x |
Quarterly
Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934.
|
o |
Transition
Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934.
|
Delaware
|
|
333-123735
|
|
87-0700927
|
(State
or other jurisdiction of
incorporation
or organization)
|
|
(Commission
File No.)
|
|
(IRS
Employee Identification
No.)
|
|
|
Page
|
Item
1.
|
Condensed
Consolidated Financial Statements
|
3
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and results of
operations
|
22
|
|
Item
3.
|
Controls
and Procedures
|
27
|
Item
1.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
28
|
|
Item
2.
|
Defaults
Upon Senior Securities
|
28
|
|
Item
3.
|
Submission
of Matters to a Vote of Security Holders
|
28
|
|
Item
4.
|
Other
Information
|
28
|
|
Item
5.
|
Exhibits
and Reports on Form 8-K
|
28
|
September
30,
2007 |
December 31,
2006 |
||||||
ASSETS
|
(Unaudited)
|
||||||
CURRENT
ASSETS
|
|
|
|||||
Cash
and cash equivalents
|
$
|
663,308
|
$
|
1,034,017
|
|||
Restricted
cash
|
8,666,535
|
9,092,423
|
|||||
Accounts
receivable
|
12,598,385
|
7,572,565
|
|||||
Deposit
for acquisition
|
9,740,470
|
-
|
|||||
Inventories
|
3,378,476
|
5,463,179
|
|||||
Notes
receivables
|
1,181,535
|
430,811
|
|||||
Other
receivables
|
1,603,678
|
2,988,016
|
|||||
Prepayment
and deposits
|
738,388
|
332,556
|
|||||
Advance
to suppliers
|
46,884
|
184,221
|
|||||
Due
from employees
|
-
|
31,901
|
|||||
Deferred
tax assets
|
4,684
|
99
|
|||||
Total
Current Assets
|
38,622,343
|
27,129,788
|
|||||
NON
CURRENT ASSETS
|
|||||||
Plant
and equipment, net
|
9,346,741
|
9,224,935
|
|||||
Land
use rights, net
|
389,321
|
395,926
|
|||||
Construction
in progress
|
1,064,855
|
307,158
|
|||||
Deferred
tax assets
|
3,502
|
2,784
|
|||||
Total
Non Current Assets
|
10,804,419
|
9,930,803
|
|||||
TOTAL
ASSETS
|
$
|
49,426,762
|
$
|
37,060,591
|
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
7,586,970
|
$
|
6,626,826
|
|||
Other
payables and accrued expenses
|
298,639
|
310,406
|
|||||
Short-term
bank loans
|
16,021,654
|
9,163,737
|
|||||
Current
portion of long-term bank loan
|
1,920,934
|
1,920,934
|
|||||
Customer
deposits
|
1,107,022
|
601,168
|
|||||
Notes
payable
|
10,854,656
|
10,779,563
|
|||||
Deferred
taxes
|
8,167
|
-
|
|||||
Due
to related parties
|
3,680
|
-
|
|||||
Total
Current Liabilities
|
37,801,722
|
29,402,634
|
|||||
NON
CURRENT LIABILITIES
|
|||||||
Deferred
tax liabilities
|
2,546
|
3,277
|
|||||
Total
Non Current Liabilities
|
2,546
|
3,277
|
|||||
TOTAL
LIABILITIES
|
37,804,268
|
29,405,911
|
|||||
CONTINGENCIES
|
|||||||
SHAREHOLDERS'
EQUITY
|
|||||||
Common
stock, $0.001 par value, 100,000,000 shares authorized;
|
19,961
|
12,000
|
|||||
19,961,000
and 12,000,000 shares issued and outstanding
at September 30, 2007 and December 31, 2006, respectively |
|||||||
Additional
paid-in capital
|
7,138,105
|
7,154,193
|
|||||
Retained
earnings
|
3,823,217
|
96,024
|
|||||
Accumulated
other comprehensive income
