Nevada
|
76-0434540
|
(State
of Incorporation)
|
(IRS
Employer Identification No.)
|
4570
Campus Drive
|
Newport
Beach, CA 92660
|
PART
I.
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
Financial
Statements (Unaudited)
|
3
|
Condensed
Consolidated Balance Sheets
|
3
|
|
March
31, 2006 and December 31, 2005
|
||
Condensed
Consolidated Statements of Losses
|
4
|
|
Three
Months Ended March 31, 2006 and 2005
|
||
Condensed
Consolidated Statements of Cash Flows
|
5
|
|
Three
Months Ended March 31, 2006 and 2005
|
||
Notes
to Unaudited Condensed Consolidated Financial Information
|
6
|
|
March
31, 2006
|
||
Item
2.
|
Management's
Discussion and Analysis of Results of Operation and Financial
Condition
|
13
|
Item
3.
|
Controls
and Procedures
|
17
|
PART
II.
|
OTHER
INFORMATION
|
|
Item
1.
|
Legal
Proceedings
|
17
|
Item
2.
|
Unregistered
Sale of Equity Securities and Use of Proceeds
|
17
|
Item
3.
|
Defaults
Upon Senior Securities
|
17
|
Item
4.
|
Submission
of Matters to a Vote of Security holders
|
17
|
Item
5.
|
Other
Information
|
18
|
Item
6.
|
Exhibits
|
18
|
LARGO
VISTA GROUP, LTD.
|
||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||
(unaudited)
|
||
March
31, 2006
|
December
31, 2005
|
|
ASSETS
|
||
Current
assets:
|
||
Cash
and cash equivalent
|
$
35,854
|
$
75,642
|
Accounts
receivable, net
|
1,080
|
287
|
Employee
advances
|
24,563
|
11,064
|
Inventories,
at cost (Note B)
|
16,726
|
17,689
|
Prepaid
expenses and other
|
145,744
|
129,764
|
Total
current assets
|
223,967
|
234,446
|
Property
and equipment, at cost
|
16,715
|
16,636
|
Less:
accumulated depreciation
|
13,480
|
12,635
|
3,235
|
4,001
|
|
Deposits
|
755
|
755
|
Total
assets
|
$
227,957
|
$
239,202
|
LIABILITIES
AND DEFICIENCY
IN STOCKHOLDERS' EQUITY
|
||
Current
Liabilities:
|
||
Accounts
payable and accrued liabilities
|
$
601,618
|
$
546,565
|
Customer
deposits
|
62,226
|
-
|
Notes
payable to related parties (Note E)
|
523,082
|
595,546
|
Due
to related parties (Note F)
|
199,301
|
194,432
|
Total
Current Liabilities
|
1,386,227
|
1,336,543
|
Commitment
and contingencies
|
-
|
-
|
Deficiency
In Stockholders' Equity:
|
||
Preferred
stock, $0.001 par value; 25,000,000 shares authorized, none issued
and
outstanding at March 31, 2006 and December 31, 2005 (Note
C)
|
-
|
-
|
Common
stock, $0.001 par value; 400,000,000 shares authorized, 277,635,403
shares
issued and outstanding at March 31, 2006 and December 31, 2005
(Note C)
|
277,635
|
277,635
|
Additional
paid-in capital
|
15,344,344
|
15,344,344
|
Subscription
payable
|
42,650
|
25,000
|
Accumulated
deficit
|
(16,820,154)
|
(16,742,284)
|
Accumulated
other comprehensive income:
|
||
Foreign
currency translation adjustment
|
(2,745)
|
(2,036)
|
Deficiency
in stockholders' equity
|
(1,158,270)
|
(1,097,341)
|
Total
liabilities and deficiency in stockholders' equity
|
$
227,957
|
$
239,202
|
LARGO
VISTA GROUP, LTD.
|
||
CONDENSED
CONSOLIDATED STATEMENTS OF LOSSES
|
||
(unaudited)
|
||
For
the three months ended March 31,
|
||
2006
|
2005
|
|
Revenue
|
$
106,846
|
$
54,611
|
Cost
of sales
|
100,525
|
66,066
|
Gross
profit (loss)
|
6,321
|
(11,455)
|
Operating
expenses:
|
||
Selling
general and administrative
|
74,660
|
68,554
|
Depreciation
|
783
|
762
|
75,443
|
69,316
|
|
Loss
from operations
|
(69,122)
|
(80,771)
|
Other
income (expenses):
|
||
Other
income, net
|
-
|
-
|
Interest
income (expense)
|
(8,748)
|
(7,609)
|
Total
other income (expenses)
|
(8,748)
|
(7,609)
|
Loss
from operations before income taxes
|
(77,870)
|
(88,380)
|
Provision
for income taxes
|
-
|
-
|
Net
loss
|
(77,870)
|
(88,380)
|
Other
comprehensive income: foreign currency translation loss
|
(709)
|
-
|
Comprehensive
(loss)
|
$
(78,579)
|
$
(88,380)
|
Loss
per common share (basic and assuming diluted)
|
$
(0.00)
|
$
(0.00)
|
Weighted
average shares outstanding
|
277,635,403
|
276,612,530
|
LARGO
VISTA GROUP, LTD.
