (Zip Code)

Registrant's telephone number : (852) 2815-1355
_______________________________________________

Securities registered under Section 12(b) of the Exchange Act:

None.


Securities registered under Section 12(g) of the Exchange Act:

Common Stock, $.001 par value per share

(Title of Class)

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

 

1

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posed pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]

 

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


Large accelerated filer [ ]                                      Accelerated filer [ ]

Non-accelerated filer [ ]                                      Smaller reporting company [X]

(Do not check if a smaller reporting company)

 

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



APPLICABLE ONLY TO ISSUERS INVOLVED IN

BANKRUPTCY PROCEEDINGS DURING THE

PRECEDING FIVE YEARS:


Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.

Yes [ ] No [ ]

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: As of March 31, 2012, the Company had 2,140,000 shares of common stock outstanding.



EXPLANATORY NOTE: The Company has included the XBRL Interactive Data Table 101 Exhibits with this amended filing.

 

 

2


BAOSHINN CORPORATION
UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS INDEX



PART I – FINANCIAL INFORMATION:


Item 1. Financial Statements (unaudited)

4

Consolidated Balance Sheet (unaudited) at March 31, 2013 and at February 28, 2013

5

Consolidated Statement of Income (unaudited) for the three months ended March 31, 2012

and March 31, 2013 and

6

Consolidated Statement of Cash Flows (unaudited) for the three months ended March 31, 2012

and March 31, 2013

7

Notes to Consolidated Financial Statements (interim)

9-22

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

23

Item 3. Quantitative and Qualitative Disclosure About Market Risks

25

Item 4. Controls and Procedures

25


PART II – OTHER INFORMATION:


Item 1. Legal Proceedings

26

Item 1A. Risk Factors

26

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

26

Item 3. Defaults Upon Senior Securities

26

Item 4. Mine Safety Disclosures

26

Item 5. Other Information

26

Item 6. Exhibits

26

Signatures

27


3



PART I – FINANCIAL INFORMATION

Item 1.  Financial Statements

 

Baoshinn Corporation

Consolidated Financial Statements

For the Three Months Ended March 31, 2013 and February 28, 2013

(Stated in US Dollars)


BAOSHINN CORPORATION

CONSOLIDATED BALANCE SHEET

(Stated in US Dollars)

    
 

Mar 31,

 

Feb 28,

 

2013

 

2013

 

(Unaudited)

 

(Audited)

 

$

 

$

ASSETS

   

Current Assets

   

Cash and cash equivalents

15,797

 

237

Accounts receivable

-

 

-

Deposits, prepaid expenses and other receivables

-

 

-

Amount due from related party – Note 8

-

 

-

    

Total Current Assets

15,797

 

237

Plant and equipment

-

 

-

    

TOTAL ASSETS

15,797

 

237

    

LIABILITIES AND STOCKHOLDERS’ EQUITY

   
    

LIABILITIES

   

Current Liabilities

   

Accounts payable

1,176

 

1,176

Other payables and accrued liabilities – Note 7

30,557

 

-

Due to related party – Note 8

13,045

 

13,045

    

Total current liabilities

44,778

 

14,221

    

TOTAL LIABILITIES

44,778

 

14,221

    

COMMITMENTS AND CONTINGENCIES – Note 18

   
    

STOCKHOLDERS’ EQUITY

   

Common stock

   

Par value : 2013 - US$0.01 (2012: US$0.01)

   

Authorized: 2012 – 300,000,000 common shares, 100,000,000 preferred shares

   

Issued and outstanding: 2013 – 2,140,000 shares (2012 – 400,000)*

21,400

 

400

Additional paid-in capital

731,151

 

-

Accumulated other comprehensive income

-

 

-

Accumulated deficit

(781,532)

 

(14,384)

    

TOTAL STOCKHOLDERS’ EQUITY OF THE GROUP

(28,981)

 

(13,984)

ATTRIBUTABLE TO NON-CONTROLLING INTERESTS

-

 

-

    

ATTRIBUTBLE TO THE GROUP

(28,981)

 

(13,984)

    

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

15,797

 

237


*The number of common stocks outstanding as at Feb 28, 2013 and Marc 31, 2013 are retrospective stated according to a result of a reverse stock split and reverse merger during year ended Mar 31, 2013.


See notes to consolidated financial statement.


4



BAOSHINN CORPORATION

CONSOLIDATED STATEMENT OF INCOME

(Stated in US Dollars)


     

Apr 15, 2011

 
 

Three Months Ended

31 Mar, 2013

 

Three Months Ended

31 Mar, 2012

 

(Inception)

Through

31 Mar, 2013

 
 

$

 

$

 

$

 
       

Retail and Corporate revenue

-

 

-

 

-

 

Commission from travel booking services

-

 

-

 

-

 

Incentive commissions

-

 

-

 

-

 
       

Net sales

-

 

-

 

-

 

Cost of sales

-

 

-

 

-

 
       

Gross profit

-

 

-

 

-

 

Other operating income – Note 5

-

 

-

 

-

 

Depreciation

-

 

-

 

-

 

Administrative and other operating expenses

 

19,835

 

 

336

 

 

20,186

 
       

(Loss)/Income from operations

(19,835)

 

(336)

 

(21,806)

 

Interest expenses – Note 5

15

 

-

 

-

 
       

(Loss)/Income before income taxes

(19,850)

 

(336)

 

(20,186)

 

Income taxes - Note 6

-

 

-

 

-

 
       

Net (Loss)/Income

(19,850)

 

(336)

 

(20,186)

 

Non-controlling interest

-

 

-

 

-

 
       

Net Income (Loss) attributable to the Company

 

(19,850)

 

 

(336)

 

 

(20,186)

 
       

Earnings per share of common stock – Note 4

      

- Basic

(0.93) cents

 

(0.02) cents*

 

(0.94) cents*

 

- Diluted

(0.93) cents

 

(0.02) cents*

 

(0.94) cents*

 
       

Weighted average number of common stock – Note 4

      

- Basic

2,140,000

 

2,140,000*

 

2,140,000*

 

- Diluted

2,140,000

 

2,140,000*

 

2,140,000*

 


*As the number of common shares outstanding decreased as a result of a reverse stock split during year ended December 31, 2011, the computations of basic and diluted EPS shall be adjusted retroactively for all periods presented to reflect that change in capital structure.



