x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
For
the fiscal year ended: December 31, 2008
|
OR
|
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Florida
|
59-2549529
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
8th
Floor, No. 98 Min Chuan Road
|
|
Hsien
Tien, Taipei, Taiwan, Republic of China
|
N/A
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Page
|
||||
PART
I
|
||||
Item
1
|
Business
|
4
|
||
Item
1A
|
Risk
Factors
|
16
|
||
Item
2
|
Properties
|
22
|
||
Item
3
|
Legal
Proceedings
|
22
|
||
Item
4
|
Submission of Matters to a Vote of Security
Holders
|
22
|
||
PART
II
|
||||
Item
5
|
Market
for Registrant’s Common Equity and Related Stockholder
Matters
|
22
|
||
Item
6
|
Selected
Financial Data
|
23
|
||
Item
7
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operation
|
24
|
||
Item
8
|
Financial
Statements and Supplementary Data
|
30
|
||
Item
9
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
30
|
||
Item
9A
|
Controls
and Procedures
|
30
|
||
Item
9B
|
Other
Information
|
32
|
||
PART
III
|
||||
Item
10
|
Directors
and Executive Officers and Corporate Governance
|
32
|
||
Item
11
|
Executive
Compensation
|
33
|
||
Item
12
|
Security Ownership of Certain
Beneficial Owners and Management and Related Stockholder
Matters
|
36
|
||
Item
13
|
Certain
Relationships and Related Transactions, and Director
Independence
|
36
|
||
Item
14
|
Principal
Accountant Fees and Services
|
38
|
||
PART
IV
|
||||
Item
15
|
Exhibits
and Financial Statement Schedules
|
38
|
||
Signatures
|
40
|
|||
Exhibit
Index
|
41
|
ITEM
1
|
BUSINESS
|
·
|
We
start with the respective skills and abilities that children already have
because the teaching system must consider
adaptability;
|
·
|
We
encourage interaction because the ultimate goal of learning a language is
to communicate with others;
|
|
·
|
We
assist students’ comprehension with the language in various ways through
conversation coordination, for example, interactive games and
activities;
|
|
·
|
We
encourage children to participate fully in the learning process through
role-playing games;
|
|
·
|
We
foster our students’ abilities to learn independently; our teaching
focuses on guiding and inspiring a child’s self-learning
abilities;
|
|
·
|
We
create a relaxed, happy, and supportive learning environment to encourage
learning; and
|
|
·
|
We
use consistent testing and learning
methods.
|
|
·
|
450
franchises; and
|
·
|
over
7,550 schools using our materials.
|
·
|
Encouraging
multi-lingual abilities and improving the quality of education are primary
concerns for the PRC government. Consequently, the English-language
instruction industry has seen a relaxation in government regulation that
will allow us to better realize our potential in
China.
|
·
|
As
a result of joining the World Trade Organization, China is transforming
its education systems to match international standards, including
English-language instruction.
|
·
|
Many
college graduates leave China to continue their academic careers in
foreign countries where proficiency in the English language is a
necessity.
|
·
|
Many
foreign companies are establishing and have established operations in
China. The benefits of working for a foreign international company
compared to that of a domestic company motivate parents to ensure their
children acquire strong English-language skills that will qualify them for
such employment.
|
·
|
China
has a long-term plan to develop a more international orientation for its
economy and its government. The plan requires a larger pool of workers
with English-language skills. In 1996, the then Premier Mr. Zhu Rongi
stated that education is the key to promoting the PRC’s economy. This
fundamental principle evolved into specific policies implemented by the
PRC in 2001 and 2003. These policies relaxed entry restrictions to foreign
investment in the education industry and made it easier for foreign
education providers to operate in China. Article Three to the PRC Private Education
Promotion Law stated that private education organizations are a
beneficial and desirable attribute to society and should be highly
encouraged and supported. The Chinese government has recently encouraged
development of privately operated elementary schools and has launched a
cooperative program aimed at improving Chinese educational systems using
foreign knowledge and resources. We believe this government policy will
greatly expand the private elementary school market and create enormous
market potential.
|
·
|
On
February 1, 2005, the PRC Government implemented the “Special Commercial
Permit Management Regulation” (the “Management Rule”), which superseded
the “Special Commercial Permit Management Regulation”. The Management Rule
promotes predictability for private businesses in China’s mixed economy.
It provides clear guidelines as to market entry requirements, disclosure
mechanisms, and regulations that affect and regulate private businesses.
The adoption of the Management Rule exemplifies the PRC Government’s
determination to support foreign investment in private business; it
increased transparency and set out clear guidelines that allow us to
better comply with regulations, which in turn led to better efficiency and
operational performance. Because China needs foreign resources and
know-how in the English-language education market, it has utilized its
relaxed regulatory scheme to entice companies like us to enter its
market.
|
·
|
Management
guidelines specifically designed for individual regional districts to
ensure that franchises are fully realizing their students’ potentials;
|
|
|
·
|
Teaching
materials that can be applied in complete units and are not dependant on
supplementary texts;
|
|
|
·
|
Support
during the establishment of the
franchise;
|
|
|
·
|
Regularly
scheduled conferences and seminars for head teachers and supervisors of
franchise schools that provide updated educational and promotional
strategies aimed at improving student enrollment and management of the
franchises;
|
|
|
·
|
Uniform
promotional campaigns whereby the Company is responsible for planning and
designing various print and broadcast advertisements for all Kid Castle
schools; and
|
|
|
·
|
Regularly
scheduled education training, administration and management seminars for
the franchise.
|
2006 ($)
|
2007 ($)
|
2008 ($)
|
||||||||||
Sales
of goods
|
6,774,260 | 7,671,392 | 7,905,949 | |||||||||
Franchise
income
|
2,080,551 | 2,205,668 | 2,380,930 | |||||||||
Other
operating revenue
|
856,772 | 1,359,552 | 2,558,232 | |||||||||
Total
operating revenue
|
9,711,583 | 11,236,612 | 12,845,111 |
·
|
Preschool
English Teaching Seminar;
|
·
|
Children’s
English Teaching Seminar;
|
·
|
Caretaking
English Teaching Seminar; and
|
·
|
English
Kindergarten Teaching Seminar.
|
December
31,
2007
|
December
31,
2008
|
|||||||
Franchises
|
430 | 450 | ||||||
Cooperating
schools*
|
7,000 | 7,100 |
Category
|
Class
|
Student
|
Levels
in Total
|
Period
|
||||
Preschool
Learning
|
Preschool
children
|
Ages
3-6
|
Six
levels
|
Six
months
|
||||
Language
Learning
|
Young
children
|
Ages
7-9
|
Fourteen
levels
|
Six
months
|
||||
Language
Learning
|
Older
children
|
Ages
10-12
|
Fourteen
levels
|
Three
months
|
·
|
full
conformity with natural language-development patterns for listening,
speaking, reading, and writing;
|
·
|
design
and development based on the unique factors of individual students, such
as age, learning habits, and cognitive
ability;
|
·
|
contemporary
topics that capture and reflect students’ interests and
needs;
|
·
|
practical
scenarios purposely designed to cater to daily life so as to increase the
relevance of language usage and
application;
|
·
|
emphasis
on oral communication;
|
·
|
games
and activities that give students an opportunity to practice language
skills and increase interest in learning
English;
|
·
|
categorization
of curriculum from easy to difficult with subjects that correspond to the
subsequent levels; and
|
·
|
diverse
subjects and content.
|
Company
|
Year
Established
|
Internet
Learning
|
In House
R&D
|
Interest
Administration
Platform
|
Automatic
Speech
Analysis
System
|
Magazine
Publication
|
Training
Program
for
Teachers
|
|||||||||||||||||||
Kid
Castle
|
1986
|
x | x | x | x | x | ||||||||||||||||||||
Giraffe
Language School
|
1986
|
x | x | x | x | |||||||||||||||||||||
Joy
Enterprise Organization
|
1981
|
x | x | x | x | |||||||||||||||||||||
Jordan’s
Language School
|
1982
|
x | x | x | ||||||||||||||||||||||
Gram
English
|
1981
|
x | x | x | ||||||||||||||||||||||
Hess
Educational Organization
|
1983
|
x | x | x | x |
Company
|
Year
Established
|
Internet
Learning
|
In House
R&D
|
Interest
Administration
Platform
|
Automatic
Speech Analysis
System
|
Magazine
Publication
|
Training
Program
for
Teachers
|
|||||||||||||||||||
Kid
Castle
|
2001
|
x | x | x | x | x | x | |||||||||||||||||||
English
First
|
1993
|
x | x | x | x | |||||||||||||||||||||
New
Oriental
|
1993
|
x | x | x | x | x | ||||||||||||||||||||
DD
Dragon
|
1997
|
x | x | |||||||||||||||||||||||
Onlyedu
|
2004
|
x | x | x |
BRIEF
SUMMARY OF COMPETITORS IN TAIWAN
|
||
Company
Name
|
Description
|
|
Joy
Enterprise Organization (“JEO”)
|
JEO
was established in 1981. Its operation focuses on English learning schools
and kindergartens. JEO is also engaged in the language education
publishing business.
|
|
Gram
English (“Gram”)
|
Gram
was established in 1981. Gram focuses on English education for elementary
and high school children and for adults and is not present in the
kindergarten market.
|
|
Jordan’s
Language School (“Jordan”)
|
Jordan
was established in 1982. In addition to English education, it is also
engaged in teaching mathematics and computer skills to children. In 2001,
Jordan entered the market in mainland China.
|
|
Giraffe
Language School (“Giraffe”)
|
Giraffe
was established in 1986. Giraffe’s operations include English schools and
kindergarten.
|
|
Hess
Educational Organization (“Hess”)
|
Hess
was established in 1983. Hess also operates direct-owned
kindergartens.
|
|
Company
Name
|
Description
|
|
Onlyedu
Education Group (“Onlyedu”)
|
Onlyedu
was established in 2004. Onlyedu focuses on English learning schools for
elementary and high school children and adults.
|
|
English
First
|
English
First began its development in China in 1993. Its franchise fee and its
tuition are higher than the market average,
which poses a significant entry barrier for potential franchises. English
First has not been established long enough to be well
known.
|
|
DD
Dragon Education Organization (“DDDEO”)
|
DDDEO
was established in 1997. DDDEO focuses on English learning schools for
elementary and high school children.
|
|
New
Oriental Educational & Technology Group (“New
Oriental”)
|
New
Oriental entered the Shanghai market in 1993 and caters to adult students
rather than to children.
