Nevada
|
88-0409164
|
|
(State
or other jurisdiction of incorporation)
|
(I.R.S.
Employer Identification No.)
|
PART
I
|
|
1
|
|
6
|
|
11
|
|
PART
II
|
|
12
|
|
|
|
12
|
|
|
|
12
|
|
|
|
12
|
|
12
|
|
13
|
|
14
|
Score
One, Inc. and Subsidiaries
|
||||
Condensed
Consolidated Balance Sheet (unaudited, in USD)
|
||||
As
of September 30, 2006
|
||||
Assets
|
||||
Current
Assets
|
||||
Cash
and bank balances
|
2,929
|
|||
Account
Receivable
|
458,200
|
|||
Other
current assets
|
13,930
|
|||
Total
current assets
|
475,059
|
|||
Intangible
assets
|
35,764
|
|||
Total
assets
|
510,823
|
|||
Liabilities
and Stockholders' Equity
|
||||
Current
liabilities
|
||||
Accrued
expenses
|
15,077
|
|||
Other
payable
|
73
|
|||
Income
tax payable
|
846
|
|||
Total
current liabilities
|
15,996
|
|||
Minority
interests
|
10,113
|
|||
Stockholders'
equity
|
||||
Preferred
stock
|
||||
5,000,000
shares authorized, $0.001 par value,
|
||||
Series
A convertible, authorized 500,000 shares,
|
||||
138,181
Class A issued and outstanding
|
||||
Series
B convertible, authorized 57,000 shares,
|
||||
no
shares issued and outstanding
|
138
|
|||
Common
stock
|
||||
50,000,000
shares authorized, $0.001 par value,
|
||||
37,162,902
shares issued and outstanding
|
37,163
|
|||
Additional
paid-in-capital
|
270,000
|
|||
Retained
earnings
|
177,413
|
|||
Total
stockholders' equity
|
484,714
|
|||
Total
liabilities and stockholders' equity
|
510,823
|
Score
One, Inc. and subsidiaries
|
||||||||||||
Condensed
Consolidated Statements of Operations (unaudited, in
USD)
|
||||||||||||
For
the three and nine months ended September 30
|
||||||||||||
Nine
months
|
Nine
months
|
Three
months
|
Three
months
|
||||||||||
ended
|
ended
|
ended
|
ended
|
||||||||||
Sep
30, 2006
|
Sep
30, 2005
|
Sep
30, 2006
|
Sep
30, 2005
|
||||||||||
Net
sales and service income
|
573,216
|
-
|
279,133
|
-
|
|||||||||
Cost
of sales
|
(25,904
|
)
|
-
|
(11,601
|
)
|
-
|
|||||||
Gross
profit
|
547,312
|
-
|
267,532
|
-
|
|||||||||
Common
stock issued for service
|
(300,000
|
)
|
-
|
||||||||||
Other
general and administrative expenses
|
(68,385
|
)
|
-
|
(36,535
|
)
|
-
|
|||||||
Income
from operations
|
178,927
|
-
|
230,997
|
-
|
|||||||||
Income
tax
|
-
|
-
|
-
|
-
|
|||||||||
Income
before minority interests
|
178,927
|
-
|
230,997
|
-
|
|||||||||
Minority
interests
|
(113
|
)
|
-
|
(1,297
|
)
|
-
|
|||||||
Net
income
|
178,814
|
-
|
229,700
|
-
|
|||||||||
Earnings
per share
|
|||||||||||||
-
basic and diluted
|
$
|
0.01
|
$
|
-
|
$
|
0.01
|
$
|
-
|
|||||
Weighted
average of number of shares
|
|||||||||||||
-
basic
|
22,496,235
|
1,162,902
|
35,162,902
|
1,162,902
|
|||||||||
-
diluted
|
22,634,416
|
1,301,083
|
35,301,083
|
1,301,083
|
Score
One, Inc. and subsidiaries
|
||||||||
Condensed
Consolidated Statements of Cash flows (unaudited, in USD)
|
||||||||
For
the nine months ended September 30
|
||||||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
2006
|
2005
|
||||||
Cash
flows (used for) operating activities:
|
|||||||
Net
income
|
$
|
178,814
|
$
|
-
|
|||
Adjustments
to reconcile net income to cash used in operating
activities:
|
|||||||
Common
stock issued for services
|
300,000
|
-
|
|||||
Stock
option shares issued below par
|
5,400
|
-
|
|||||
Minority
interests
|
113
|
-
|
|||||
Changes
in assets and liabilities:
|
|||||||
Increase
in assets
|
|||||||
Account
receivable
|
(458,200
|
)
|
-
|
||||
Other
current assets
|
(13,930
|
)
|
-
|
||||
Intangible
assets
|
35,764
|
-
|
|||||
Increase/(decrease)
in liabilities
|
|||||||
Accrued
expenses
|
15,077
|
-
|
|||||
Other
payable
|
(4,927
|
)
|
-
|
||||
Income
tax payable
|
846
|
||||||
Total
adjustments
|
(191,385
|
)
|
-
|
||||
Net
cash used for operating activities
|
(12,571
|
)
|
-
|
||||
Cash
flows provided by financing activities:
|
|||||||
Issuance
of shares under stock option plan
|
600
|
-
|
|||||
Minority
interests
|
10,000
|
- | |||||
Net
cash provided by financing activities
|
10,600
|
||||||
Net
increase in cash
|
(1,971
|
)
|
-
|
||||
Cash,
beginning of period
|
4,900
|
-
|
|||||
Cash,
end of period
|
$
|
2,929
|
$
|
-
|
|||
Supplemental
disclosure of cash flow information:
|
|||||||
Interest
paid
|
$
|
-
|
$
|
-
|
|||
Tax
paid
|
$
|
-
|
$
|
-
|
|||
Non-cash
financing activities:
|
|||||||
Common
stock issued for service
|
$
|
300,000
|
$
|
-
|
|||
The
accompanying notes are an integral part of these financial
statements.