See notes to consolidated financial statements


5


BAOSHINN CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT AND COMPREHENSIVE INCOME

(Stated in US Dollars)


      
         

Accumulated

  
 

Common stock

 

Additional

 

Other

 

deficit during the

 

Total

 

Shares

 

Amount

 

paid-in

 

Comprehensive

 

development

 

stockholders'

 

outstanding

   

capital

 

Loss

 

stage

 

equity/(deficit)

            

Balance,

           

April 1, 2012

400,000

$

400

$

---

$

---

$

---

$

400

            

Net loss for the

           

year ended

           

March 31, 2012

---

 

---

 

---

 

---

 

(336)

 

(336)

            

Balance,

March 31, 2012

     400,000

$

400

$

0

$

0

$

(336)

$

64

            

 Balance,

April 1, 2012

400,000

$

400

$

0

$

0

$

(336)

$

64

            

Effect of Reverse Merger and Recapitalization

1,740,000

 

21,000

 

731,151

 

---

 

(151,392)

 

600,759

            

Spin-off of subsidiaries

---

 

---

 

---

 

---

 

(609,954)

 

(609,954)

            

Net loss for the year ended

           

March 31, 2013

---

 

---

 

---

 

---

 

(19,850)

 

(19,850)

            

Balance,

March 31, 2013

2,140,000

$

21,400

$

731,151

$

0

$

(781,532)

$

(28,981)

            


6


BAOSHINN CORPORATION

CONSOLIDATED STATEMENT OF CASH FLOWS

(Stated in US Dollars)


           
 

Three Months Ended

31 Mar, 2013

 

Three Months

Ended

31 Mar, 2012

 

Apr 15, 2011 (inception)

Through

 31 Mar, 2013

 
 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 
 

$

 

$

 

$

 

Cash flows from operating activities

      

Net (Loss)/Income

(19,850)

 

(336)

 

(20,186)

 

Adjustments to reconcile net income to net cash flows provided by operating activities:

      

Depreciation

-

 

-

 

-

 

Re-organization (reverse merger and spin-off)

(9,195)

 

-

 

(9,195)

 

Changes in operating assets and liabilities:

      

Accounts receivable

-

 

-

 

-

 

Deferred cost

-

 

-

 

-

 

Deposits, prepaid expenses and other receivables

-

 

-

 

-

 

Accounts payable

1,176

 

-

 

1,176

 

Deferred revenue

-

 

-

 

-

 

Other payables and accrued liabilities

30,557

 

-

 

30,557

 

Income tax payable

-

 

-

 

-

 
       

Net cash flows generated from operating activities

2,688

 

(336)

 

2,352

 
       

Cash flows from investing activity

      
       

Acquisition of plant and equipment

-

 

-

 

-

 
       

Net cash flows (used in) investing activity

-

 

-

 

-

 
       

Cash flows from financing activities

      

Proceed from Issuance of common stock

-

 

400

 

400

 

Amounts due to related parties

13,045

 

-

 

13,045

 
       

Net cash flows generated from / (used in) financing activities

 

13,045

 

 

400

 

 

13,445

 
       

Net increase/(decrease) in cash and cash equivalents

15,733

 

   -

 

15,797

 

Effect of foreign currency translation on cash and cash equivalents

-

 

-

 

-

 

Cash and cash equivalents - beginning of year

64

 

-

 

-

 
       

Cash and cash equivalents - end of year

15,797

 

64

 

15,797

 
       

Supplemental disclosures for cash flow information :

      

Cash paid for :

      

Interest

(15)

 

-

 

(15)

 

Income taxes

-

 

-

 

-

 
       


See notes to consolidated financial statements.



7



BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)


1.

Corporation information

Baoshinn Corporation (the “Company”) was incorporated under the laws of the State of Nevada on September 9, 2005, under the name of JML Holdings, Inc.

On March 31, 2006, the Company consummated a merger (the “merger”) with Bao Shinn International Express Limited (“BSIE”) by issuing 16,500,000 shares in the share exchange transaction for 100% of the issued and outstanding shares of BSIE common stock. As a result of the share exchange transaction, BSIE became our wholly-owned subsidiary. BSIE owns 55% of Bao Shinn Holidays Limited (“BSHL”)

During the year ended March 31, 2009, Baoshinn Corporation and its subsidiaries (collectively referred to as the “Group”) issued 2,400,000 restricted common shares of $0.001 per share at a value of $0.3 per share with a net proceeds of approximately $624,000 and redeemed 2,500,000 restricted common shares and these shares are classified as not issued and outstanding.

Effective on October 19, 2011, each of ten (10) shares of the Company’s Common Stock, par value $.001 per share, issued and outstanding immediately prior to the Effective Time, the “Old Common Stock” shall automatically and without any action on the part of the holder thereof, be reclassified as and changed into one (1) share of the Company’s outstanding Common Stock, the “New Common Stock”

On March 4, 2013 Baoshinn Corporation (“Baoshinn”) acquired all the outstanding stock of Olive Oils Direct International, Inc. (“OODI”), a corporation formed under the laws of the State of Wyoming. In accordance with the terms of the Exchange Agreement between the parties, certain Baoshinn shareholders (the “Baoshinn Selling Shareholders”) transferred 1,485,000 shares of the common stock of Baoshinn (the “Baoshinn Shares”) to the shareholders of OODI (the “OODI Shareholders”). In return, the OODI Shareholders transferred all of the outstanding shares of common stock of OODI to Baoshinn, and they paid $100,000.00 in cash to the Baoshinn Selling Shareholders. In addition, immediately prior to the closing of the acquisition, Baoshinn spun off its operating subsidiary, Hong Kong Holdings, Inc., to its shareholders. OODI is now a wholly-owned subsidiary of Baoshinn.


The transaction was accounted for as a “reverse merger,” since the original stockholders of the OODI own a majority of the outstanding shares of Baoshinn stock immediately following the completion of the transaction on March 4, 2013. OODI was the legal acquiree but deemed to be the accounting acquirer, Baoshinn was the legal acquirer but deemed to be the accounting acquiree in the reverse merger. The historical financial statements prior to the acquisition are those of the accounting acquirer (OODI). Historical stockholders' equity of the acquirer prior to the merger was acquirer’s stockholders’ equity. Operations prior to the merger are those of the acquirer. After completion of the transaction, the Company’s consolidated financial statements include the assets and liabilities of the Company and its subsidiaries, the operations and cash flow of the Company and its subsidiaries .