|
·
|
Following
the submission of materials, the MOE will review the materials and submit
a decision within 90 days, subject to an extension of 30
days;
|
|
|
·
|
If
the MOE approves the materials, the applicant must send three copies of
the final version to the MOE. The MOE performs a final review and makes a
final decision within 60 days;
|
|
|
·
|
If
the MOE does not approve the initial submission, the applicant has 45 days
to resubmit the materials with any corrections that the MOE deems
necessary;
|
|
|
·
|
The
MOE reviews the resubmitted materials and makes its decision within 45
days;
|
|
|
·
|
If
the materials are not approved, or the corrections are not satisfactory to
the MOE, the applicant has 30 days to make additional corrections and
submit the corrected materials to the MOE. The MOE will then return its
decision within 30 days;
|
|
|
·
|
If
the MOE does not approve the corrections on the third resubmission, the
applicant may appeal within 30 days and the MOE will review the appeal and
make a decision within 30 days after its receipt of the appeal;
and
|
|
|
·
|
If
the appeal is rejected by the MOE, the applicant must start the approval
process over.
|
·
|
the
location of the kindergarten must be in accordance with the safety
standards set by the CMOE;
|
·
|
schoolmasters,
principals, and teachers must have a diploma from a teachers’ college or
higher and a background in children’s
education;
|
·
|
school
staff must have the equivalent of a junior high education or diploma;
and
|
·
|
nurses
and similar positions must have a high school education or
diploma.
|
·
|
unlicensed
operation, where the location and environment are unsatisfactory to
government standards; and
|
·
|
distributing
materials that are inappropriate for children or materials that violate
the Educational Standards set by the
CMOE.
|
ITEM
1A.
|
RISK
FACTORS
|
·
|
maintain
and improve our current products and services and develop or license new
products on a timely basis;
|
|
·
|
compete
effectively with existing and potential
competitors;
|
·
|
further
develop our business activities;
|
|
·
|
manage
expanding operations; or
|
|
·
|
attract
and retain qualified personnel.
|
·
|
increase
awareness of our brand and the availability of our products and
services;
|
|
·
|
continue
to attract and develop relationships with educational institutions and
regulatory authorities in our targeted geographic markets;
and
|
|
·
|
continue
to attract and retain customers.
|
·
|
branches
and franchises of international language instruction
companies;
|
·
|
public
institutions and private schools;
and
|
·
|
private
tutors.
|
·
|
our
inability to adapt our products and services to local cultural traits and
customs;
|
|
·
|
our
inability to locate qualified local employees, partners, and
suppliers;
|
|
·
|
difficulties
managing foreign operations;
|
|
·
|
the
potential burdens of complying with a variety of foreign
laws;
|
|
·
|
trade
standards and regulatory requirements;
|
|
·
|
geopolitical
risks, such as political and economic instability and changes in
diplomatic and trade relationships;
|
|
·
|
legal
uncertainties or unanticipated changes regarding regulatory requirements,
liability, export and import restrictions, tariffs, and other trade
barriers;
|
|
·
|
uncertainties
of laws and enforcement relating to the protection of intellectual
property;
|
|
·
|
political,
economic, and social conditions in the foreign countries where we conduct
operations;
|
|
·
|
currency
risks and exchange controls;
|
|
·
|
potential
inflation in the applicable foreign economies; and
|
|
·
|
foreign
taxation of earnings and payments received by us from our franchises and
affiliates.
|
·
|
our
financial condition;
|
|
·
|
general
economic and capital market conditions;
|
|
·
|
availability
of credit from banks or lenders;
|
|
·
|
conditions
in the financial markets;
|
|
·
|
investor
confidence in us; and
|
|
·
|
economic,
political and other conditions in Taiwan and the
PRC.
|
ITEM
2.
|
PROPERTIES
|
Nature
|
Location
|
Floor Space (m2)
|
||
Registration
area
|
No.
148, Jianguo Road, Hsien Tien,
Taipei,
Taiwan, ROC
|
48
|
||
Administrative
office
|
8
th
Floor, No. 98, Min Chuan Road, Hsien
Tien,
Taipei, Taiwan, ROC
|
534
|
||
Administrative
office
|
8th
Floor, No. 100, Min Chuan Road, Hsien
Tien,
Taipei, Taiwan, R.O.C.
|
375
|
||
Administrative
office
|
1-4F,
No. 135, 137, 139, Guanghua E. Rd., Fongshan City, KaoHsiung County,
Taiwan, R.O.C
|
489
|
||
Warehouse
|
No.
459, Sec. 2, Zhongshan Rd., Huatan
Shiang,
Changhua County 503, Taiwan, ROC
|
5,000
|
Nature
|
Location
|
Floor Space (m2)
|
||
Administration
office
|
4
th
Floor, No. 1277, Beijing West Road,
Shanghai,
PRC
|
1092
|
||
Warehouse
|
No.
305, Lane 2638, Hongmei South Road,
Shanghai,
PRC
|
800
|
ITEM
3.
|
LEGAL
PROCEEDINGS
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM
5.
|
MARKET
FOR REGISTRANT’S COMMON EQUITY AND RELATED STOCKHOLDER
MATTERS
|
Fiscal
Year Ended on December 31, 2008
|
High
Bid
|
Low
Bid
|
||||||
1
st
Quarter
|
0.30 | 0.16 | ||||||
2
nd
Quarter
|
0.40 | 0.20 | ||||||
3
rd
Quarter
|
0.20 | 0.16 | ||||||
4
th
Quarter
|
0.19 | 0.16 |
Fiscal
Year Ended on December 31, 2007
|
High Bid
|
Low
Bid
|
||||||
1
st
Quarter
|
0.11 | 0.10 | ||||||
2
nd
Quarter
|
0.25 | 0.11 | ||||||
3
rd
Quarter
|
0.20 | 0.20 | ||||||
4
th
Quarter
|
0.20 | 0.16 |
ITEM
6.
|
SELECTED
FINANCIAL DATA
|
Years
Ended on December 31,
|
||||||||||||||||||||
2008($)
|
2007($)
|
2006($)
|
2005($)
|
2004($)
|
||||||||||||||||
Statement
of Operations Data:
|
||||||||||||||||||||
Operating
Revenue
|
12,845,111 | 11,236,612 | 9,711,583 | 10,232,334 | 9,729,113 | |||||||||||||||
Operating
Costs
|
5,53,364 | 4,097,847 | 3,638,738 | 3,811,044 | 3,433,558 | |||||||||||||||
Net
Income (loss)
|
838,969 | 1,877,149 | (46,211 | ) | (1,698,282 | ) | (1,254,592 | ) | ||||||||||||
Income
(Loss) per share—basic and diluted
|
0.034 | 0.075 | (0.002 | ) | (0.089 | ) | (0.066 | ) | ||||||||||||
Balance
Sheet Data:
|
||||||||||||||||||||
Current
assets
|
7,427,061 | 7,295,632 | 5,936,771 | 6,954,257 | 8,143,067 | |||||||||||||||
Total
assets
|
11,587,302 | 11,161,285 | 9,373,223 | 10,982,937 | 12,781,424 | |||||||||||||||
Current
liabilities
|
6,244,852 | 6,570,530 | 6,745,302 | 8,436,284 | 8,726,637 | |||||||||||||||
Total
liabilities
|
10,157,729 | 10,478,940 | 9,953,415 | 12,280,881 | 12,353,708 | |||||||||||||||
Total
shareholders’ equity
|
1,212,819 | 520,002 | (634,753 | ) | (1,326,571 | ) | 393,925 | |||||||||||||
Total
liabilities and shareholders’ equity
|
11,587,302 | 11,161,285 | 9,373,223 | 10,982,937 | 12,781,424 |
ITEM
7.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATION
|
Payments Due by Period
|
||||||||||||||||||||||||||||
Total
|
2009
|
2010
|
2011
|
2012
|
2013
|
Thereafter
|
||||||||||||||||||||||
(Thousand
dollars)
|
||||||||||||||||||||||||||||
Contractual
obligations
|
||||||||||||||||||||||||||||
Bank
borrowing
|
1,827 | 541 | 1,259 | 27 | — | — | — | |||||||||||||||||||||
Pension
benefit
|
137 | — | — | 22 | 27 | 8 | 80 | |||||||||||||||||||||
Operating
leases
|
2,024 | 323 | 168 | 201 | 570 | 378 | 384 | |||||||||||||||||||||
Total
|
3,988 | 864 | 1,427 | 250 | 597 | 386 | 464 |
ITEM
7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
ITEM
9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
ITEM
9A.
|
CONTROLS
AND PROCEDURES
|
·
|
Maintain
detailed records and produce comprehensive financial statements on a
periodic basis allowing management to review and detect irregular
financial activities;
|
·
|
Place
different check-points on the progression of ordinary monetary activities
of the business; and
|
·
|
Delineate
individual and/departmental responsibilities and effectively separate
respective departmental transactions so as to prevent occurrence of
intentional misappropriation of funds.
|
·
|
All
departments requesting funds must obtain written approval from the Chief
Executive Officer or the Chairman of the Board before the accounting
department may commence processing
payments;
|
·
|
All
fund transfer applications must be approved by the applicable department
supervisor before the application may be processed. No one can authorize
their own application. This is applicable to all staff including staff at
the managerial level;
|
·
|
Fund
transfer applications in the PRC must additionally be approved by the
headquarters in Taiwan;
|
·
|
All
fund transfer applications must be accompanied by supporting
documentation, such as a copy of the relevant contract copy of the
relevant invoice or stock pre-payment
statement;
|
·
|
Stock
purchases require the approval of the supervisor or manager of the
relevant department, the approval of the accounts department, and a stock
receipt and suppliers’ certification. Finally the application must be
approved by the Chairman of the Board before funds may be released;
and
|
·
|
All
pre-payments must be tracked by the fund applicant and the payments must
be cleared within the month of payment or in accordance with the date
stipulated in the relevant
contract.
|
ITEM
9B.
|
OTHER
INFORMATION
|
ITEM
10.
|
DIRECTORS
AND EXECUTIVE OFFICERS AND CORPORATE
GOVERNANCE
|
Name
|
Age*
|
Position within the Company
|
||
Mr.
Suang-Yi Pai
|
48
|
Chairman,
Director and Acting Chief Financial Officer
|
||
Mr.
Min-Tan Yang
|
43
|
Chief
Executive Officer and Director
|
||
Mr.
Ming-Tsung Shih
|
40
|
Director
|
||
Mr.
Robert Theng
|
47
|
Director
|
||
Mr.
Ping Hsiung Wang
|
44
|
Director
|
ITEM
11.
|
EXECUTIVE
COMPENSATION
|
SUMMARY
COMPENSATION TABLE
|
|||||||||||||||||||||||||||||||||||
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan
Compensation ($)
|
Nonqualified Deferred
Compensation
Earnings ($)
|
All Other
Compensation
($)
|
Total
($)
|
||||||||||||||||||||||||||
Mr.