|
1. |
merger
and acquisitions business
opportunities;
|
2. |
equity
or debt financing opportunities;
|
3. |
introduction
of Hong Kong and/or United States listing professional parties including
legal firms and accounting firms; and
|
4. |
financial
reporting consultancy services for Hong Kong and/or United States
listings.
|
Three
Months Ended Sep 30, 2006
(Unaudited)
|
Three
Months Ended Sep 30, 2005
(Unaudited)
|
Nine
Months Ended
Sep
30, 2006
(Unaudited)
|
Nine
Months Ended
Sep
30, 2005
(Unaudited)
|
||||||||||
Statement
of Operations Data:
|
|||||||||||||
Revenue
|
$
|
279,133
|
$
|
-0-
|
$
|
573,216
|
$
|
-0-
|
|||||
Net
Income
|
229,700
|
-0-
|
178,814
|
-0-
|
|||||||||
Earnings
Per Share
|
0.01
|
(0.00
|
)
|
0.01
|
(0.00
|
)
|
|||||||
Balance
Sheet Data:
|
|||||||||||||
Total
Assets
|
$
|
510,823
|
$
|
-0-
|
$
|
520,823
|
$
|
-0-
|
|||||
Total
Current Liabilities
|
15,996
|
-0-
|
15,996
|
-0-
|
|||||||||
Retained
Earnings
|
177,413
|
-0-
|
177,413
|
-0-
|
|||||||||
Stockholders’
Equity
|
484,714
|
-0-
|
484,714
|
-0-
|
Exhibit
Number
|
Description
|
3.1
|
Articles
of Incorporation of Aloha "The Breath of Life" Foundation,
Inc.1
|
3.2
|
Certificate
of Amendment to the Articles of Incorporation filed with the Nevada
Secretary of State on March 9, 2000.2
|
3.3
|
Certificate
of Amendment to Articles of Incorporation dated February 6,
2002.3
|
3.4
|
Certificate
of Amendment to Article of Incorporation dated August 17,
2002.4
|
3.5
|
By-Laws
of Score One, Inc. 5
|
4.1
|
Certificate
of Designations, Voting Powers, Preferences, Limitations, Restrictions,
and Relative Rights of Series A Convertible Preferred Stock dated
April
15, 2002.6
|
4.2
|
Certificate
of Designations, Voting Powers, Preferences, Limitations, Restrictions,
and Relative Rights of Series B Convertible Preferred Stock dated
November
1, 2002.7
|
4.3
|
Form
of Regulation S Subscription Agreement.8
|
10.1
|
Business
Restructuring Agreement, dated October 21, 2005, between Score
One, Inc.
and Team Allied Profits Limited.9
|
10.2
|
Sale
and Purchase Agreement, dated April 9, 2006, among Score One, Inc.,
RC
Capital Limited, Dalian Fengming International Recreation Town
Co., Ltd.
and Ms. Hoi-ho Kiu.10
|
10.3
|
2006
Incentive and Nonstatutory Stock Option Plan.11
|
31.1
|
Certification
of Chief Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a)
of
the Securities Exchange Act of 1934, as adopted pursuant to Section
302 of
the Sarbanes-Oxley Act of 2002.
|
31.2
|
Certification
of Chief Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a)
of
the Securities Exchange Act of 1934, as adopted pursuant to Section
302 of
the Sarbanes-Oxley Act of 2002.
|
32.1
|
Certifications
of Chief Executive Officer and Chief Financial Officer pursuant
to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|