2.

Description of business


BSIE, a wholly-owned subsidiary of the Group, offers extended travel services primarily focused on wholesale businesses and corporate clients. BSIE is a ticket consolidator of major international airlines including Thai Airways, Eva Airways, Dragon Air, Air China, China Southern Airlines and China Eastern Airlines that provides travel services such as ticketing, hotel and accommodation arrangements, tour packages, incentive tours and group sightseeing services. However, the Group relies on the shareholder, Bao Shinn Express Company Limited, which is the member of International Air Transport Association to supply air tickets and tour packages from different airlines companies. BSHL offers extended travel services primarily focused on corporate clients in Hong Kong and mainland China.

OODI is a development-stage company that plans to develop and operate a retail internet website specializing in gourmet Italian food products. Those products shall include olive oils, pastas, vinegars and other Italian gourmet food items. In addition, in the future OODI may offer cooking items, such as utensils, cooking tools and similar products from other countries. OODI is currently developing an e-commerce website by the name of www.OliveOilsDirect.com that will sell products inventoried by OliveOilsDirect.com and other products offered by other large well-established retailers.


OODI is currently in the start-up phase of our business and are in the process of entering into arrangements and agreements to implement the current business plan which is to proceed with the initial development of the Company and to complete Phase I of the business plan which will provide us with a fully functional e-commerce site to sell product inventoried by Olive Oils and products marketed by Olive Oils which may also be affiliated with several other large well established Internet retailers.


OODI is a “development stage company” and is subject to compliance under ASC 915-15.  It is devoting its resources to establishing the new business, and its planned operations have not yet commenced; accordingly, no revenues have been earned during the period from April 15, 2011 (date of inception), to March 31, 2013.


9


BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)

3.

Going concern


The financial statements at March 31, 2013, at February 28, 2013 and for the period from April 15, 2011 (date of inception), to March 31, 2013, have been prepared on a going concern basis, which contemplates the realization of assets and settlement of liabilities and commitments in the normal course of business.  The Company incurred a loss of $14,384 for the period from April 15, 2011 (date of inception), to March 31, 2013. It has not generated any revenues and no revenues are anticipated until we begin selling inventoried products.  These conditions raise substantial doubt as to the Company’s ability to continue as a going concern.


Management’s plans to support the Company in operation and to maintain its business strategy is to raise funds through public and private offerings and to rely on officers and directors to perform essential functions with minimal compensation.  If we do not raise all of the money we need from a public offering, we will have to find alternative sources, such as a private placement of securities, or loans from our officers, directors or others.  If we require additional cash and can’t raise it, we will either have to suspend operations until the cash is raised, or cease business entirely.


The accompanying financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classifications of liabilities that might be necessary should the Company be unable to continue as a going concern.


4.

Summary of significant accounting policies


Basis of presentation and consolidation


The accompanying consolidated financial statements of The Group have been prepared in accordance with generally accepted accounting principles in the United States of America.


On June 29, 2010, the Financial Accounting Standards Board (FASB) established the FASB Accounting Standards Codification (Codification) as the single source of authoritative US generally accepted accounting principles (GAAP) for all non governmental entities Rules and interpretive releases of the Securities and Exchange Commission (SEC) and also sources of authoritative US GAAP for SEC registrants. The Codification does not change US GAAP but takes previously issued FASB standards and other U.S. GAAP authoritative pronouncements, changes the way the standards are referred to, and includes them in specific topic arrears. The adoption of the Codification did not have any impact on the Group’s financial statements.


The consolidated financial statements include the accounts of The Group and its subsidiaries. All significant inter-company accounts and transactions have been eliminated in consolidation.


The results of subsidiaries acquired or disposed of during the years are included in the consolidated income statement from the effective date of acquisition or up to the effective date of disposal.


The accompanying financial statements have been prepared in accordance with United States generally accepted accounting principles for financial information and in accordance with Securities and Exchange Commission’s Regulation S-X.  They reflect all adjustments which are, in the opinion of the Company’s management, necessary for a fair presentation of the financial position and operating results as of and for the period April 15, 2011 (date of inception) to March 31, 2013.


The Company has limited operations and is considered to be in the development stage under ASC 915-15.  The functional currency is the United States dollar, and the financial statements are presented in United States dollars.


Use of estimates


In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the financial statements, as well as the reported amounts of revenues and expenses during the reporting year. These accounts and estimates include, but are not limited to, the valuation of accounts receivable, deferred income taxes and the estimation on useful lives of plant and equipment. Actual results could differ from those estimates.



10


BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)

4.

Summary of significant accounting policies


Concentrations of credit risk

Financial instruments that potentially subject the Group to significant concentrations of credit risk consist principally of accounts receivable. In respect of accounts receivable, the Group extends credit based on an evaluation of the customer’s financial condition, generally without requiring collateral or other security. In order to minimize the credit risk, the management of the Group has delegated a team responsibility for determination of credit limits, credit approvals and other monitoring procedures to ensure that follow-up action is taken to recover overdue debts. Further, the Group reviews the recoverable amount of each individual trade debt at each balance sheet date to ensure that adequate impairment losses are made for irrecoverable amounts. In this regard, the directors of the Group consider that the Group’s credit risk is significantly reduced.


After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, the concentrations of credit risk is no longer applicable in the current operation.


Concentrations of supplier risk

The Group relies on Thai Airways as its major supplier of air tickets and tour packages. If this supplier became unwilling to cooperate with the Group, the Group would have to find alternative resources, which could materially affect the Group’s ability to generate revenue and profitability.


After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, the concentrations of supplier risk is no longer applicable in the current operation.


Cash and cash equivalents

Cash and cash equivalents include all cash, deposits in banks and other highly liquid investments with initial maturities of three months or less.


Restricted cash

Certain cash balances are held as security for short-term bank guarantee deposit for the International Air Transport Association and are classified as restricted cash in the consolidated balance sheets.


After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, the Company did not have any restricted cash in the current operation.

 

Accounts receivable

Accounts receivable are stated at original amount less allowance made for doubtful receivables, if any, based on a review of all outstanding amounts at the year end. An allowance is also made when there is objective evidence that the Group will not be able to collect all amounts due according to original terms of receivables. Bad debts are written off when identified. The Group extends unsecured credit to customers in the normal course of business and believes all accounts receivable in excess of the allowances for doubtful receivables to be fully collectible. The Group does not accrue interest on trade accounts receivable.