Min-Tan Yang
|
2008
|
185,259 | — | — | — | — | — | 3,334 |
(i)
|
188,593 | |||||||||||||||||||||||||
Chief
Executive Officer
|
2007
|
72,524 | — | — | — | — | — | 1,281 |
(ii)
|
73,805 | |||||||||||||||||||||||||
2006
|
18,509 | — | — | — | — | — | — | 18,509 | |||||||||||||||||||||||||||
Mr.
Suang-Yi Pai
|
2008
|
20,720 | — | — | — | — | — | 452 |
(iii)
|
21,172 | |||||||||||||||||||||||||
Chief
Financial Officer
|
2007
|
54,225 | — | — | — | — | — | — | 54,225 | ||||||||||||||||||||||||||
and
Chairman
|
2006
|
18,190 | — | — | — | — | — | — | 18,190 | ||||||||||||||||||||||||||
Mrs.
Chin-Chen Huang
|
2008
|
64,514 | — | — | — | — | — | 4,836 |
(iv)
|
69,350 | |||||||||||||||||||||||||
President of Shanghai |
2007
|
76,132 | — | — | — | — | — | 3,291 |
(v)
|
79,423 | |||||||||||||||||||||||||
operation |
2006
|
70,565 | — | — | — | — | — | 3,746 |
(vi)
|
74,311 |
(i)
|
Estimated
annual retirement benefits of Mr. Yang under the Company’s
non-contributory defined benefit retirement plan, includes health,
accident, and labor insurance premiums in the aggregate amount of $2,179,
and accrued retirement benefits under the Company’s non-contributory
defined benefit retirement plan in the amount of
$1,155.
|
(ii)
|
Estimated
annual retirement benefits of Mr. Yang under the Company’s
non-contributory defined benefit retirement plan, includes health,
accident, and labor insurance premiums in the aggregate amount of $380,
and accrued retirement benefits under the Company’s non-contributory
defined benefit retirement plan in the amount of $901.
|
(iii)
|
Estimated
annual retirement benefits of Mr. Pai under the Company’s non-contributory
defined benefit retirement plan, includes health and accident insurance
premiums in the aggregate amount of
$452.
|
(iv)
|
Estimated
annual retirement benefits of Mrs. Huang under the Company’s
non-contributory defined benefit retirement plan, includes health,
accident, and labor insurance premiums in the aggregate amount of $2,733,
and accrued retirement benefits under the Company’s non-contributory
defined benefit retirement plan in the amount of
$2,103.
|
(v)
|
Estimated
annual retirement benefits of Mrs. Huang under the Company’s
non-contributory defined benefit retirement plan, includes health,
accident, and labor insurance premiums in the aggregate amount of $1,528,
and accrued retirement benefits under the Company’s non-contributory
defined benefit retirement plan in the amount of
$1,763.
|
(vi)
|
Estimated
annual retirement benefits of Mrs. Huang under the Company’s
non-contributory defined benefit retirement plan, includes health,
accident, and labor insurance premiums in the aggregate amount of $2,160,
and accrued retirement benefits under the Company’s non-contributory
defined benefit retirement plan in the amount of
$1,586.
|
Name
|
Plan Name (i)
|
Number of Years
Credited Service
(#)
|
Present Value of
Accumulated
Benefit
($)
|
Payments During
Last Fiscal Year
($)
|
||||||||||||
CEO/PEO
Mr.
Min-Tan Yang
|
— | — | — | — | ||||||||||||
CFO/PFO
Mr.
Suang-Yi Pai
|
— | — | — | — | ||||||||||||
President
of Shanghai operation
Mrs.
Chin-Chen Huang
|
Old
and New
|
6 | 172,099 | — |
(i)
|
The
calculation of pension benefits under the Old Plan is applied prior to
July 1, 2005 and calculation of pension benefits under the New Plan is
applied after July 1, 2005.
|
Suang-Yi
Pai
|
Min-Tan
Yang
|
Ping-Hsiung
Wang
|
Ming-Tsung
Shih
|
Robert
Theng
|
Name
(a)
|
Fees
Earned
or
Paid in
Cash
($)
(b)
|
Stock
Awards
($)
(c)
|
Option
Awards
($)
(d)
|
Non-Equity
Incentive
Plan
Compensation
($)
(e)
|
Change in
Pension
Value and
Nonqualified
Deferred
Compensation
Earnings
($)
(f)
|
All
Other
Compensation
($)
(g)
|
Total
($)
(j)
|
|||||||||||||||||||||
Mr.
Ming-Tsung Shih
|
1,903 | — | — | — | — | — | 1,903 | |||||||||||||||||||||
Mr.
Robert Theng
|
1,903 | — | — | — | — | — | 1,903 | |||||||||||||||||||||
Mr.
Ping-Hsiung Wang
|
— | — | — | — | — | — | — |
|
ITEM
12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
Name and Address of Beneficial Owner
|
Number of
Shares
|
Percent of
Class (1)
|
||||||
Mr.
Suang-Yi Pai /No. 1-3, Alley 80, Lane Kuan-Yin Huatan Shiang Chang Hua,
Taiwan R.O.C.
|
4,841,377 | 19.36 | ||||||
Mr.
Min-Tang Yang / 3F, No. 10, Lane 31, Chelutou St., Sanchong City, Taipei
County 241, Taiwan, R.O.C.
|
9,175,538 | 36.67 | ||||||
Mr.
Ming-Tsung, Shih / No. 29 Yongdong Street Yushun Villiage, Lukang Township
Chang Hua, Taiwan, R.O.C.
|
— | — | ||||||
Mr.
Robert Theng / No. 3 Alley 21 Lane 36 Chieh Shou S. Rd. Changhua 500,
Taiwan, R.O.C.
|
— | — | ||||||
Mr.
Ping-Hsiung Wang / 11F., No.34, Lane 126, Sec. 1, Xuefu Rd., Tucheng City,
Taipei County 236, Taiwan, R.O.C.
|
— | — | ||||||
All
officers and directors as a Group (5 persons)
|
14,016,915 | 56.03 |
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
|
1.
|
any
person who is, or at any time since the beginning of the Company’s last
fiscal year was, a director or executive officer of the Company or a
nominee to become a director of the Company;
|
|
2.
|
any
person who is known to be the beneficial owner of more than 5% of any
class of the Company’s voting securities;
|
|
3.
|
any
immediate family member of any of the foregoing persons, which means any
child, stepchild, parent, stepparent, spouse, sibling, mother-in-law,
father-in-law, son-in-law, daughter-in-law, brother-in-law, or
sister-in-law of the director, executive officer, nominee or more than 5%
beneficial owner, and any person (other than a tenant or employee) sharing
the household of such director, executive officer, nominee or more than 5%
beneficial owner; and
|
|
4.
|
any
firm, corporation or other entity in which any of the foregoing persons is
employed or is a general partner or principal or in a similar position or
in which such person has a 5% or greater beneficial ownership
interest.
|
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
ITEM
15.
|
EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES
|
1Q
|
2Q
|
3Q
|
4Q
|
For
the Year
|
||||||||||||||||||||||||||||||||||||
2008
($)
|
2007
($)
|
2008
($)
|
2007
($)
|
2008
($)
|
2007
($)
|
2008
($)
|
2007
($)
|
2008
($)
|
2007($)
|
|||||||||||||||||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||
Operating
Revenue
|
||||||||||||||||||||||||||||||||||||||||
Sales
of Goods
|
2,364,109 | 2,434,158 | 1,590,509 | 1,262,190 | 2,764,230 | 2,935,660 | 1,187,101 | 1,039,384 | 7,905,949 | 7,671,392 | ||||||||||||||||||||||||||||||
Franchise
income
|
556,229 | 553,492 | 584,614 | 536,686 | 562,351 | 552,254 | 677,736 | 563,236 | 2,380,930 | 2,205,668 | ||||||||||||||||||||||||||||||
Other
operating revenue
|
479,186 | 253,310 | 489,939 | 84,277 | 744,000 | 620,038 | 845,107 | 401,927 | 2,558,232 | 1,359,552 | ||||||||||||||||||||||||||||||
Total
net operating revenue
|
3,399,524 | 3,240,960 | 2,665,062 | 1,883,153 | 4,070,581 | 4,107,952 | 2,709,944 | 2,004,547 | 12.845,111 | 11,236,612 | ||||||||||||||||||||||||||||||
Operating
costs
|
||||||||||||||||||||||||||||||||||||||||
Cost
of goods sold
|
(1,007,236 | ) | (916,655 | ) | (714,218 | ) | (613,973 | ) | (1,123,317 | ) | (1,264,881 | ) | (512,670 | ) | (359,000 | ) | (3,357,441 | ) | (3,154,509 | ) | ||||||||||||||||||||
Cost
of franchising
|
(98,309 | ) | (101,142 | ) | (88,487 | ) | (10,643 | ) | (73,496 | ) | (232,124 | ) | (107,769 | ) | (107,560 | ) | (368,061 | ) | (451,469 | ) | ||||||||||||||||||||
Other
operating costs
|
(69,957 | ) | (48,582 | ) | (629,212 | ) | (147,784 | ) | (512,824 | ) | (238,917 | ) | (565,869 | ) | (56,586 | ) | (1,777,862 | ) | (491,869 | ) | ||||||||||||||||||||
Total
operating costs
|
(1,175,502 | ) | (1,066,379 | ) | (1,431,917 | ) | (772,400 | ) | (1,709,637 | ) | (1,735,922 | ) | (1,186,308 | ) | (523,146 | ) | (5,503,364 | ) | (4,097,847 | ) | ||||||||||||||||||||
Gross
profit
|
2,224,022 | 2,174,581 | 1,233,145 | 1,110,753 | 2,360,944 | 2,372,030 | 1,523,636 | 1,481,401 | 7,341,747 | 7,138,765 | ||||||||||||||||||||||||||||||
Advertising
costs
|
(21,513 | ) | (18,085 | ) | (1,567 | ) | (88 | ) | (1,236 | ) | (2,842 | ) | 1,581 | (8,226 | ) | (22,735 | ) | (29,241 | ) | |||||||||||||||||||||
Other
operating expenses
|
(1,513,671 | ) | (1,282,732 | ) | (1,508,823 | ) | (1,099,786 | ) | (1,525,122 | ) | (1,463,233 | ) | (1,725,137 | ) | (1,496,465 | ) | (6,272,753 | ) | (5,342,216 | ) | ||||||||||||||||||||
Income
(loss) from operations
|
688,838 | 873,764 | (277,245 | ) | 10,879 | 834,586 | 905,955 | (199,920 | ) | (23,290 | ) | 1,046,259 | 1,767,308 | |||||||||||||||||||||||||||
Interest
expenses, net
|
(23,101 | ) | (21,669 | ) | (25,643 | ) | (20,948 | ) | (21,470 | ) | (18,161 | ) | (19,547 | ) | (29,521 | ) | (89,761 | ) | (90,299 | ) | ||||||||||||||||||||
Share
of income (loss) of investments
|
(2,069 | ) | 11,468 | 31,856 | 4,521 | 25,429 | 39,253 | (50,107 | ) | (28,235 | ) | 5,109 | 27,007 | |||||||||||||||||||||||||||
Loss
on write-off of investment
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
Other
non-operating income, net
|