|
641,211
|
392,463
|
|||||
Total
Shareholders' Equity
|
11,622,494
|
7,654,680
|
|||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
49,426,762
|
$
|
37,060,591
|
Three
Months
Ended
|
Nine
Months Ended
|
||||||||||||
September
30,
|
September
30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
|
|
|
|
|
|||||||||
REVENUES,
NET OF SALES TAX
|
$
|
8,854,668
|
$
|
1,552,217
|
$
|
26,022,205
|
$
|
6,338,562
|
|||||
|
|||||||||||||
COST
OF GOODS SOLD
|
7,389,605
|
1,129,089
|
20,666,981
|
5,440,601
|
|||||||||
GROSS
PROFIT
|
1,465,063
|
423,128
|
5,355,224
|
897,961
|
|||||||||
|
|||||||||||||
Selling
and marketing
|
292,074
|
54,140
|
657,342
|
139,480
|
|||||||||
|
|||||||||||||
General
and administrative
|
248,992
|
65,501
|
614,615
|
285,757
|
|||||||||
|
|||||||||||||
Research
and development
|
16,122
|
37,777
|
68,925
|
87,538
|
|||||||||
Total
operating expenses
|
557,188
|
157,418
|
1,340,882
|
512,775
|
|||||||||
INCOME
FROM OPERATIONS
|
907,875
|
265,710
|
4,014,342
|
385,186
|
|||||||||
|
|||||||||||||
INTEREST
EXPENSE, NET
|
(272,818
|
)
|
(174,741
|
)
|
(723,171
|
)
|
(450,734
|
)
|
|||||
|
|||||||||||||
GOVERNMENT
GRANTS
|
3,049
|
30,968
|
15,233
|
97,194
|
|||||||||
FORFEITURE
OF CUSTOMER DEPOSIT
|
233,584
|
-
|
500,304
|
-
|
|||||||||
OTHER
INCOME (EXPENSES), NET
|
20
|
4,971
|
(77,404
|
)
|
5,519
|
||||||||
|
|||||||||||||
INCOME
BEFORE INCOME TAXES
|
871,710
|
126,908
|
3,729,304
|
37,165
|
|||||||||
|
|||||||||||||
INCOME
TAXES
|
(212
|
)
|
-
|
(2,111
|
)
|
-
|
|||||||
NET
INCOME
|
871,498
|
126,908
|
3,727,193
|
37,165
|
|||||||||
OTHER
COMPREHENSIVE INCOME
|
|||||||||||||
Foreign
currency translation gain
|
45,188
|
292,272
|
248,748
|
340,532
|
|||||||||
|
|||||||||||||
|
|||||||||||||
Income
tax expense related to
other comprehensive income |
(14,912
|
)
|
(96,450
|
)
|
(82,087
|
)
|
(112,376
|
)
|
|||||
|
|||||||||||||
OTHER
COMPREHENSIVE INCOME,
NET
OF TAX
|
$
|
30,276
|
$
|
195,822
|
$
|
166,661
|
$
|
228,156
|
|||||
COMPREHENSIVE
INCOME
|
$
|
901,774
|
$
|
322,730
|
$
|
3,893,854
|
$
|
265,321
|
|||||
WEIGHTED
AVERAGE NUMBER OF SHARES
OUTSTANDING, BASIC AND DILUTED |
19,961,000
|
12,000,000
|
14,741,150
|
12,000,000
|
|||||||||
NET
INCOME PER COMMON SHARE,
BASIC AND DILUTED |
$
|
0.04
|
$
|
0.01
|
$
|
0.25
|
$
|
0.00
|
Accumulated
|
|||||||||||||||||||
Additional
|
Other
|
||||||||||||||||||
Common
Stock
|
Paid-in
|
Retained
|
Comprehensive
|
||||||||||||||||
Shares
|
Par
Value
|
Capital
|
Earnings
|
Income
|
Total
|
||||||||||||||
BALANCE
AT JANUARY 1, 2007
|
12,000,000
|
$
|
12,000
|
$
|
7,154,193
|
$
|
96,024
|
$
|
392,463
|
$
|
7,654,680
|
||||||||
Foreign
currency translation gain
|
-
|
-
|
-
|
-
|
248,748
|
248,748
|
|||||||||||||
Recapitalization
|
7,961,000
|
7,961
|
(16,088
|
)
|
-
|
- |
(8,127
|
)
|
|||||||||||
Net
income
|
-
|
-
|
-
|
3,727,193
|
- |
3,727,193
|
|||||||||||||
BALANCE
AT SEPTEMBER 30, 2007
|
19,961,000
|
$
|
19,961