The Group has a credit policy in place and the exposure to credit risk is monitored on an ongoing basis. Credit evaluations are performed on all customers requiring credit over a certain amount.



11


BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)

4.

Summary of significant accounting policies


Plant and equipment

Plant and equipment are stated at cost less accumulated depreciation. Cost represents the purchase price of the asset and other costs incurred to bring the asset into its existing use. Maintenance, repairs and betterments, including replacement of minor items, are charged to expense; major additions to physical properties are capitalized.

Depreciation of plant and equipment is provided using the straight-line method over their estimated useful lives at the following annual rates :-


     
 

Furniture and fixtures

20% - 50%

  
 

Office equipment

20%

  


Property and equipment are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of are separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated.


Revenue recognition

The Group recognizes revenue when it is earned and realizable based on the following criteria: persuasive evidence that an arrangement exists, services have been rendered, the price is fixed or determinable and collectibility is reasonably assured.

The Group also evaluates the presentation of revenue on a gross versus a net basis through application of Emerging Issues Task Force No. (“EITF”) 99-19, Reporting Revenue Gross as a Principal versus Net as an Agent. The consensus of this literature is that the presentation of revenue as “the gross amount billed to a customer because it has earned revenue from the sale of goods or services or the net amount retained (that is, the amount billed to a customer less the amount paid to a supplier) because it has earned a commission or fee” is a matter of judgment that depends on the relevant facts and circumstances. In making an evaluation of this issue, some of the factors that should be considered are: whether the Group is the primary obligor in the arrangement (strong indicator); whether it has general inventory risk (before customer 1 order is placed under or upon customer return)(strong indicator); and whether we have latitude in establishing price. The guidance clearly indicates that the evaluations of these factors, which at times can be contradictory, are subject to significant judgment and subjectivity. If the conclusion drawn is that the Group performs as an agent or a broker without assuming the risks and rewards of ownership of goods, revenue should be reported on a net basis.


12



BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)

4.

Summary of significant accounting policies (Continued)


Revenue recognition(Continued)

The Group has the following three types of revenues:

-Retail and corporate travel service revenues,

-Referral fee for travel booking services, and

-Incentive commission from travel suppliers.


Retail and corporate travel service revenues


Revenues from retail and corporate travel services are recognized when the travel service provided by the Group is completely delivered. The Group presents revenue from such transactions on a gross basis in the consolidated statements of operations, as the Group acts as a principal, assumes inventory and credit risks, and has primary obligations to the airlines or hotels for cancelled air tickets, packaged tour products or hotel reservations. The Group also has latitude in determining the ticket prices. The Group changes the product by combining air ticket and hotel accommodations with local car transportation and other ancillary services to make it a holiday package or business travel solution for customers.


Referral fee for travel booking services


The Group receives referral fee from travel product providers for booking travel services through the Group. The itinerary and product price are generally fixed by the travel product providers and the Group books the travel services on behalf of the customers. Referral fees from travel booking services rendered are recognized as commissions after the services are rendered and collections are reasonably assured. The Group presents revenues from such transactions on a net basis in the consolidated statements of operations, as the Group acts as an agent, does not assume any inventory and credit risks, has no obligations for cancelled airline or hotel ticket reservations, and does not have latitude in determining the service prices.


After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, the prior revenue recognition models are no longer applicable in the current operation.


Incentive commission from travel suppliers


The Group earns an incentive commission from many travel suppliers. Contracts with certain travel suppliers contain discretionary escalating commissions that are paid to the Group subject to achieving specific performance targets. Such discretionary escalating commissions are recognized on an accrual basis because such commissions are usually paid in arrears and the Group can reasonably estimate such commissions. The Group presents revenues from such transactions on a net basis in the statements of operations, as the Group acts as an agent, does not assume any inventory risk, and has no obligations for cancelled airline ticket reservations.


After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, the concentrations of credit risk is no longer applicable in the current operation.


Deferred revenue

The Group records deferred revenue when it receives payments in advance of the completion of delivery of travel services. Hence, revenue from retail and corporate travel service is deferred. Upon completion of delivery of travel services, the Group recognized this as sales in the consolidated statement of operations.


After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, the prior deferred revenue is no longer applicable in the current operation.




13



BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)


4.

Summary of significant accounting policies (Continued)


Deferred cost

The Group adopted an identical policy on retail and corporate service. The Group records deferred cost when it pays in advance of the completion of delivery of services and consistently with deferred revenue. Upon completion of delivery of travel services, deferred cost is charged to cost of sales in the consolidated statement of operations.


After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, the prior deferred cost is no longer applicable in the current operation.


Advertising expenses

Advertising expenses are charged to expense as incurred.

After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, no advertising expenses were incurred in the current operation.


Income Taxes

Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

The FASB issued Accounting Standard Codification Topic 740 (ASC 740) “Income Taxes”. ASC 740 clarifies the accounting for uncertainty in tax positions. This requires that an entity recognized in the consolidated financial statements the impact of a tax position, if that position is more likely than not of being sustained upon examination, based on the technical merits of the position. The adoption of ASC 740 did not have any impact on the Group’s results of operations or financial condition for the three months ended 31 March, 2012. As of the date of the adoption of ASC 740, the Group has no material unrecognized tax benefit which would favorably affect the effective income tax rate in future periods. The Group has elected to classify interest and penalties related to unrecognized tax benefits, if and when required, as part of income tax expense in the consolidated statements of operations.


Comprehensive income

Other comprehensive income refers to revenues, expenses, gains and losses that under U.S. GAAP are included in comprehensive income but are excluded from net income as these amounts are recorded as a component of stockholders’ equity. The Group’s other comprehensive income represented foreign currency translation adjustments.


 

14



BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)

4.

Summary of significant accounting policies (Continued)


Foreign currency translation

The functional currency of the Group is Hong Kong Dollars (“HK$”). The Group maintains its financial statements in the functional currency. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency at rates of exchange prevailing at the balance sheet dates. Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchanges rates prevailing at the dates of the transaction. Exchange gains or losses arising from foreign currency transactions are included in the determination of net income for the respective periods.