132,158 | 132,601 | 28,690 | 238,628 | 13,537 | (24,151 | ) | (149,596 | ) | 205,533 | 24,789 | 552,611 | ||||||||||||||||||||||||||||
Income(loss)
before
income taxes
|
795,826 | 996,164 | (242,342 | ) | 233,080 | 852,082 | 902,896 | (419,170 | ) | 124,487 | 986,396 | 2,256,627 | ||||||||||||||||||||||||||||
Benefit
(provision) for taxes
|
(36,897 | ) | (172,942 | ) | (22,468 | ) | (20,069 | ) | (15,893 | ) | (150,545 | ) | (30,957 | ) | 65,365 | (106,215 | ) | (278,191 | ) | |||||||||||||||||||||
Net
income (loss) from operations
|
758,929 | 823,222 | (264,810 | ) | 213,011 | 836,189 | 752,351 | (450,127 | ) | 189,852 | 880,181 | 1,978,436 | ||||||||||||||||||||||||||||
Minority
interest income
|
(28,702 | ) | (43,520 | ) | 36 | (5,384 | ) | (19,713 | ) | (45,847 | ) | 7,167 | (6,536 | ) | (41,212 | ) | (101,287 | ) | ||||||||||||||||||||||
Net
income(loss)
|
730,227 | 779,702 | (264,774 | ) | 207,627 | 816,476 | 706,504 | (442,960 | ) | 183,316 | 838,969 | 1,877,149 | ||||||||||||||||||||||||||||
Earnings
(loss) per share—basic and diluted
|
0.029 | 0.031 | (0.01 | ) | 0.008 | 0.033 | 0.03 | (0.018 | ) | 0.007 | 0.034 | 0.075 | ||||||||||||||||||||||||||||
Weighted-average
shares used to compute earnings per share—basic and
diluted
|
25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000, | 25,000,000 |
Balance at
Beginning
of Year ($)
|
Charged to
Expenses ($)
|
Write-Offs
and Others
($)
|
Translation
Adjustments ($)
|
Balance at
End of Year
($)
|
||||||||||||||||
2006
|
752,482 | 356,871 | ― | 1,032 | 1,108,321 | |||||||||||||||
2007
|
1,108,321 | 35,151 | (749,506 | ) | 59,954 | 453,920 | ||||||||||||||
2008
|
453,920 | 105,539 | ― | (55,431 | ) | 504,028 |
Balance at
Beginning
of Year ($)
|
Charged
(Credit) to Costs
($)
|
Translation
Adjustments ($)
|
Balance at
End of Year ($)
|
|||||||||||||
2006
|
754,451 | 17,755 | (5,492 | ) | 777,698 | |||||||||||
2007
|
777,698 | (451,846 | ) | (1,644 | ) | 324,208 | ||||||||||
2008
|
324,208 | (11,512 | ) | (6,570 | ) | 306,126 |
Balance at
Beginning
of Year ($)
|
Charged
(Credit) to Costs ($)
|
Translation
Adjustments ($)
|
Balance at
End of Year ($)
|
|||||||||||||
2006
|
755,218 | (611,059 | ) | 5,537 | 149,696 | |||||||||||
2007
|
149,696 | 71,808 | ― | 221,504 | ||||||||||||
2008
|
221,504 | 12,473 | ― | 233,977 |
Balance at
Beginning
of Year ($)
|
Charged
(Credit) to Costs ($)
|
Translation
Adjustments ($)
|
Balance at
End of Year ($)
|
|||||||||||||
2006
|
272,576 | (30,696 | ) | 1,998 | 243,878 | |||||||||||
2007
|
243,878 | (88,220 | ) | ― | 155,658 | |||||||||||
2008
|
155,658 | (81,492 | ) | ― | 74,166 |
KID
CASTLE EDUCATIONAL CORPORATION
|
|||
By:
|
/s/
Min-Tan Yang
|
||
Name:
|
Min-Tan Yang
|
||
Title:
|
Chief Executive Officer
|
||
Date:
March 17, 2009
|
Signature
|
Title
|
Date
|
||
/s/
Min-Tan Yang
|
||||
Min-Tan Yang
|
Director
and President
(Principal
Executive Officer)
|
March
17, 2009
|
||
/s/
Suang-Yi Pai
|
||||
Suang-Yi Pai
|
Director,
Chief Financial Officer and
Chairman
(Principal Financial and
Accounting
Officer)
|
March
17, 2009
|
/s/
Ming-Tsung Shih
|
||||
Ming-Tsung
Shih
|
Director
|
March
17, 2009
|
||
/s/
Robert Theng
|
||||
Robert
Theng
|
Director
|
March
17, 2009
|
||
/s/
Ping-Hsiung Wang
|
||||
Ping-Hsiung Wang
|
Director
|
March
17, 2009
|
Exhibit
Number
|
Description
|
Incorporated by
Reference from
Document
|
Exhibit No.
in Referenced
Document
|
|||
3.1
|
Articles
of Incorporation
|
Form
10-K filed
March
8, 2007
|
3.1
|
|||
3.2
|
Bylaws
|
Form
10-Q/A filed
August
17, 2004
|
3.1
|
|||
10.1
|
Complete
translation of approval notification from Chang Hwa Bank Co., Ltd., for
loan extension on October 18, 2007
|
Form
10-K filed
March
31, 2008
|
10.1
|
|||
10.2
|
Guarantee
Agreement by and among Chang Hwa Bank Co., Ltd., Kid Castle Internet
Technology Corporation (Borrower), Min-Tan Yang (Guarantor) and Suang-Yi
Pai (Guarantor) on April 13, 2006
|
Form
10-K filed
March
31, 2008
|
10.2
|
|||
10.3
|
Acknowledgement
of Loan, Loan Agreement by and between First Sino Bank and Kid Castle
Educational Software Development Co., Ltd and guarantee by Kid Castle
Internet Technology Corporation (Guarantor) and Min-Tan Yang (Guarantor)
on April 20, 2007
|
Form
10-K filed
March
31, 2008
|
10.3
|
|||
10.4
|
Acknowledgement
of Loan, loan Agreement by and between Union Bank of Taiwan and Kid Castle
Internet Technology Corporation and guarantee by Min-Tan Yang (Guarantor)
and Suang-Yi Pai (Guarantor) on November 26, 2007
|
Form
10-K filed
March
31, 2008
|
10.4
|
|||
10.5
|
Equity
Transfer Agreement, by and between Sichuan Province Education
Institutional Service Center (Transferor) and Shanghai Kid Castle
Educational Info Constitution Co., Ltd (Transferee) on June, 30,
2007
|
Form
10-K filed
March
31, 2008
|
10.5
|
|||
10.6
|
Equity
Transfer Agreement, by and between LANBEISI Education & Culture
Industrial Co., Ltd (Transferor) and Shanghai Kid Castle Educational Info
Constitution Co., Ltd (Transferee) on May 10, 2007
|
Form
10-K filed
March
31, 2008
|
10.6
|
|||
10.7
|
Equity
Transfer Agreement, by and among Ai-Tung Sun ( Transferor ), Ying-Ji Lu
(Transferor), Shanghai Kid Castle Educational Info Constitution Co., Ltd (
Transferee ) and Kid Castle Educational Software Development Co., Ltd
(Transferee) on April 2, 2007
|
Form
10-K filed
March
31, 2008
|
10.7
|
|||
10.8
|
Equity
Transfer Agreement, by and between Hsin-Pei Sheng (Transferor) and
Shanghai Kid Castle Educational Info Constitution Co., Ltd (Transferee) on
June 1, 2007
|
Form
10-K filed
March
31, 2008
|
10.8
|
|||
14
|
Code
of Ethics
|
Form
10-K filed
April
15, 2005
|
14
|
|||
21
|
Subsidiaries
of the Company
|
Form
10-KSB filed
March
30, 2004
|
21
|
|||
31.1
|
Certification
of Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the
Securities Exchange Act of 1934
|
|||||
31.2
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the
Securities Exchange Act of 1934
|
|||||
32.1
|
Certifications
of Principal Executive Officer and Chief Financial Officer, pursuant to 18
U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002
|
|||||
Pages
|
||
Report
of Brock, Schechter & Polakoff, LLP
|
F-2
|
|
Consolidated
Balance Sheets as of December 31, 2008 and 2007
|
F-3
|
|
Consolidated
Statements of Operations for the years ended December 31, 2008, 2007, and
2006
|
F-4
|
|
Consolidated
Statements of Shareholders’ Equity for the years ended December 31, 2008,
2007, and 2006
|
F-5
|
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2008, 2007, and
2006
|
F-6
|
|
Notes
to Consolidated Financial Statements
|
F-8
|
December
31,
2008
|
December
31,
2007
|
|||||||
(Expressed
in U.S. Dollars)
|
||||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and bank balances
|
$ | 1,985,818 | $ | 1,238,212 | ||||
Bank
fixed deposits - pledged (Note 12)
|
2,847 | 363,562 | ||||||
Notes
and accounts receivable, net (Notes 3 and 20)
|
2,171,768 | 2,453,868 | ||||||
Inventories,
net (Note 4)
|
1,933,153 | 2,008,739 | ||||||
Other
receivables (Notes 5 and 20)
|
396,003 | 88,139 | ||||||
Prepayments
and other current assets (Note 6)
|
475,617 | 542,794 | ||||||
Pledged
notes receivable (Note 12)
|
416,238 | 557,983 | ||||||
Deferred
income tax assets (Note 7)
|
45,617 | 42,335 | ||||||
Total
current assets
|
7,427,061 | 7,295,632 | ||||||
Deferred
income tax assets (Note 7)
|
49,528 | 50,481 | ||||||
Interest
in associates (Note 8)
|
68,336 | 58,625 | ||||||
Property
and equipment, net (Note 9)
|
2,775,663 | 2,312,065 | ||||||
Intangible
assets, net of amortization (Note 10)
|
371,056 | 572,005 | ||||||
Long-term
notes receivable
|
356,901 | 420,636 | ||||||
Pledged
notes receivable (Note 12)
|
283,469 | 183,453 | ||||||
Other
assets
|
255,288 | 268,388 | ||||||
Total
assets
|
$ | 11,587,302 | $ | 11,161,285 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Bank
borrowings ― short-term and maturing within one year (Note 12)
|
$ | 242,879 | $ | 1,212,534 | ||||
Notes
and accounts payable (Note 19)
|
1,017,552 | 389,639 | ||||||
Accrued
expenses (Note 11)
|
1,617,717 | 985,764 | ||||||
Amounts
due to officers (Note 19)
|
-
|
-
|
||||||
Other
payables
|
270,458 | 573,237 | ||||||
Deposits
received (Note 13)
|
751,151 | 912,535 | ||||||
Receipts
in advance (Note 14)
|
2,305,980 | 2,372,403 | ||||||
Income
tax payable (Note 7)
|
$ | 39,115 | $ | 124,418 | ||||
Total
current liabilities
|
6,244,852 | 6,570,530 | ||||||
Bank
borrowings maturing after one year (Note 12)
|
1,583,968 | 1,752,776 | ||||||
Receipts
in advance (Note 14)
|
1,001,801 | 1,034,260 | ||||||
Deposits
received (Note 13)
|
839,295 | 680,694 | ||||||
Deferred
liability
|
41,775 | 38,787 | ||||||
Accrued
pension liabilities (Note 15)
|
446,038 | 401,893 | ||||||
Total
liabilities
|
10,157,729 | 10,478,940 | ||||||
Commitments
and contingencies (Note 16)
|
||||||||
Minority
interest
|
216,754 | 162,343 | ||||||
Shareholders’
equity
|
||||||||
Common
stock, no par share (Note 17):
|
||||||||
60,000,000
shares authorized; 25,000,000 shares issued and outstanding at December
31, 2008 and 2007, respectively.