|
$
|
7,138,105
|
$
|
3,823,217
|
$
|
641,211
|
$
|
11,622,494
|
Nine
Months Ended
September 30, |
|||||||
|
2007
|
2006
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
3,727,193
|
$
|
37,165
|
|||
Adjustments
to reconcile net income to net cash provided by (used
in)
|
|||||||
operating
activities:
|
|||||||
Depreciation
and amortization
|
987,296
|
725,613
|
|||||
Deferred
taxes
|
2,133
|
-
|
|||||
Forfeiture
of customer deposit
|
(500,304
|
)
|
-
|
||||
|
|||||||
Changes
in operating assets and liabilities, net of effects of
acquisition:
|
|||||||
(Increase)
Decrease in:
|
|||||||
Accounts
receivable
|
(5,025,820
|
)
|
(2,119,004
|
)
|
|||
Inventories
|
2,084,702
|
180,420
|
|||||
Other
receivables
|
1,384,338
|
693,923
|
|||||
Due
to employee
|
139,695
|
(13,542
|
)
|
||||
Prepayments
for goods and prepaid expenses
|
(405,831
|
)
|
(1,004,419
|
)
|
|||
|
|||||||
Increase
(Decrease) in:
|
|||||||
Accounts
payable
|
960,146
|
624,376
|
|||||
Other
payables and accrued liabilities
|
(19,672
|
)
|
3,581
|
||||
Tax
payable
|
(2,953
|
)
|
-
|
||||
Customer
deposits
|
1,006,158
|
280,497
|
|||||
Net
cash provided by (used in) operating activities
|
4,337,081
|
(591,390
|
)
|
||||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Restricted
cash
|
425,887
|
1,982,603
|
|||||
Purchases
of plant and equipment
|
(1,102,497
|
)
|
(367,076
|
)
|
|||
Purchases
of construction in progress
|
(757,697
|
)
|
(1,405,602
|
)
|
|||
Deposit
for acquisition
|
(9,740,470
|
)
|
-
|
||||
Issuance
of notes receivable
|
(6,318,385
|
)
|
(616,844
|
)
|
|||
Repayment
of notes receivable
|
5,567,660
|
576,781
|
|||||
Payment
for acquisition, net for cash acquired
|
-
|
(69,391
|
)
|
||||
Reverse
merger with SMOU, net of cash acquired
|
373
|
-
|
|||||
Net
cash (used in) provided by investing activities
|
(11,925,129
|
)
|
100,471
|
||||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds
from short term bank loans
|
18,493,438
|
8,307,307
|
|||||
Repayment
of short term bank loans
|
(11,635,522
|
)
|
(5,218,755
|
)
|
|||
Proceeds
from notes payable
|
23,284,106
|
101,155
|
|||||
Repayment
of notes payable
|
(23,209,013
|
)
|
(3,899,978
|
)
|
|||
Repayment
of advances to related parties
|
35,582
|
830,933
|
|||||
Net
cash provided by financing activities
|
6,968,591
|
120,662
|
|||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(619,457
|
)
|
(370,257
|
)
|
|||
Effect
of exchange rate changes on cash
|
248,748
|
340,532
|
|||||
Cash
and cash equivalents at beginning of period
|
1,034,017
|
876,989
|
|||||
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
663,308
|
$
|
847,264
|
|||
|
|||||||
SUPPLEMENTARY
CASH FLOW INFORMATION
|
|||||||
Income
taxes paid
|
$
|
3,011
|
$
|
-
|
|||
Interest
paid
|
$
|
682,093
|
$
|
440,453
|
1. |
During
the nine months ended September 30, 2007 and 2006, $12,132 and $821,092
were transferred from construction in progress to plant and equipment,
respectively.