For financial reporting purposes, the financial statements of the Group which are prepared using the functional currency have been translated into United States Dollars (“US$”). Assets and liabilities are translated at the exchange rates at the balance sheet dates and revenue and expenses are translated at the average exchange rates and stockholders’ equity is translated at historical exchange rates. Any translation adjustments resulting are not included in determining net income but are included in foreign exchange adjustment to other comprehensive income, a component of stockholders’ equity.


     
  

Three Months ended

 

Three Months ended

  

Mar 31, 2013

 

Mar 31, 2012

Year end HK$ : US$ exchange rate

 

7.763

 

7.765

Average yearly HK$ : US$ exchange rate

 

7.756

 

7.759


After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, the prior foreign currency translation is not applicable in the current operation.


Fair value of financial instruments

The carrying values of the Group’s financial instruments, including cash and cash equivalents, trade and other receivables, deposits, trade and other payables approximate their fair values due to the short-term maturity of such instruments. The carrying amounts of borrowings approximate their fair values because the applicable interest rates approximate current market rates.


Basic and diluted earnings per share

The Group computes earnings per share (“EPS’) in accordance with FASB Accounting Standard Codification Topic 260 (“ASC 260”) “Earnings Per Share”, and SEC Staff Accounting Bulletin No. 98 (“SAB 98”). ASC 260 requires companies with complex capital structures to present basic and diluted EPS. Basic EPS is measured as the income or loss available to common shareholders divided by the weighted average common shares outstanding for the period. Diluted EPS is similar to basic EPS but presents the dilutive effect on a per share basis of potential common shares (e.g., convertible securities, options, and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. Potential common shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS.

The calculation of diluted weighted average common shares outstanding for three months ended March 31, 2012 is based on the estimate fair value of the Group’s common stock during such periods applied to options using the treasury stock method to determine if they are dilutive.


Effective on October 19, 2011, each of ten (10) shares of the Company’s Common Stock, par value $.001 per share, issued and outstanding immediately prior to the Effective Time, the “Old Common Stock” shall automatically and without any action on the part of the holder thereof, be reclassified as and changed into one (1) share of the Company’s outstanding Common Stock, the “New Common Stock.”

The following tables are a reconciliation of the weighted average shares used in the computation of basic and diluted earnings per share for the periods presented:

 

    
 

Three Months Ended

31 Mar, 2013

 

Three Months Ended

31 Mar, 2012

 

$

 

$

Numerator for basic and diluted

earnings per share:

   

Net (Loss)/Income

(19,850)

 

(336)

    

Denominator:

   

Basic weighted average shares

2,140,000

 

2,140,000

Effect of dilutive securities

-

 

-

    

Diluted weighted average shares

2,140,000

 

2,140,000

    

Basic earnings per share:

(0.93) cents

 

(0.02) cents

    

Diluted earnings per share:

(0.93) cents

 

(0.02) cents




15



BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)


4.   Summary of significant accounting policies (Continued)


Stock-Based Compensation

Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 718, Share- Compensation (formerly, FASB Statement 123R), the Group measures the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award and recognizes the costs over the period the employee is required to provide service in exchange for the award, which generally is the vesting period.


During three months ended March 31, 2013, the Group did not record stock-based compensation expense.


During three months ended March 31, 2012, the Group did not record stock-based compensation expense.


Related parties transactions

A related party is generally defined as (i) any person that holds 10% or more of The Group’s securities and their immediate families, (ii) the Group’s management, (iii) someone that directly or indirectly controls, is controlled by or is under common control with the Group, or (iv) anyone who can significantly influence the financial and operating decisions of the Group. A transaction is considered to be a related party transaction when there is a transfer of resources or obligations between related parties.


Commitments and contingencies

Liabilities for loss contingencies arising from claims, assessments, litigation, fines and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated.


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.


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.



16




BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)

5.

Interest expenses


      
   

Three Months Ended

 

Three Months

Ended

   

Mar 31, 2013

 

Mar 31, 2012

   

$

 

$

      
 

Interest expense

 

15

 

-

      
   

15

 

-

6.

Income taxes

The Company and its subsidiaries file separate income tax returns.

The Company and its subsidiaries are incorporated in the United States, and are subject to United States federal and state income taxes. The Company did not generate taxable income in the United States in 2012 and 2011.

The subsidiaries are incorporated in Hong Kong, and are subject to Hong Kong Profits Tax at 16.5% for the three months ended March 31, 2012 and 2011. Provision for Hong Kong profits tax has been made for the year presented as the subsidiaries have assessable profits during the year.

After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, the Hong Kong income tax is no longer applicable in the current operation.


7.

Other payables and accrued liabilities

 

       
    

Mar 31,

 

Feb 28

    

2013

 

2013

    

$

 

$

       
 

Sale deposits received

  

-

 

-

 

Accrued expenses

  

30,557

 

-

 

Other payables

  

-

 

-

       
    

30,557

 

-


8.

Amount due to related party


Amount due to related party are as follows:


       
    

March 31

 

February 28

    

2013

 

2013

    

$

 

$

       
 

Amount due to related party

  

13,045

 

13,045

       
       


As of March 31, 2013 and February 28, 2013, the amount due from/to related party, represent advances from shareholders of the Group, are interest free, unsecured, and have no fixed repayment terms.



17




BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)


9.

Fair Value Measurements

The Group adopted FASB ASC 820, Fair Value Measurements and Disclosures (“ASC 820”), related to The Group’s financial assets and liabilities. ASC 820 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles and expands disclosures about fair value measurements. ASC 820 defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also describes three levels of inputs that may be used to measure fair value:

 

Level 1 — quoted prices in active markets for identical assets and liabilities.

Level 2 — observable inputs other than quoted prices in active markets for identical assets and liabilities.

Level 3 — unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions.

 

ASC 820 also provides guidance for determining the fair value of a financial asset when the market for that asset is not active, and for determining fair value when the volume and level of activity for an asset or liability have significantly decreased and includes guidance on identifying circumstances that indicate when a transaction is not orderly.

 

The effective date for certain aspects of ASC 820 was deferred and are currently being evaluated by The Group. Areas impacted by the deferral relate to nonfinancial assets and liabilities that are measured at fair value, but are recognized or disclosed at fair value on a nonrecurring basis. The effects of these remaining aspects of ASC 820 are to be applied by the Group to fair value measurements prospectively beginning November 1, 2010. The adoption of the remaining aspects of ASC 820 is not expected to have a material impact on its financial condition or results of operations.