|
8,592,138 | 8,592,138 | ||||||
Additional
paid-in capital
|
194,021 | 194,021 | ||||||
Legal
reserve
|
65,320 | 65,320 | ||||||
Accumulated
deficit (Note 18)
|
(6,340,449 | ) | (7,179,418 | ) | ||||
Accumulated
other comprehensive loss
|
(1,026,713 | ) | (932,027 | ) | ||||
Net
loss not recognized as pension cost
|
(271,498 | ) | (220,032 | ) | ||||
Total
shareholders’ equity
|
1,212,819 | 520,002 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 11,587,302 | $ | 11,161,285 |
Years
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
(Expressed
in U.S. Dollars)
|
||||||||||||
Operating
revenue (Note 21)
|
||||||||||||
Sales
of goods
|
$ | 7,905,949 | $ | 7,671,392 | $ | 6,774,260 | ||||||
Franchise
income
|
2,380,930 | 2,205,668 | 2,080,551 | |||||||||
Other
operating revenue
|
2,558,232 | 1,359,552 | 856,772 | |||||||||
Net
operating revenue
|
12,845,111 | 11,236,612 | 9,711,583 | |||||||||
Operating
costs (Note 21)
|
||||||||||||
Cost
of goods sold
|
(3,357,441 | ) | (3,154,509 | ) | (2,684,650 | ) | ||||||
Cost
of franchising
|
(368,061 | ) | (451,469 | ) | (337,986 | ) | ||||||
Other
operating costs
|
(1,777,862 | ) | (491,869 | ) | (616,102 | ) | ||||||
Total
operating costs
|
(5,503,364 | ) | (4,097,847 | ) | (3,638,738 | ) | ||||||
Gross
profit
|
7,341,747 | 7,138,765 | 6,072,845 | |||||||||
Advertising
costs
|
(22,735 | ) | (29,241 | ) | (21,833 | ) | ||||||
Other
operating expenses
|
(6,272,753 | ) | (5,342,216 | ) | (5,526,318 | ) | ||||||
Profit
from operations
|
1,046,259 | 1,767,308 | 524,694 | |||||||||
Interest
expense, net (Note 12)
|
(89,761 | ) | (90,299 | ) | (179,825 | ) | ||||||
Share
of profit (loss) of investments
|
5,109 | 27,007 | (39,489 | ) | ||||||||
Other
non-operating income (loss), net
|
24,789 | 552,611 | (153,803 | ) | ||||||||
Profit before
income taxes and minority interest income
|
986,396 | 2,256,627 | 151,577 | |||||||||
Income
taxes (expense) benefit (Note 7)
|
(106,215 | ) | (278,191 | ) | (173,325 | ) | ||||||
Income
(loss) after income taxes
|
880,181 | 1,978,436 | (21,748 | ) | ||||||||
Minority
interest income
|
(41,212 | ) | (101,287 | ) | (24,463 | ) | ||||||
Net
income (loss)
|
$ | 838,969 | $ | 1,877,149 | $ | (46,211 | ) | |||||
Income
(loss) per share — basic and diluted
|
$ | 0.034 | $ | 0.075 | $ | (0.002 | ) | |||||
Weighted-average
shares used to compute income (loss) per share — basic and
diluted
|
25,000,000 | $ | 25,000,000 | $ | 25,000,000 |
Common
Stock
|
Additional
|
Accumulated
Other
|
Net loss not
recognized
|
|||||||||||||||||||||||||||||
Number
of Shares
|
Amount
|
Paid-In
Capital
|
Legal
Reserve
|
Accumulated
Deficit
|
Comprehensive
Loss
|
as
pension cost
|
Total
|
|||||||||||||||||||||||||
(Expressed
in US Dollars)
|
||||||||||||||||||||||||||||||||
Balance,
January 1, 2006
|
18,999,703 | $ | 7,669,308 | $ | 194,021 | $ | 65,320 | $ | (9,010,356 | ) | $ | (244,864 | ) | — | $ | (1,326,571 | ) | |||||||||||||||
Net
loss for 2006
|
— | — | — | — | (46,211 | ) | — | — | (46,211 | ) | ||||||||||||||||||||||
Cumulative
translation adjustment
|
— | — | — | — | — | (85,849 | ) | — | (85,849 | ) | ||||||||||||||||||||||
Comprehensive
loss
|
(132,060 | ) | ||||||||||||||||||||||||||||||
Repayment
of a liability by issuance of common stock
|
6,000,297 | 922,830 | — | — | — | — | — | 922,830 | ||||||||||||||||||||||||
Net
loss not recognized as pension cost
|
— | — | — | — | — | — | (98,952 | ) | (98,952 | ) | ||||||||||||||||||||||
Balance,
December 31, 2006
|
25,000,000 | 8,592,138 | 194,021 | 65,320 | (9,056,567 | ) | (330,713 | ) | (98,952 | ) | (634,753 | ) | ||||||||||||||||||||
Net
income for 2007
|
— | — | — | — | 1,877,149 | — | — | 1,877,149 | ||||||||||||||||||||||||
Cumulative
translation adjustment
|
— | — | — | — | — | (601,314 | ) | — | (601,314 | ) | ||||||||||||||||||||||
Comprehensive
income
|
1,275,835 | |||||||||||||||||||||||||||||||
Net
loss not recognized as pension cost
|
— | — | — | — | — | — | (121,080 | ) | (121,080 | ) | ||||||||||||||||||||||
Balance,
December 31, 2007
|
25,000,000 | 8,592,138 | 194,021 | 65,320 | (7,179,418 | ) | (932,027 | ) | (220,032 | ) | 520,002 | |||||||||||||||||||||
Net
income for 2008
|
— | — | — | — | 838,969 | — | — | 838,969 | ||||||||||||||||||||||||
Cumulative
translation adjustment
|
― | ― | ― | ― | ― | (94,686 | ) | — | (94,686 | ) | ||||||||||||||||||||||
Comprehensive
income
|
744,283 | |||||||||||||||||||||||||||||||
Net
loss not recognized as pension cost
|
― | ― | ― | ― | ― | ― | (51,466 | ) | (51,466 | ) | ||||||||||||||||||||||
Balance,
December 31, 2008
|
25,000,000 | 8,592,138 | 194,021 | 65,320 | (6,340,449 | ) | (1,026,713 | ) | (271,498 | ) | 1,212,819 |
Years Ended December
31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
(Expressed in US
Dollars)
|
||||||||||||
Cash
flows from operating activities
|
||||||||||||
Net
income (loss)
|
$ | 838,969 | $ | 1,877,149 | $ | (46,211 | ) | |||||
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities
|
||||||||||||
Depreciation
of property and equipment
|
357,604 | 253,620 | 215,249 | |||||||||
Write-off
of goodwill
|
44,155 | 20,909 | ― | |||||||||
Amortization
of intangible assets
|
171,315 | 164,488 | 166,106 | |||||||||
Allowance
for sales returns
|
(2,050 | ) | 3,509 | (20,814 | ) | |||||||
Allowance
for doubtful debts
|
107,589 | 31,642 | 363,687 | |||||||||
Provision
for (reversal of) loss on inventory obsolescence and slow-moving
items
|
(11,512 | ) | (451,846 | ) | 17,755 | |||||||
Share
of loss (income) of investments in associates
|
(5,109 | ) | (27,007 | ) | 39,489 | |||||||
Loss
on disposal of property and equipment
|
715 | 2,737 | ― | |||||||||
Minority
interest income
|
41,212 | 101,287 | 24,463 | |||||||||
(Increase)/decrease
in:
|
||||||||||||
Notes
and accounts receivable
|
229,945 | (44,243 | ) | (362,561 | ) | |||||||
Inventories
|
44,524 | 106,841 | 431,898 | |||||||||
Other
receivables
|
(542,949 | ) | 239,323 | 743,006 | ||||||||
Prepayments
and other current assets
|
58,062 | (373,143 | ) | 273,531 | ||||||||
Deferred
income tax assets
|
(4,593 | ) | 62,555 | (35,164 | ) | |||||||
Other
assets
|
7,563 | 50,875 | 336,099 | |||||||||
Increase/(decrease)
in:
|
||||||||||||
Notes
and accounts payable
|
669,015 | (410,869 | ) | (600,254 | ) | |||||||
Accrued
expenses
|
684,510 | (7,240 | ) | 425,041 | ||||||||
Other
payables
|
(259,316 | ) | 57,134 | (900,934 | ) | |||||||
Receipts
in advance
|
(25,617 | ) | (319,692 | ) | 169,592 | |||||||
Income
taxes payable
|
(86,787 | ) | (19,885 | ) | 20,438 | |||||||
Deposits
received
|
33,906 | 201,194 | 512,377 | |||||||||
Accrued
pension liabilities
|
661 | (11,478 | ) | 474 | ||||||||
Net
cash provided by operating activities
|
2,351,812 | 1,507,860 | 1,773,267 | |||||||||
Cash
flows from investing activities
|
||||||||||||
Amount
due from goodwill
|
― | (215,396 | ) | ― | ||||||||
Purchase
of property and equipment
|
(901,262 | ) | (329,085 | ) | (149,424 | ) | ||||||
Proceeds
from disposal of property and equipment
|
2,202 | 119 | ― | |||||||||
Net
cash acquired from acquisition of subsidiary
|
― | 58,834 | ― |
Years
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
(Expressed
in US Dollars)
|
||||||||||||
Change
in investments in associated company
|
― | (140,437 | ) | ― | ||||||||
Prepayment
of long-term investments
|
― | (859,797 | ) | ― | ||||||||
Bank
fixed deposits — pledged
|
370,747 | (284,201 | ) | 46,593 | ||||||||
Pledged
notes receivable
|
26,721 | (290,895 | ) | 773,849 | ||||||||
Net
cash (used in) provided by investing activities
|
(501,592 | ) | (2,060,858 | ) | 671,018 | |||||||
Cash
flows from financing activities
|
||||||||||||
Proceeds
from bank borrowings
|
$ | 80,879 | $ | 1,912,234 | $ | 213,357 | ||||||
Repayment
of bank borrowings
|
(1,208,981 | ) | (759,304 | ) | (1,609,571 | ) | ||||||
(Repayment
of loan) borrowings from officers/shareholders
|
136,837 | (495,803 | ) | (1,110,555 | ) | |||||||
Issuance
of common stock
|
― | ― | 922,830 | |||||||||
Net
cash (used in) provided by financing activities
|
(991,265 | ) | 657,127 | (1,583,939 | ) | |||||||
Net
increase in cash and cash equivalents
|
858,955 | 104,129 | 860,346 | |||||||||
Effect
of exchange rate changes on cash and cash equivalents
|
(111,349 | ) | (285,790 | ) | (53,864 | ) | ||||||
Cash