|
2. |
On
September, 25, 2006, the Company acquired 100% interest of Zhejiang
Yongkang Import and Export Co., Ltd (“Top”) for $632,215 in cash and Top
became a 100% owned subsidiary of the Company. The following represents
the assets purchased and liabilities assumed at the acquisition
date:
|
Cash
and cash equivalents
|
$
|
562,824
|
||
Restricted
cash
|
13,080,930
|
|||
Accounts
receivable
|
2,779,098
|
|||
Plant
and equipment, net
|
312,311
|
|||
Other
receivables and prepayments
|
1,781,049
|
|||
Other
assets
|
148,658
|
|||
Total
assets purchased
|
$
|
18,664,870
|
||
Accounts
payable
|
(1,942,728
|
)
|
||
Other
payable and accrued liabilities
|
(1,095,986
|
)
|
||
Short-term
bank loans
|
(1,719,918
|
)
|
||
Notes
payable
|
(13,086,854
|
)
|
||
Deferred
taxes
|
(3,236
|
)
|
||
Other
liabilities
|
(183,933
|
)
|
||
Total
liabilities assumed
|
$
|
(18,032,655
|
)
|
|
Total
net assets
|
632,215
|
|||
Share
percentage
|
100
|
%
|
||
Net
assets acquired
|
$
|
632,215
|
||
Total
consideration paid
|
$
|
632,215
|
September
30, 2007
|
December
30, 2006
|
September
30, 2006
|
|||||||
Period
ed RMB: US$ exchange rate
|
7.5108
|
7.8087
|
7.9087
|
||||||
Average
period RMB:US$ exchange rate
|
7.6598
|
7.935
|
7.9895
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
Raw
materials
|
$
|
1,805,724
|
$
|
2,823,478
|
|||
Work-in-progress
|
1,085,103
|
1,938,932
|
|||||
Finished
goods
|
487,649
|
700,769
|
|||||
Total
inventories
|
$
|
3,378,476
|
$
|
5,463,179
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
Due
March 19, 2007 (subsequently settled on its due date)
|
-
|
97,327
|
|||||
Due
May 30, 2007 (subsequently settled on its due date)
|
-
|
250,243
|
|||||
Due
July 31, 2007 (subsequently settled on its due date)
|
-
|
83,241
|
|||||
Due
October 9, 2007, interest free (subsequently settled on its due
date)
|
105,049
|
-
|
|||||
Due
December 5, 2007, interest free
|
66,362
|
-
|
|||||
Due
December 11, 2007, interest free
|
13,131
|
-
|
|||||
Due
March 8, 2008, interest free
|
77,815
|
-
|
|||||
Due
March 25, 2008, interest at 6.12% per annum
|
919,178
|
-
|
|||||
Total
|
$
|
1,181,535
|
$
|
430,811
|
Sales
|
Accounts
Receivable
|
|||||||
Major
Customers
|
For
the Nine
Months Ended September 30, 2007 |
For
the Nine
Months Ended September 30, 2006 |
September
30, 2007
|
December
31, 2006
|
||||
Company
A
|
29%
|
-
|
20%
|
-
|
||||
Company
B
|
18%
|
-
|
19%
|
-
|
||||
Company
C
|
13%
|
-
|
13%
|
-
|
||||
Company
D
|
14%
|
35%
|
12%
|
31%
|
||||
Company
E
|
10%
|
22%
|
9%
|
19%
|
Purchase
|
Accounts
Payable
|
|||||||
Major
Customers
|
For
the Nine
Months Ended September 30, 2007 |
For
the Nine
Months Ended September 30, 2006 |
September
30, 2007
|
December
31, 2006
|
||||
Company
F
|
-
|
22%
|
-
|
17%
|
||||
Company
G
|
9%
|
9%
|
7%
|
7%
|
||||
Company
I
|
10%
|
5%
|
5%
|
3%
|
||||
Company
J
|
6%
|
5%
|
5%
|
-
|
||||
Company K |
6%
|
-
|
4%
|
-
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
At
cost:
|
|||||||
Buildings
|
$
|
3,564,305
|
$
|
3,371,280
|
|||
Machinery
and equipment
|
8,258,164
|
7,955,806
|
|||||
Motor
vehicles
|
745,760
|
679,554
|
|||||
Office
equipment
|
99,377
|
81,376
|
|||||
Pattern
|
522,907
|
-
|
|||||
|
13,190,513
|
12,088,016
|
|||||
Less:
accumulated depreciation
|
|||||||
Buildings
|
384,714
|
289,224
|
|||||
Machinery
and equipment
|
3,184,193
|
2,498,695
|
|||||
Motor
vehicles
|
137,193
|
31,047
|
|||||
Office
equipment
|
59,236
|
44,115
|
|||||
Pattern
|
78,436
|
-
|
|||||
3,843,772
|
2,863,081
|
||||||
Plant
and equipment, net
|
$
|
9,346,741
|
$
|
9,224,935
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
Cost
of land use rights
|
$
|
460,943
|
$
|
460,943
|
|||
Less:
Accumulated amortization
|
(71,622
|
)
|
(65,017
|
)
|
|||
Land
use rights, net
|
$
|
389,321
|
$
|
395,926
|
September
30,
2007 |
||||
(Unaudited)
|
||||
2007
|
$
|
1,661
|
||
6,643
|
||||
2009
|
6,643
|
|||
2010
|
6,643
|
|||
2011
|
6,643
|
|||
Thereafter
|
361,088
|
|||
Total
|
$
|
389,321
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
Loans
from Industrial and Commercial Bank of China-Exploration Zone
Branch:
|
|
||||||
Monthly
interest only payments at 5.85% per annum, due June 5, 2007, secured
by
land use right and plant and equipment owned by the
Company.