The following table details the fair value measurements of assets and liabilities within the three levels of the fair value hierarchy at March 31, 2013 and February 28, 2013:


         
    

Fair Value Measurements at reporting date using

  


March 31, 2013

 


Quoted Price in active Markets for identical assets

(level 1)

 



Significant Other Observable Inputs

(Level 2)

 



Significant Other Unobservable Inputs

(Level 3)

  

$

 

$

 

$

 

$

Assets

        

Restricted cash

 

-

 

-

 

-

 

-

Cash and cash equivalents

 

15,797

 

15,797

 

-

 

-


         
    

Fair Value Measurements at reporting date using

  


March 31, 2012

 


Quoted Price in active Markets for identical assets

(level 1)

 



Significant Other Observable Inputs

(Level 2)

 



Significant Other Unobservable Inputs

(Level 3)

  

$

 

$

 

$

 

$

Assets

        

Restricted cash

 

-

 

-

 

-

 

-

Cash and cash equivalents

 

94

 

94

 

-

 

-



18




BAOSHINN CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Stated in US Dollars)



10.

 Commitments and contingencies

After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit, all prior commitments and contingencies are no longer applicable in the current operation.


11.

Spin-off

 

After March 4, 2013, the Company had spin-off the prior operation unit and merged with a new operation unit.

 

The balance of investment in prior operation unit before March 4, 2013 was $532,235. On March 4, 2013, the profits generated by the prior operation unit was $77,720. The total balance was $609,954. After spin-off, the   


12.

Subsequent Events

 

The Company has evaluated all other subsequent events as of May 20, 2013 and determined that there were no other subsequent events or transactions that require recognition or disclosures in the financial statements.


13.

Pro-forma condensed consolidated financial statements

 

The Pro-forma condensed consolidated balance sheet and consolidated statement of operation from January 1, 2013 to March 31, 2013 are as followings:




19




Baoshinn Corporation

Unaudited Pro-Forma Condensed Consolidated Balance Sheets

March 31, 2013

          
          
  

Historical

     
  

Olive Oils

       
  

Direct

       
  

International,

 

Baoshinn

 

Pro-Forma

  

Pro-Forma

  

Inc.

 

Corporation

 

Adjustments

  

Combined

Assets

         

Current assets:

         

Cash and equivalents

$

237

$

15,560

$

  

$

15,797

Accounts receivable

 

--

 

--

    

--

Deferred costs

 

--

 

--

    

--

Restricted cash

 

--

 

--

    

--

Deposits, prepaid and other receivables

 

--

 

--

    

--

Total current assets

 

237

 

15,560

    

15,797

          

Plant and equipment

 

--

 

-

    

--

Total assets

 

237

 

15,560

    

15,797

          

Liabilities and stockholders' equity (deficit)

         

Current liabilities:

         

Accounts payable

 

1,176

 

--

    

1,176

Deferred revenues

 

--

 

--

    

--

Other payable and accrual expense

 

--

 

30,557

    

30,557

Due to related party

 

13,045

 

--

    

13,045

Total current liabilities

 

14,221

 

30,557

    

44,778

Total liabilities

         
          

Stockholders' equity (deficit)

         

Common stock

 

400

 

21,400

 

(400)

  

21,400

Additional paid-in capital

 

--

 

731,151

    

731,151

Accumulated other comprehensive income

 

--

 

--

    

--

Accumulated deficit

 

(14,384)

 

(767,548)

 

400

  

(781,532)

          

Attributable to non-controlling interests

 

--

 

--

 

--

  

--

Total stockholders' equity (deficit)

 

(13,984)

 

(14,997)

 

--

  

(13,984)

          

Total liabilities and stockholders'

         

equity (deficit)

$

237

$

15,560

$

--

 

$

15,797

          
          
 



20




Baoshinn Corporation

Unaudited Pro-Forma Condensed Consolidated Statement of Operations

March 28, 2013

          
          
  

Historical

     
  

Olive Oils

       
  

Direct

       
  

International,

 

Baoshinn

 

Pro-Forma

  

Pro-Forma

  

Inc.

 

Corporation

 

Adjustments

  

Combined

          

Revenues

         

Retail and corporate revenue

$

--

$

--

$

--

 

$

--

Commissions from travel booking services

 

--

 

--

 

--

  

--

Incentive commissions

 

--

 

--

 

--

  

--

Other Operating Income

 

--

 

--

 

--

  

--

Net sales

 

--

 

--

 

--

  

--

          

Cost of sales

 

--

 

--

 

--

  

--

Gross profit

 

--

 

--

 

--

  

--

          

Depreciation

         

Administrative and other operating expenses

 

14,033

 

5,802

 

--

  

19,835

Loss from operations

 

(14,033)

 

(5,802)

 

--

  

(19,835)

          

Other non-operating income

 

--

 

--

 

--

  

--

Interest expense

 

15

 

--

 

--

  

15

Loss before income taxes

 

(14,048)

 

(5,802)

 

--

  

(19,850)

          

Income taxes (benefit)

 

--

 

--

 

--

   

Net income

 

(14,048)

 

(5,802)

 

--

  

(19,850)

Non-controlling interest

 

--

 

--

 

--

   

Net income loss attributable to the company

$

(14,048)

$

(5,802)

$

--

 

$

(19,850)

          

Basic and diluted loss per share

$

(0.66)

$

(0.27)

$

--

  

(0.93)

          

Weighted average common shares outstanding

        

2,140,000

          
          
          
          
 



21




Baoshinn Corporation

Notes to the Pro-Forma Financial Statements

(Unaudited)



NOTE 1 – BASIS OF PRESENTATION


The unaudited pro-forma consolidated balance sheets as of February 31, 2013 and the unaudited pro-forma condensed statements of operations for the three months ended March 31, 2013 are based on the unaudited consolidated balance sheets of Olive Oils Direct International, Inc. (the Company) as of March 31, 2013 and Baoshinn Corporation as of March 31, 2013 and the audited statements of operations for the three months ended March 31, 2013 for Olive Oils Direct International, Inc. and for Baoshinn Corporation with pro-forma adjustments to give effect to the merger on March 4, 2013.