and cash equivalents at beginning of year
|
1,238,212 | 1,419,873 | 613,391 | |||||||||
Cash
and cash equivalents at end of year
|
$ | 1,985,818 | $ | 1,238,212 | $ | 1,419,873 | ||||||
Supplemental
disclosure of cash flow information
|
||||||||||||
Interest
paid
|
$ | 102,003 | $ | 95,300 | $ | 107,696 | ||||||
Income
taxes paid
|
$ | 130,308 | $ | 283,397 | $ | 169,797 | ||||||
Estimated
Useful Life
(In Years)
|
||||
Land
|
Indefinite
|
|||
Buildings
|
50 | |||
Furniture
and fixtures
|
3-10 | |||
Transportation
equipment
|
2.5-5 | |||
Miscellaneous
equipment
|
5-10 |
December 31,
2008
|
December 31,
2007
|
|||||||
Accounts
receivable
|
||||||||
—
Third parties
|
$ | 2,492,199 | $ | 2,757,425 | ||||
—
Related parties (Note 19 B(iv))
|
183,597 | 150,363 | ||||||
Total
|
2,675,796 | 2,907,788 | ||||||
Less:
Allowance for doubtful accounts and sales returns (Note)
|
(504,028 | ) | (453,920 | ) | ||||
Notes
and accounts receivable, net
|
$ | 2,171,768 | $ | 2,453,868 |
December 31,
2008
|
December 31,
2007
|
|||||||
Work
in progress
|
$ | 109.163 | $ | 180,985 | ||||
Finished
goods and other merchandise
|
2,130,116 | 2,151,962 | ||||||
2,239,279 | 2,332,947 | |||||||
Less:
Allowance for obsolete inventories
|
(306,126 | ) | (324,208 | ) | ||||
$ | 1,933,153 | $ | 2,008,739 |
December 31,
2008
|
December 31,
2007
|
|||||||
Advances
to staff
|
$ | 90,521 | $ | 87,188 | ||||
Other
receivables
|
304,416 | 633 | ||||||
394,937 | 87,821 | |||||||
Other
receivables — related parties (Note 19 B(v))
|
1,066 | 318 | ||||||
$ | 396,003 | $ | 88,139 |
December 31,
2008
|
December 31,
2007
|
|||||||
Prepayments
|
$ | 467,414 | $ | 523,199 | ||||
Temporary
payments
|
62 | 15,598 | ||||||
Prepaid
interest
|
—
|
2,713 | ||||||
Others
|
8,141 | 1,284 | ||||||
$ | 475,617 | $ | 542,794 |
Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Income
taxes expense (benefit) consisted of:
|
|
|
|
|||||||||
Income
taxes
|
$ | 110,808 | $ | 215,636 | $ | 143,771 | ||||||
Deferred
income taxes
|
(4,593 | ) | 62,555 | 29,554 | ||||||||
Tax
on undistributed earnings (Note 17)
|
― | ― | — | |||||||||
$ | 106,215 | $ | 278,191 | $ | 173,325 |
Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Income
taxes (benefit) expense calculated on applicable statutory tax
rates
|
$ | 95,145 | $ | 92,165 | $ | (64,236 | ) | |||||
Lower
effective income tax rates of other countries
|
(3,446 | ) | 21,013 | 8,446 | ||||||||
Valuation
allowance
|
― | ― | — | |||||||||
Non-taxable
income
|
― | ― | — | |||||||||
Non-deductible
expenses
|
14,516 | 165,013 | 229,115 | |||||||||
Tax
on undistributed earnings
|
― | ― | — | |||||||||
Income
taxes expense (benefit) as recorded in statement of
operations
|
$ | 106,215 | $ | 278,191 | $ | 173,325 |
December 31,
2008
|
December 31,
2007
|
|||||||
Deferred
income tax assets - current assets
|
||||||||
Allowance
for sales returns and discounts
|
$ | 2,031 | $ | 2,589 | ||||
Allowance
for doubtful debts
|
4,504 | 592 | ||||||
Allowance
for obsolete inventories
|
39,068 | 37,475 | ||||||
Future
benefit of tax losses
|
233,977 | 221,504 | ||||||
Others
|
14 | 1,679 | ||||||
279,594 | 263,839 | |||||||
Less:
Valuation allowance
|
(233,977 | ) | (221,504 | ) | ||||
$ | 45,617 | $ | 42,335 | |||||
Deferred
income tax assets - non-current assets
|
||||||||
Provision
for pension fund
|
45,757 | 46,625 | ||||||
Amortization
of intangible assets
|
74,166 | 155,658 | ||||||
Provision
for diminution in value of long-term investment
|
3,771 | 3,856 | ||||||
123,694 | 206,139 | |||||||
Less:
Valuation allowance
|
(74,166 | ) | (155,658 | ) | ||||
$ | 49,528 | $ | 50,481 | |||||
Total
deferred income tax assets
|
$ | 95,145 | $ | 92,816 |
December 31,
2008
|
December 31,
2007
|
|||||||
21
st
Century Kid Castle Language and Education Center (“Education Center”)
(Note (i))
|
||||||||
Investment
cost
|
$ | 109,628 | $ | 101,787 | ||||
Share
of loss
|
(42,696 | ) | (39,641 | ) | ||||
$ | 66,932 | $ | 62,146 | |||||
Tianjin
Kid Castle Educational Investment Consulting Co., Ltd. (“Tianjin
Consulting”) (Note (ii))
|
||||||||
Investment
cost
|
$ | 102,319 | $ | 95,000 | ||||
Share
of loss
|
(100,915 | ) | (98,521 | ) | ||||
$ | 1,404 | $ | (3,521 | ) | ||||
$ | 68,336 | $ | 58,625 |
(i)
|
In
October 2003, the Group obtained the government’s approval to co-found
Education Center with 21st
Century Publishing House in the PRC. In 2004, Education Center registered
the total capital as RMB1,500,000, and KCES and 21st
Century Publishing House each owns 50% of the investee. It has been
determined that the Group has significant influence and should therefore
account for its investee on the equity
method.
|
(ii)
|
On
April 1, 2004, the Group signed a joint venture agreement with Tianjin
Foreign Enterprises & Experts Service Corp., in Tianjin City, PRC.
Pursuant to this joint venture agreement, the Group and Tianjin Foreign
Enterprises & Experts Service Corp. each owns a 50% interest in
Tianjin Kid Castle Educational Investment Consulting Co., Ltd. It has been
determined that the Group has significant influence over its investee and
accordingly the investment is accounted for under the equity method. For
the year ended December 31, 2008, the Group recognized investment income
of $5,197 and recognized investment income of $11,967 for the year ended
December 31, 2007, accounted for under the equity method, in Tianjin
Consulting.
|
December 31,
2008
|
December 31,
2007
|
|||||||
Freehold
land
|
$ | 554,227 | $ | 566,691 | ||||
Buildings
|
905,087 | 925,440 | ||||||
Furniture
and fixtures
|
2,033,607 | 1,485,235 | ||||||
Transportation
equipment
|
269,724 | 231,791 | ||||||
Miscellaneous
equipment
|
405,202 | 372,874 | ||||||
Prepayment
for equipment
|
189,221 |
—
|
||||||
4,357,068 | 3,582,031 | |||||||
Less:
Accumulated depreciation
|
(1,581,405 | ) | (1,269,966 | ) | ||||
$ | 2,775,663 | $ | 2,312,065 |
December 31,
2008
|
December 31,
2007
|
|||||||
Gross
carrying amount
|
||||||||
Franchise
|
$ | 1,026,455 | $ | 1,049,538 | ||||
Copyrights
|
603,391 | 616,960 | ||||||
Goodwill
|
235,039 | 218,227 | ||||||
1,864,885 | 1,884,725 | |||||||
Less:
Accumulated amortization
|
||||||||
Franchise
|
(898,148 | ) | (813,392 | ) | ||||
Copyrights
|
(527,967 | ) | (478,144 | ) | ||||
(1,426,115 | ) | (1,291,536 | ) | |||||
Less:
impairment of goodwill
|
||||||||
Goodwill
|
(67,714 | ) | (21,184 | ) | ||||
(67,714 | ) | (21,184 | ) | |||||
$ | 371,056 | $ | 572,005 |
2009
|
171,315
|
|||
2010
|
32,416
|
|||
$
|
203,731
|
December 31,
2008
|
December 31,
2007
|
|||||||
Accrued
compensation
|
$ | 519,399 | $ | 423,337 | ||||
Accrued
commission
|
66,373 |
—
|
||||||
Accrued
value-add-in tax
|
490,334 |
—
|
||||||
Accrued
professional fee
|
292,019 | 253,388 | ||||||
Accrued
production cost
|
83,907 | 86,014 | ||||||
Others
|
165,685 | 223,025 | ||||||
$ | 1,617,717 | $ | 985,764 |
Notes
|
December 31,
2008
|
December 31,
2007
|
|||||||
Bank
term loans
|
(i ) | $ | 514,471 | $ | 580,553 | ||||
Short-term
unsecured bank loans
|
(ii ) |
—
|
1,027,446 | ||||||
Mid-term
secured bank loan
|
(iii ) | 1,312,376 | 1,357,311 | ||||||
1,826,847 | 2,965,310 | ||||||||
Less:
Balances maturing within one year included in current liabilities bank
term loans
|
76,946 | 185,088 | |||||||
Short-term
unsecured bank loans
|
— | 1,027,446 | |||||||
Mid-term
secured bank loan
|
165,933 | — | |||||||
242,879 | 1,212,534 | ||||||||
Bank
borrowings maturing after one year
|
1,583,968 | $ | 1,752,776 |
(i)
|
The balance
represents discounting notes receivable loans with the bank using
post-dated checks totaling $755,824 and $753,962 received from franchises
and also collateralized by the Group’s bank deposits of $2,839 and $8,067
as of December 31, 2008 and 2007, respectively. The repayment dates of the
loans coincided with the maturity dates of the corresponding pledged
post-dated checks, and was extended on October 18, 2007. The weighted
average interest rates were 5.71 % and 5.85 % per annum as of December 31,
2008 and 2007, respectively.
|
(ii)
|
In
March 2005, KCIT obtained an unsecured short-term loan in the amount of
$304,553, which is guaranteed by two directors and shareholders of the
Group. The loan bears interest at the Taiwan basic borrowing rate plus
1.3% per annum and was extended on April 11, 2007 and October 18, 2007.