|
$
|
-
|
$
|
1,280,623
|
|||
Monthly
interest only payments at 5.85% per annum, due July 24, 2007, secured
by
land use right and plant and equipment owned by the
Company.
|
-
|
384,187
|
|||||
Monthly
interest only payments at 6.12% per annum, due September 7, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
-
|
345,768
|
|||||
Monthly
interest only payments at 6.12% per annum, due October 17, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
-
|
870,824
|
|||||
Monthly
interest only payments at 6.12% per annum, due November 1, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
-
|
448,218
|
|||||
Monthly
interest only payments at 6.12% per annum, due November 27, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
-
|
512,249
|
|||||
Monthly
interest only payments at 7.29% per annum, due September 5, 2008,
secured
by land use right and plant and equipment owned by the
Company.
|
393,933
|
-
|
|||||
Monthly
interest only payments at 7.29% per annum, due September 5, 2008,
secured
by land use right and plant and equipment owned by the
Company.
|
354,540
|
-
|
|||||
Monthly
interest only payments at 7.88% per annum, due June 5, 2008, secured
by
land use right and plant and equipment owned by the
Company.
|
656,556
|
-
|
|||||
Monthly
interest only payments at 7.88% per annum, due April 10, 2008, secured
by
land use right and plant and equipment owned by the
Company.
|
656,556
|
-
|
|||||
Monthly
interest only payments at 6.12% per annum, due November 27, 2007,
(subsequently settled) secured by land use right and plant and equipment
owned by the Company.
|
525,245
|
-
|
|||||
Monthly
interest only payments at 6.12% per annum, due November 1, 2007,
(subsequently settled) secured by land use right and plant and equipment
owned by the Company.
|
459,589
|
-
|
|||||
Monthly
interest only payments at 6.57% per annum, due October 17, 2007,
(subsequently settled) secured by land use right and plant and equipment
owned by the Company.
|
892,916
|
-
|
|||||
Loans
from Commercial Bank -- Jiangnan Branch:
|
|||||||
Monthly
interest only payments at 7.254% per annum, due January 15, 2007,
guarantee by Jiandezhen De’er Investment Co., Ltd and Yongkang Tangxin
Metal Foundry Company (subsequently repaid on its due
date).
|
-
|
2,561,246
|
|||||
Monthly
interest only payments at 7.605% per annum, due May 11, 2007, secured
by
land use right and plant and equipment owned by the
Company.
|
-
|
1,280,622
|
|||||
Monthly
interest only payments at 7.67% per annum, due May 10, 2008, secured
by
land use right and plant and equipment owned by the
Company.