These statements were prepared based on accounting principles generally accepted in the United States. The use of estimates is required and actual results could differ from the estimates used. The Company believes the assumptions used provide a reasonable basis for presenting the significant effects


NOTE 2- REVERSE MERGER TRANSACTION


On November 28, 2012 Baoshinn Corporation (“Baoshinn”) entered into an Exchange Agreement (the “Exchange Agreement”) with Olive Oil Direct International, Inc. (“OODI”), a corporation formed under the laws of the State of Wyoming. Under the terms of the Exchange Agreement, certain Baoshinn shareholders (the “Baoshinn Selling Shareholders”) will transfer 1,485,000 shares of the common stock of Baoshinn (the “Baoshinn Shares”) to the shareholders of OODI (the “OODI Shareholders”). In return, the OODI Shareholders will transfer all of the outstanding shares of common stock of OODI to Baoshinn, and they will pay $100,000.00 in cash to the Baoshinn Selling Shareholders. Simultaneously with the closing of the Exchange Transaction, Baoshinn will spin off its operating subsidiary, Hong Kong Holdings, Inc., to its then current shareholders. Upon completion of the proposed transactions, OODI will become the wholly-owned subsidiary of Baoshinn. The obligation to close the transaction under the terms of the Exchange Agreement is subject to the normal terms and conditions contained in such agreements.

OODI is a development-stage company that plans to develop and operate a retail internet website specializing in gourmet Italian food products. Those products shall include olive oils, pastas, vinegars and other Italian gourmet food items. In addition, in the future OODI may offer cooking items, such as utensils, cooking tools and similar products from other countries. OODI is currently developing an e-commerce website by the name of www.OliveOilsDirect.com that will sell products inventoried by OliveOilsDirect.com and other products offered by other large well-established retailers.

The transaction was accounted for as a recapitalization and Baoshinn was deemed the acquirer for accounting purposes. The substance of the transaction is a capital transaction and will be accounted for as a reverse takeover.


NOTE 3 – PRO-FORMA ADJUSTMENTS TO BALANCE SHEETS AND STATEMENTS OF OPERATIONS


To reflect the merger of Olive Oil Direct International, Inc. and Baoshinn’s Corporation.

22



Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.

CAUTIONARY STATEMENT FOR FORWARD-LOOKING STATEMENTS

This discussion and analysis of our financial condition and results of operations includes “forward-looking” statements that reflect our current views with respect to future events and financial performance. We use words such as “expect,” “anticipate,” “believe,” and “intend” and similar expressions to identify forward-looking statements. You should be aware that actual results may differ materially from our expressed expectations because of risks and uncertainties inherent in future events and you should not rely unduly on these forward looking statements. We disclaim any obligation to publicly update these statements, or disclose any difference between its actual results and those reflected in these statements. Reference in the following discussion to “our”, “us” and “we” refer to the operations of Baoshinn Corporation and its subsidiaries (“We”), except where the context otherwise indicates or requires.

The following discussion of our financial condition and results of operations should be read in conjunction with the audited financial statements and the notes to the audited financial statements included in this annual report. This discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results may differ materially from those anticipated in these forward-looking statements.

A.

Current Operating Results

On March 4, 2013 Baoshinn Corporation (“Baoshinn”) acquired all the outstanding stock of Olive Oils Direct International, Inc. (“OODI”), a corporation formed under the laws of the State of Wyoming. In accordance with the terms of the Exchange Agreement between the parties, certain Baoshinn shareholders (the “Baoshinn Selling Shareholders”) transferred 1,485,000 shares of the common stock of Baoshinn (the “Baoshinn Shares”) to the shareholders of OODI (the “OODI Shareholders”). In return, the OODI Shareholders transferred all of the outstanding shares of common stock of OODI to Baoshinn, and they paid $100,000.00 in cash to the Baoshinn Selling Shareholders. In addition, immediately prior to the closing of the acquisition, Baoshinn spun off its operating subsidiary, Hong Kong Holdings, Inc., to its shareholders. OODI is now a wholly-owned subsidiary of Baoshinn.

OODI is a development-stage company that plans to develop and operate a retail internet website specializing in gourmet Italian food products. Those products shall include olive oils, pastas, vinegars and other Italian gourmet food items. In addition, in the future OODI may offer cooking items, such as utensils, cooking tools and similar products from other countries. OODI is currently developing an e-commerce website by the name of www.OliveOilsDirect.com that will sell products inventoried by OliveOilsDirect.com and other products offered by other large well-established retailers.

 

OODI is currently in the start-up phase of our business and are in the process of entering into arrangements and agreements to implement the current business plan which is to proceed with the initial development of the Company and to complete Phase I of the business plan which will provide us with a fully functional e-commerce site to sell product inventoried by Olive Oils and products marketed by Olive Oils which may also be affiliated with several other large well established Internet retailers.

 

OODI is a “development stage company” and is subject to compliance under ASC 915-15.  It is devoting its resources to establishing the new business, and its planned operations have not yet commenced; accordingly, no revenues have been earned during the period from April 15, 2011 (date of inception), to March 31, 2013.

 

In the three months ended March 31, 2013 and 2012, we derived no revenues from our operation.

 

To reflect the merger of Olive Oil Direct International, Inc. and Baoshinn’s Corporation.

23



Results of Operations for the three months ended March 31, 2012 compared to the three months ended March 31, 2011

 

The following table sets forth a summary of our consolidated statements of operations for the periods indicated.

     
 

Three months Ended

March 31 2013

 

Three months Ended

March 31, 2012

 
 

$

 

$

 
     

Retail

-

-

 
 
 

Net sales

-

-

 

Cost of sales

-

-

 
 
 

Gross profit

-

-

 

Other operating income

-

-

 

Administrative and other operating expenses

(19,835)

(336)

 
 
 

Income/(Loss) from operations

(19,835)

(336)

 

Interest expenses – Note 7

(15)

-

 
 
 

Income/(Loss) before income taxes

(19,850)

(336)

 

Income taxes - Note 8

-

-

 
 
 

Net Income/(Loss)

(19,850)

(336)

 

Non-controlling interest

-

-

 
 
 

Net Income/(Loss) attributable to The Group

(19,850)

(336)

 

Revenues

In the three months ended March 31, 2013 and 2012, we derived no revenues from our current operation.

Cost of Sales and Gross Profit

In the three months ended March 31, 2013 and 2012, we derived no cost of sales and no gross profits from our current operation.