The short-term loan is repayable in 36 equal monthly installments. The
last installment will be due on March 19, 2008. The loan was fully repaid
on April 10, 2008.
|
(iii)
|
In
February 2005, KCIT obtained a new bank loan of $456,830, which bears
interest at 6% per annum and is repayable in 36 equal monthly
installments. The last installment due on February 2, 2008, was
collateralized by notes receivables approximating 30% of the loan balance,
and guaranteed by two directors of the Group. The loan was fully repaid on
January 9, 2008.
|
December 31,
2008
|
December 31,
2007
|
|||||||
Deposits
received
|
$ | 1,590,446 | $ | 1,593,229 | ||||
Less:
Amount refundable within one year included in current
liabilities
|
(751,151 | ) | (912,535 | ) | ||||
Amount
due after one year
|
$ | 839,295 | $ | 680,694 |
Notes
|
December
31,
2008
|
December
31,
2007
|
|||||||
Current
liabilities:
|
|||||||||
Sales
deposits received
|
(i ) | $ | 277,823 | $ | 303,258 | ||||
Franchise
income received
|
(ii ) | 1,480,947 | 1,456,267 | ||||||
Subscription
fees received
|
(iii ) | 471,088 | 516,136 | ||||||
Related
parties (Note 19 B(vii))
|
414 | — | |||||||
Other
|
75,708 | 96,742 | |||||||
2,305,980 | 2,372,403 | ||||||||
Long-term
liabilities:
|
|||||||||
Franchise
income received
|
(ii ) | 1,001,801 | 1,034,260 | ||||||
Other
|
— | — | |||||||
1,001,801 | 1,034,260 | ||||||||
$ | 3,307,781 | $ | 3,406,663 |
(i)
|
The
balance represents receipts in advance from customers for goods to be sold
to them.
|
(ii)
|
The
balance represents franchise income received in advance which is
attributable to the periods after the respective year end date in which
the Group is obliged to provide training to teachers of the franchises and
marketing material and to sell course material at the agreed price in the
franchise agreements.
|
(iii)
|
The
balance represents subscription fees received in advance for subscription
of magazines published by the
Group.
|
Years
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Service
cost
|
$ | — | $ | — | $ | — | ||||||
Interest
cost
|
15,887 | 12,911 | 12,214 | |||||||||
Actual
return on plan assets
|
(3,180 | ) | (2,092 | ) | (2,425 | ) | ||||||
Amortization
of unrecognized loss
|
9,855 | 3,227 | 2,955 | |||||||||
Net
periodic pension cost
|
$ | 22,562 | $ | 14,046 | $ | 12,744 |
December
31,
2008
|
December
31,
2007
|
|||||||
Accumulated
benefit obligation at end of year
|
$ | 508,472 | $ | 371,675 | ||||
Projected
benefit obligation at beginning of year
|
529,570 | 368,883 | ||||||
Translation
reserve
|
(6,674 | ) | (1,135 | ) | ||||
Service
cost on benefits earned during the period
|
— | — | ||||||
Member
contributions
|
— | — | ||||||
Interest
cost
|
22,562 | 14,046 | ||||||
Actuarial
(gain)/loss
|
65,966 | 126,678 | ||||||
Benefits
paid
|
— | — | ||||||
Projected
benefit obligation at end of year
|
$ | 611,424 | $ | 508,472 |
December
31,
2008
|
December
31,
2007
|
|||||||
Fair
value of plan assets at beginning of year
|
$ | 111,788 | $ | 84,312 | ||||
Translation
reserve
|
(4,639 | ) | (633 | ) | ||||
Actual
return on plan assets
|
4,259 | 2,585 | ||||||
Employer
contribution
|
21,901 | 25,524 | ||||||
Employee
contribution
|
— | — | ||||||
Benefits
paid
|
— | — | ||||||
Fair
value of plan assets at end of year
|
$ | 142,587 | $ | 111,788 | ||||
Funded
status
|
$ | (468,837 | ) | $ | (396,683 | ) | ||
Unrecognized
net transition amount
|
— | — | ||||||
Unrecognized
prior service cost
|
(285,375 | ) | (220,032 | ) | ||||
Unrecognized
net actuarial (gain)/loss
|
285,375 | 220,032 | ||||||
Net
amount recognized
|
$ | (468,837 | ) | $ | (396,683 | ) |
December
31,
2008
|
December
31,
2007
|
|||||||
Discount
rate
|
3.00 | % | 3.50 | % | ||||
Salary
increase rate
|
3.00 | % | 2.00 | % | ||||
Expected
return on plan assets
|
2.50 | % | 2.50 | % |
Years
ended December 31,
|
||||
$
|
—
|
|||
2010
|
—
|
|||
2011
|
22,432
|
|||
2012
|
26,674
|
|||
2013
|
8,156
|
|||
Years
2014 to 2018
|
$
|
79,467
|
||
$
|
136,729
|
Years
ended December 31,
|
||||
2009
|
$
|
321,550
|
||
2010
|
201,301
|
|||
2011
|
570,343
|
|||
2012
|
378,403
|
|||
2013
|
155,932
|
|||
Years
2014 to 2017
|
$
|
228,496
|
||
$
|
1,856,025
|
Names
of related parties
|
Relationship
with the Company
|
|
Mr.
Min-Tan Yang
|
Director
and chief executive officer of the Company since November 2,
2005.
|
|
Mr.
Suang-Yi Pai
|
Director
and chairman of the board since November 2, 2005.
|
|
Mr.
Ping-Hsiung Wang
|
Director
since April 8, 2008.
|
|
Taipei
Country Private Kid’s Castle Yin Cyun Preschool (“TCP Yin
Cyun”)
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Yin
Cyun Language & Computer School ("Yin Cyun Language")
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Taipei
Country Private Yin Tzu Preschool (“TCP Yin Tzu”)
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Private
Kuan Lung Short Term Language Cram School (“Kuan Lung
Language”)
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Taipei
City Private Chu Sheng Preschool (“TCP Chu Sheng”)
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Taipei
Country Private Chu Yao Preschool (“TCP Chu Yao”)
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Private
Chu Yao Language & Computer School (“Chu Yao
Language”)
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Private
Liang Yu Language & Computer School ("Liang Yu
Language")
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Hsin
Chu Country Private Wei Keng Preschool (“Wei Keng
Preschool”)
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Private
Wei Keng Short Term Language Cram School (“Wei Keng
Language”)
|
Its
chairman of the board of directors is Mr. Min-Tan Yang.
|
|
Taipei
Country Private Syue Cheng Preschool (“Syue Cheng
Preschool”)
|
Its
chairman of the board of directors is Mr. Ping-Hsiung
Wang.
|
|
Jiangxi
21 st
Century Kid Castle Culture Media Co., Ltd (“Culture
Media”)
|
An
investment accounted for under the equity method before July 2, 2004. It
has become a consolidated entity after July 2, 2004.
|
|
21
st
Century Kid Castle Language and Education Center (“Education
Center”)
|
An
investment accounted for under the equity method.
|
|
Tianjin
Kid Castle Educational Investment Consulting Co., Ltd. (“Tianjin
Consulting”)
|
An
investment accounted for under the equity
method.
|
Years
Ended December 31,
|
||||||||||||
|
2008
|
2007
|
2006
|
|||||||||
(i)Sales
to:
|
||||||||||||
—
TCP Yin Cyun
|
$ | 134,931 | $ | 135,139 | 59,669 | |||||||
—
Yin Cyun Language
|
47,785 | 40,687 | 37,735 | |||||||||
—
TCP Yin Tzu
|
80,581 | 69,205 | 30,100 | |||||||||
—
Liang Yu Language
|
50,828 | 43,293 | 48,490 | |||||||||
—
Kuan Lung Language
|
26,224 | 23,332 | 18,401 | |||||||||
—
TCP Chu Sheng
|
14,913 | 11,506 | 9,026 | |||||||||
—
TCP Chu Yao
|
56,016 | 57,053 | 25,614 | |||||||||
—
Chu Yao Language
|
8,289 | — | — | |||||||||
—
Liang Yu Language
|
50,828 | — | — | |||||||||
—
Wei Keng Preschool
|
54,531 | — | — | |||||||||
—
Wei Keng Language
|
6,478 | — | — | |||||||||
—
Syue Cheng Preschool
|
30,676 | — | — | |||||||||
—
Education Center
|
49,290 | 48,247 | 50,663 | |||||||||
—
Tianjin Consulting
|
35,173 | 29,633 | 43,721 | |||||||||
$ | 646,543 | $ | 458,095 | $ | 385,529 | |||||||
(ii)
Franchise income
|
||||||||||||
TCP
Yin Cyun
|
20,767 | 13,103 | 6,328 | |||||||||
TCP
Yin Tzu
|
10,087 | 2,848 | 11,046 | |||||||||
Liang
Yu Language
|
5,074 | 2,436 | 2,460 | |||||||||
Kuang
Lung Language
|
7,849 | 4,796 | 2,075 | |||||||||
TCP
Chu Sheng
|
20,767 | 13,103 | 6,328 | |||||||||
TCP
Chu Yao
|
20,767 | 13,103 | 6,328 | |||||||||
Wei
Keng Preschool
|
1,975 | — | — | |||||||||
Wei
Keng Language
|
4,043 | — | — | |||||||||
Syue
Cheng Preschool
|
13,647 | — | — | |||||||||
$ | 104,976 | $ | 49,389 | $ | 34,565 |
(iii)
|
The
two directors, Suang Yi Pai and Min Tan Yang, have personally guaranteed
certain bank loans and borrowings. Please see the details as described in
Note 12 - Borrowings.