|
1,313,111
|
-
|
|||||
Monthly
interest only payments at 7.65% per annum, due January 10, 2008,
guaranteed by Jiangxi Jindezheng De’er Investment Co
|
2,626,223
|
-
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
Loans
from Agricultural Bank, Yongkang Branch. Secured by
account
|
|||||||
receivable
with carrying amount $1,480,000:
|
|||||||
Monthly
interest only payments at 6.39% per annum, due February 2, 2007
|
$
|
-
|
$
|
330,000
|
|||
Monthly
interest only payments at 6.36063% per annum, due March 12, 2007
|
-
|
700,000
|
|||||
Monthly
interest only payments at 6.36% per annum, due January 13, 2007
|
-
|
450,000
|
|||||
Loans
from AOC-Hangzhou Branch:
|
|||||||
Monthly
interest only payments at 6.36% per annum, due November 4, 2007,
(subsequently settled) guaranteed by Nanlong Group Co.,
Ltd.
|
973,187
|
-
|
|||||
Monthly
interest only payments at 6.36% per annum, due October 11, 2007,
(subsequently settled) guaranteed by Export Credit Insurance
|
604,241
|
-
|
|||||
Loans
from Shanghai Pudong Development Bank:
|
|||||||
Monthly
interest only payments at 6.33% per annum, due February 14, 2008,
guaranteed by Nanlong Group Co., Ltd.
|
2,626,223
|
-
|
|||||
Loans
from Shanghai Pudong Development Bank:
|
|||||||
Monthly
interest only payments at 6.33% per annum, due August 9, 2008,
secured by
land use right and plant and equipment owned by the
Company.
|
3,939,334
|
||||||
Total
|
$
|
16,021,654
|
$
|
9,163,737
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
Bank
acceptance notes aaacceptance notes:
|
|||||||
Due
October 30, 2007 (subsequently settled on its due date)
|
$
|
-
|
$
|
1,570,083
|
|||
Due
January 4, 2007 (subsequently settled on its due date)
|
-
|
960,467
|
|||||
Due
February 12, 2007 (subsequently settled on its due date)
|
-
|
1,280,623
|
|||||
Due
February 10, 2007 (subsequently settled on its due date)
|
-
|
1,280,623
|
|||||
Due
January 26, 2007 (subsequently settled on its due date)
|
-
|
640,311
|
|||||
Due
January 5, 2007 (subsequently settled on its due date)
|
-
|
960,467
|
|||||
Due
March 11, 2007 (subsequently settled on its due date)
|
-
|
1,152,560
|
|||||
Due
March 25, 2007 (subsequently settled on its due date)
|
-
|
1,024,498
|
|||||
Due
March 28, 2007 (subsequently settled on its due date)
|
-
|
1,280,623
|
|||||
Due
January 3, 2007 (subsequently settled on its due date)
|
-
|
512,250
|
|||||
Due
August 1, 2008
|
262,622
|
-
|
|||||
Due
March 12, 2008
|
69,327
|
-
|
|||||
Due
February 2, 2008
|
377,567
|
-
|
|||||
Due
March 18, 2008
|
656,556
|
-
|
|||||
Due
November 18, 2007
|
105,049
|
-
|
|||||
Due
November 18, 2007
|
144,442
|
-
|
|||||
Due
February 6, 2008
|
1,050,489
|
-
|
|||||
Due
February 6, 2008
|
656,556
|
-
|
|||||
Due
March 20, 2008
|
919,178
|
-
|
|||||
Due
January 30, 2008
|
525,245
|
-
|
|||||
Due
January 26, 2008
|
1,575,734
|
-
|
|||||
Due
December 27, 2007
|
656,556
|
-
|
|||||
Due
February 20, 2008
|
1,313,111
|
-
|
|||||
Due
February 21, 2008
|
1,313,111
|
-
|
|||||
Subtotal
|
$
|
9,625,543
|
$
|
10,662,505
|
|||
|
|||||||
Notes
payable (interest-free and unsecured) to unrelated
companies:
|
|||||||
Due
November 11, 2007
|
$
|
-
|
$
|
102,450
|
|||
Due
May 30, 2007
|
-
|
14,608
|
|||||
Due
January 15, 2008