|
|||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||
(unaudited)
|
|||
For
the three months ended March 31,
|
|||
2006
|
2005
|
||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||
Net
(loss) from operations
|
$
(77,870)
|
$
(88,380)
|
|
Accumulated
other comprehensive income: Foreign currency translation
adjustment
|
-
|
||
Adjustments
to reconcile net (loss) to net cash provided by (used in) operating
activities:
|
|||
Depreciation
|
783
|
762
|
|
Common
stock issued in exchange for debt and expenses paid by
shareholder
|
-
|
||
Changes
in assets and liabilities:
|
|||
Accounts
receivable
|
(788)
|
6,865
|
|
Inventories
|
1,043
|
(2,396)
|
|
Employee
advances
|
(13,383)
|
(5,472)
|
|
Prepaid
expenses and other
|
(15,290)
|
(32,555)
|
|
Accounts
payable and other liabilities
|
54,986
|
17,618
|
|
Customer
Deposits
|
62,226
|
-
|
|
NET
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
11,707
|
(103,558)
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||
Sale
of commons stock subscription
|
17,650
|
-
|
|
Capital
contributions from related parties (Note C)
|
-
|
40,979
|
|
Proceeds
from related parties, net of repayments
|
(69,203)
|
9,416
|
|
NET
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
(51,553)
|
50,395
|
|
Effect
of exchange rates on cash
|
58
|
-
|
|
NET
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
(39,788)
|
(53,163)
|
|
Cash
and cash equivalents at the beginning of the period
|
75,642
|
94,565
|
|
Cash
and cash equivalents at the end of the period
|
$
35,854
|
$
41,402
|
|
Supplemental
Disclosures of Cash Flow Information
|
|||
Cash
paid during the period for interest
|
$
-
|
$
-
|
|
Income
taxes paid
|
-
|
-
|
|
Common
stock issued for accrued service fees
|
-
|
84,000
|
|
Common
stock issued in exchange for due to related parties
|
-
|
24,222
|
|
Common
stock issued in exchange for common stock subscription
|
-
|
18,458
|
|
March
31,
|
|
Quarter
Ended
|
2005
|
|
Net
loss
|
$
|
(88,380)
|
Deduct:
stock-based compensation expense, net of tax
|
-
|
|
Pro
forma net loss
|
$
|
(88,380)
|
|
||
|
||
Net
loss per common share — basic (and assuming dilution):
|
||
As
reported
|
$
|
(0.00)
|
Deduct:
stock-based compensation expense, net of tax
|
-
|
|
|
|
|
Pro
forma
|
$
|
(0.00)
|
|
|
March
31, 2006
|
December
31, 2005
|
|
Liquid
petroleum gas
|
$
5,655
|
$
6,670
|
Packaging
bottles
|
10,466
|
10,417
|
Supplies
|
605
|
602
|
----------
|
----------
|
|
Total
|
$
16,726
|
$
17,689
|
March
31, 2006
|
December
31, 2005
|
|
Notes
payable on demand to Company’s Chairman; interest payable monthly at 7%
per annum; unsecured
|
$464,937
|
$537,401
|
Notes
payable on demand to Company’s Chief Financial Officer; interest payable
monthly at 7% per annum; unsecured
|
9,400
|
9,400
|
Notes
payable on demand to Company shareholders; interest payable monthly
at 10%
per annum; unsecured
|
12,000
|
12,000
|
Notes
payable on demand to Company shareholders; interest payable monthly
at 7%
per annum; unsecured
|
36,745
|
36,745
|
Total:
|
523,082
|
595,546
|
Less:
|
||
Current
portion
|
(523,082)
|
(595,546)
|
Long
term portion
|
$
-
|
$
-
|
31.1
|
Certification
pursuant to Section 302 of the
|
|
Sarbanes-Oxley
Act of 2002 - Chief Executive Officer.
|
|
|
31.2
|
Certification
pursuant to Section 302 of the
|
|
Sarbanes-Oxley
Act of 2002 - Chief Financial Officer
|
|
|
32.1
|
Certification
of Deng Shan Pursuant to Section 906 of
|
|
the
Sarbanes-Oxley Act of 2002.
|
|
|
32.2
|
Certification
of Albert Figueroa Pursuant to Section
|
|
906
of the Sarbanes-Oxley Act of 2002.
|
DATE:
May 23, 2006
|
LARGO
VISTA GROUP, LTD.
|
|
|
|
/S/
DENG SHAN
|
|
-----------------------
|
|
DENG
SHAN
|
|
CHIEF
EXECUTIVE OFFICER
|