|
(iv)
|
Accounts
and notes receivable — related
parties:
|
Name
of Related Parties
|
December
31,
2008
|
December
31,
2007
|
||||||
—
TCP Yin Cyun
|
52,026 | 57,018 | ||||||
—
Yin Cyun Language
|
7,698 | 6,751 | ||||||
—
TCP Yin Tzu
|
33,709 | 32,480 | ||||||
—
Liang Yu Language
|
9,069 | 12,806 | ||||||
—
Kuang Lung Language
|
2,559 | 3,924 | ||||||
—
TCP Chu Sheng
|
4,874 | 11,711 | ||||||
—
TCP Chu Yao
|
23,062 | 25,300 | ||||||
—
Wei Keng Language
|
26,651 | — | ||||||
—
Wei Keng Preschool
|
3,990 | — | ||||||
—
Syue Cheng Preschool
|
19,959 | — | ||||||
$ | 183,597 | $ | 150,363 |
(v)
|
Other
receivables — related parties:
|
Name
of Related Parties
|
December
31,
2008
|
December
31,
2007
|
||||||
Education
Center (Note 1)
|
$ | 325 | $ | 300 | ||||
Tianjin
Consulting (Note 2)
|
741 | 18 | ||||||
$ | 1,066 | $ | 318 |
1.
|
Education
Center was founded in October 2003. The amount due from this related party
is mainly inventory purchases paid by the Group on behalf of Education
Center. The amount due has no fixed repayment term and bears no
interest.
|
2.
|
Tianjin
Consulting was incorporated in April 2004. The Group paid certain
pre-operating costs on behalf of Tianjin Consulting. The amount due from
this related party has no fixed repayment term and bears no
interest.
|
Name
of Related Parties
|
December
31,
2008
|
December
31,
2007
|
||||||
|
||||||||
Tianjin
Consulting
|
$ | — | $ | 250 | ||||
Education
Center
|
— | 319 | ||||||
$ | — | $ | 569 |
Name
of Related Parties
|
December
31,
2008
|
December
31,
2007
|
||||||
|
||||||||
Tianjin
Consulting
|
$ | 171 | $ | 436 | ||||
Education
Center
|
243 | 130 | ||||||
$ | 414 | $ | 566 |
Name
of Related Parties
|
December
31,
2008
|
December
31,
2007
|
||||||
Mr.
Min-Tan Yang (note 1)
|
$ | — | $ | 40,713 | ||||
$ | — | $ | 40,713 |
A.
|
For
the year ended December 31, 2008
|
Taiwan
|
The
PRC
|
Total
|
Corporate
|
Eliminations
|
Consolidated
|
|||||||||||||||||||
REVENUE
|
||||||||||||||||||||||||
External
revenue
|
$ | 6,382,634 | $ | 6,462,477 | $ | 12,845,111 | $ | — | $ | — | $ | 12,845,111 | ||||||||||||
Inter-segment
revenue
|
— | 1,262,723 | 1,262,723 | — | (1,262,723 | ) | — | |||||||||||||||||
$ | 6,382,634 | $ | 7,725,200 | $ | 14,107,834 | $ | — | $ | (1,262,723 | ) | $ | 12,845,111 | ||||||||||||
DEPRECIATION
AND AMORTIZATION
|
$ | 282,813 | $ | 246,106 | $ | 528,919 | $ | — | $ | — | $ | 528,919 | ||||||||||||
SEGMENT
RESULTS
|
||||||||||||||||||||||||
Profit
(loss) form operations
|
$ | 425,436 | $ | 771,709 | $ | 1,197,145 | $ | (150,886 | ) | $ | — | $ | 1,046,259 | |||||||||||
Interest
income
|
5,724 | 6,507 | 12,231 | 11 | — | 12,242 | ||||||||||||||||||
Interest
expense
|
(87,343 | ) | (14,660 | ) | (102,003 | ) | — | — | (102,003 | ) | ||||||||||||||
Share
of profit of associates
|
— | 5,109 | 5,109 | — | — | 5,109 | ||||||||||||||||||
Other
non-operating income (loss), net
|
(104,033 | ) | (96,604 | ) | (200,637 | ) | — | 225,426 | 24,789 | |||||||||||||||
Profit
(loss) before income taxes
|
$ | 239,784 | $ | 672,061 | $ | 911,845 | $ | (150,875 | ) | $ | 225,426 | $ | 986,396 | |||||||||||
Income
taxes
|
(94,968 | ) | (11,097 | ) | (106,065 | ) | (150 | ) | (106,215 | ) | ||||||||||||||
Minority
interest income
|
— | (41,212 | ) | (41,212 | ) | — | — | (41,212 | ) | |||||||||||||||
Net
income (loss)
|
$ | 144,816 | $ | 619,752 | $ | 764,568 | $ | (151,025 | ) | $ | 225,426 | $ | 838,969 | |||||||||||
Capital
expenditures
|
$ | 293,017 | $ | 608,245 | $ | 901,262 | $ | — | $ | — | $ | 901,262 |
December
31, 2008
|
December
31, 2008
|
December
31, 2008
|
December
31, 2008
|
December
31, 2008
|
December
31, 2008
|
|||||||||||||||||||
Total
assets
|
$ | 6,840,662 | $ | 5,305,329 | $ | 12,145,991 | $ | 2,860 | $ | (561,549 | ) | $ | 11,587,302 |
B.
|
For
the year ended December 31, 2007
|
Taiwan
|
The
PRC
|
Total
|
Corporate
|
Eliminations
|
Consolidated
|
|||||||||||||||||||
REVENUE
|
||||||||||||||||||||||||
External
revenue
|
$ | 6,359,385 | $ | 4,877,227 | $ | 11,236,612 | $ | — | $ | — | $ | 11,236,612 | ||||||||||||
Inter-segment
revenue
|
— | 319,885 | 319,885 | — | (319,885 | ) | — | |||||||||||||||||
$ | 6,359,385 | $ | 5,197,112 | $ | 11,556,497 | $ | — | $ | (319,885 | ) | $ | 11,236,612 | ||||||||||||
DEPRECIATION
AND AMORTIZATION
|
$ | 288,687 | $ | 129,421 | $ | 418,108 | $ | — | $ | — | $ | 418,108 | ||||||||||||
SEGMENT
RESULTS
|
||||||||||||||||||||||||
Profit
(loss) form operations
|
$ | 510,106 | $ | 1,364,078 | $ | 1,874,184 | $ | (106,876 | ) | $ | — | $ | 1,767,308 | |||||||||||
Interest
income
|
14,536 | 4,101 | 18,637 | 23 | — | 18,660 | ||||||||||||||||||
Interest
expense
|
(84,755 | ) | (10,545 | ) | (95,300 | ) | (13,659 | ) | — | (108,959 | ) | |||||||||||||
Share
of profit of associates
|
— | 27,007 | 27,007 | — | — | 27,007 | ||||||||||||||||||
Other
non-operating income (loss), net
|
196,788 | 236,997 | 433,785 | 15,642 | 103,184 | 552,611 | ||||||||||||||||||
Profit
(loss) before income taxes
|
$ | 636,675 | $ | 1,621,638 | $ | 2,258,313 | $ | (104,870 | ) | $ | 103,184 | $ | 2,256,627 | |||||||||||
Income
taxes
|
(257,177 | ) | (20,264 | ) | (277,441 | ) | (750 | ) | (278,191 | ) | ||||||||||||||
Minority
interest income
|
— | (101,287 | ) | (101,287 | ) | — | — | (101,287 | ) | |||||||||||||||
Net
income (loss)
|
$ | 379,498 | $ | 1,500,087 | $ | 1,879,585 | $ | (105,620 | ) | $ | 103,184 | $ | 1,877,149 | |||||||||||
Capital
expenditures
|
$ | 40,904 | $ | 754,861 | $ | 795,765 | $ | — | $ | — | $ | 795,765 |
December
31, 2007
|
December
31, 2007
|
December
31, 2007
|
December
31, 2007
|
December
31, 2007
|
December
31, 2007
|
|||||||||||||||||||
Total
assets
|
$ | 7,495,418 | $ | 4,063,399 | $ | 11,558,817 | $ | 2,597 | $ | (400,129 | ) | $ | 11,161,285 |
|
Taiwan
|
The
PRC
|
Total
|
Corporate
|
Eliminations
|
Consolidated
|
||||||||||||||||||
REVENUE
|
||||||||||||||||||||||||
External
revenue
|
$ | 6,095,296 | $ | 3,616,287 | 9,711,583 | $ | — | $ | — | $ | 9,711,583 | |||||||||||||
Inter-segment
revenue
|
458,071 | — | 458,071 | — | (458,071 | ) | — | |||||||||||||||||
$ | 6,553,368 | $ | 3,616,287 | $ | 10,169,655 | $ | — | $ | (458,071 | ) | $ | 9,711,583 | ||||||||||||
DEPRECIATION
AND AMORTIZATION
|
$ | 325,823 | $ | 55,532 | $ | 381,355 | $ | — | $ | — | $ | 381,355 | ||||||||||||
SEGMENT
RESULTS
|
||||||||||||||||||||||||
Profit
(loss) form operations
|
$ | 121,008 | $ | 851,670 | $ | 972,678 | $ | (447,984 | ) | $ | — | $ | 524,694 | |||||||||||
Interest
income
|
6,301 | 7,775 | 14,076 | — | — | 14,076 | ||||||||||||||||||
Interest
expense
|
(102,588 | ) | (5,108 | ) | (107,696 | ) | (86,205 | ) | — | (193,901 | ) | |||||||||||||
Share
of profit of associates
|
— | (39,489 | ) | (39,489 | ) | — | — | (39,489 | ) | |||||||||||||||
Other
non-operating income (loss), net
|
41,409 | (188,957 | ) | (147,548 | ) | (18,028 | ) | 11,773 | (153,803 | ) | ||||||||||||||
Profit
(loss) before income taxes
|
$ | 66,101 | $ | 508,793 | $ | 574,894 | $ | (512,911 | ) | $ | 89,594 | $ | 151,577 | |||||||||||
Income
taxes
|
(161,351 | ) | (8,446 | ) | (169,797 | ) | (3,528 | ) | (173,325 | ) | ||||||||||||||
Minority
interest income
|
— | (24,463 | ) | (24,463 | ) | — | — | (24,463 | ) | |||||||||||||||
Net
income (loss)
|
$ | (95,250 | ) | $ | 475,884 | $ | 380,634 | $ | (516,439 | ) | $ | (89,594 | ) | $ | (46,211 | ) | ||||||||
Capital
expenditures
|
$ | 13,352 | $ | 15,478 | $ | 28,830 | $ | — | $ | — | $ | 28,830 |
December
31, 2006
|
December
31, 2006
|
December
31, 2006
|
December
31, 2006
|
December 31,
2006
|
December 31,
2006
|
|||||||||||||||||||
Total
assets
|
$ | 7,409,359 | $ | 1,960,446 | $ | 9,369,805 | $ | 359,772 | $ | (356,354 | ) | $ | 9,373,223 |
None.
|