Operating Expenses, Interest Expenses and Attributed Loss

Total operating expenses for the three months ended March 31, 2013 were $19,835, while the operating expenses for the three months ended March 31, 2012 were $336. Our operating expenses increased 590% attributed to our legal and professional expenses incurred.

Our interest expenses for the three months ended March 31, 2013 were $15, while the operating expenses for the three months ended March 31, 2012 were $0. The interest expenses were immaterial.

Total attributed loss for the three months ended March 31, 2013 were $19,850; while the attributed loss for the three months ended March 31, 2012 were $336. Our attributed loss increased 591% owing to our legal and professional expenses and interest expense incurred.

 

To reflect the merger of Olive Oil Direct International, Inc. and Baoshinn’s Corporation.

24



B.

Liquidity and Capital Resources

Operating Activities Going Concern

We had a net loss of $19,850 and 336 for the three months ended March 31, 2013 and 2012; and a net loss since inception of $20,186. On March 31, 2012 and 2013 we had cash on hand of $94 and $237. The accumulative loss has raised substantial doubt about our ability to continue as a going concern. Although our consolidated financial statements raise substantial doubt about our ability to continue as a going concern, they did not include any adjustments relating to recoverability and classification of recorded assets, or the amounts or classifications of liabilities that might be necessary in the event we cannot continue as a going concern. Certain of our shareholders have verbally agreed to provide continuing financial support to us for future losses we may incur.

Liquidity

 

The following table sets forth the summary of our cash flows for the periods indicated:

       
 


For Three Months Ended Mar 31, 2013

 


For Three Months Ended Mar 31, 2012

  

(unaudited)

 

(unaudited)

  

$

 

$

     
 

Net cash flows generated from/( used in) operating activities

2,688

 

(336)

     
 

Net cash flows (used in)/provided by investing activities

-

 

-

     
 

Net cash flows provided by/(used in) financing activities

13,045

 

400

     
 

Net increase/(decrease) in cash and cash equivalents

15,733

 

94

 

Effect of foreign currency translation

-

 

-

 

Cash and cash equivalents - beginning of year

94

 

-

     
 

Cash and cash equivalents - end of period

15,797

 

94

Operating Activities

 

Net cash generated in operating activities was $2,688 for the three months ended March 31, 2013 as compared to net cash used in operating activities of $336 for the three months ended March 31, 2012. The increase in cash generated during the three months ended March 31, 2013 is mainly due to the net loss from operation and re-organization with reverse merger and spin-off which covered by the increase in the accrual of legal and professional fees. The increase in cash used during the three months ended March 31, 2012 is mainly due to the net loss from operation.

 

Investing Activities

No investment activities had generated or used any cash.

 

Financing Activities

Net cash provided by financing activities was $13,045 and $400 for the three months ended March 31, 2013 and 2012. This reflected an advance from related parties as of March 31, 2013 during the three months ended March 31 2013, as compared to $400 net cash generated from issuance of common stock during the three months ended March 31, 2012.

As of March 31, 2013, the amounts due from or to related parties, represented advances from related parties of the Group which are interest free, unsecured, and have no fixed repayment terms.

In the current operation, the source of fund was provided by loan from directors and shareholders. In case the directors and shareholders did not continue to support the operation, the Company will be short of fund and cannot operate any longer.


C.  Off-Balance Sheet Arrangements.

The Company has no off-balance sheet obligations or guarantees and has not used special purpose entities for any transactions.

 

D.  Contractual Obligations.

The Company has no contractual obligations in debt, lease, purchases or any other arrangements.

 

Item 3. Quantitative and Qualitative Disclosure About Market Risks.

Not Applicable.

 

Item 4. Controls and Procedures.

(a)

Evaluation of disclosure controls and procedures.

As required by paragraph (b) of Rules 13a-15 or 15d-15 under the Securities Exchange Act of 1934, the Company’s principal executive officer and principal financial officer have evaluated the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation these officers have concluded that as of the end of the period covered by this Quarterly Report on Form 10-Q, our disclosure controls and procedures were effective and were adequate to insure that the information required to be disclosed by the Company in reports it files or submits under the Exchange Act were recorded, processed, summarized and reported within the time period specified in the Commission’s rules and forms. It is also important to point out that all internal control systems, no matter how well designed, have inherent limitations and may not prevent or detect misstatements. Therefore even those systems determined to be effective can only provide reasonable assurance with respect to financial reporting reliability and financial statements preparation and presentation.

(b)

Changes in internal controls.

There have been no significant changes in our internal controls or other factors that would significantly affect such controls and procedures subsequent to the date we completed our evaluation. Therefore, no corrective actions were taken.

25

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

To the best knowledge of the Company’s officers and directors, the Company is currently not a party to any material pending legal proceeding.

Item 1A. Risk Factors.

Not applicable as a smaller reporting company.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits


(a) Exhibits

Index to Exhibits

    
  

Exhibit

Description

  

*3.1

Certificate of Incorporation

  

*3.2

Amended and Restated Certificate of Incorporation

  

*3.3

  By-laws

  

*4.0

  Stock Certificate

 

31.1

  Amended Certification of the Company‘s Principal Executive Officer to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant‘s Annual Report on Form 10-K/A for the year ended December 31, 2012.

  

31.2

   Amended Certification of the Company‘s Principal Financial Officer to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant‘s Annual Report on Form 10-K/A for the year ended December 31, 2012.

  

32.1

  Amended Certification of the Company‘s Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002.

  

32.2

  Amended Certification of the Company‘s Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002.

  

101.INS

  XBRL Instance Document

  

101.SCH

  XBRL Taxonomy Extension Schema

  

101.CAL

  XBRL Taxonomy Extension Calculation Linkbase

  

101.DEF

  XBRL Taxonomy Extension Definition Linkbase

  

101.LAB

  XBRL Taxonomy Extension Label Linkbase

  

101.PRE

  XBRL Taxonomy Extension Presentation Linkbase.

______________________________________

 

*Filed as an exhibit to the Company‘s registration statement on Form SB-2, as filed with the Securities and Exchange Commission on June 14, 2006, and incorporated herein by this reference.

 

(b) Reports of Form 8-K

None.

26


SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this amended report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: May 22, 2013

BAOSHINN CORPORATON

By: /s/ Sean Webster

Name: Sean Webster

Title: President/CFO/CEO/Secretary/Director




 

 

 

 

 

 

 

 

 

27