|
656,556
|
-
|
|||||
Due
November 19, 2007
|
572,557
|
-
|
|||||
Subtotal
|
$
|
1,229,113
|
$
|
117,058
|
|||
|
|||||||
Total
|
$
|
10,854,656
|
$
|
10,779,563
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
Due
January 4, 2007 (subsequently settled on its due date)
|
$
|
-
|
$
|
960,467
|
|||
Due
February 12, 2007 (subsequently settled on its due date)
|
-
|
1,280,623
|
|||||
Due
February 10,2007 (subsequently settled on its due date)
|
-
|
1,280,623
|
|||||
Due
January 26, 2007 (subsequently settled on its due date)
|
-
|
640,311
|
|||||
Due
January 5, 2007 (subsequently settled on its due date)
|
-
|
960,467
|
|||||
Due
March 11. 2007 (subsequently settled on its due date)
|
-
|
1,152,561
|
|||||
Due
March 25, 2007 (subsequently settled on its due date)
|
-
|
1,024,498
|
|||||
Due
March 28, 2007 (subsequently settled on its due date)
|
-
|
1,280,623
|
|||||
Due
January 3, 2007 (subsequently settled on its due date)
|
-
|
512,250
|
|||||
Due
January 16, 2008
|
1,575,734
|
-
|
|||||
Due
February 20, 2008
|
1,313,111
|
-
|
|||||
Due
February 21, 2008
|
1,313,111
|
-
|
|||||
Due
February 6, 2008
|
1,050,488
|
-
|
|||||
Due
March 20, 2008
|
919,178
|
-
|
|||||
Due
March 18, 2008
|
656,556
|
-
|
|||||
Due
February 6, 2008
|
656,556
|
-
|
|||||
Due
December 17, 2007
|
656,556
|
-
|
|||||
Due
January 30, 2008
|
525,245
|
-
|
|||||
Total
|
$
|
8,666,535
|
$
|
9,092,423
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
Loan
from Huaxia bank Hangzhou Jianguo branch, due November 22, 2007,
quarterly
interest only payments at 6.336% per annum, secured by the assets
owned by
the Company.
|
$
|
1,920,934
|
$
|
1,920,934
|
|||
Total
long-term bank loan
|
1,920,934
|
$
|
1,920,934
|
||||
Less:
current portion
|
(1,920,934
|
)
|
(1,920,934
|
)
|
|||
Total
long-term debt
|
$
|
-
|
$
|
-
|
For
the Nine Months
Ended September 30, |
|||||||
2007
|
2006
|
||||||
(Unaudited)
|
|||||||
Current:
|
|||||||
Provision
for CIT
|
$
|
-
|
$
|
-
|
|||
Deferred:
|
|||||||
Provision
for CIT
|
$
|
2,111
|
$
|
-
|
|||
Income
tax expense
|
$
|
2,111
|
$
|
-
|
For
the Nine Months
Ended September 30, |
|||||||
2007
|
2006
|
||||||
(Unaudited)
|
|||||||
Computed
“expected” (expense)
|
$
|
1,230,670
|
$
|
12,264
|
|||
Tax
exemption
|
(1,230,744
|
)
|
(12,264
|
)
|
|||
Tax
rate adjustment
|
(60
|
)
|
-
|
||||
Timing
difference
|
$
|
2,245
|
$
|
-
|
|||
Income
tax expense
|
$
|
2,111
|
$
|
-
|
September
30,
2007 |
December
31,
2006 |
||||||
(Unaudited)
|
|||||||
Deferred
tax assets:
|
|||||||
Current
portion
|
|||||||
Others
|
$
|
4,684
|
$
|
99
|
|||
Subtotal
|
4,684
|
99
|
|||||
Non-current
portion:
|
|||||||
Depreciation
|
3,502
|
2,784
|
|||||
Subtotal
|
3,502
|
2,784
|
|||||
Total
deferred tax assets
|
8,186
|
2,883
|
|||||
Deferred
tax liabilities:
|
|||||||
Current
portion
|
|||||||
Others
|
8,167
|
-
|
|||||
Subtotal
|
8,167
|
-
|
|||||
Non-current
portion:
|
|||||||
Others
|
2,546
|
3,277
|
|||||
Subtotal
|
2,546
|
3,277
|
|||||
Total
deferred tax liabilities
|
10,713
|
3,277
|
|||||
Net
deferred tax liabilities
|
$
|
(2,527
|
)
|
$
|
(394
|
)
|
For
the Three Months Ended
September
30,
|
|||||||||||||||||||
2007
(Unaudited)
|
2006
(Unaudited)
|
Comparisons
|
|||||||||||||||||
Amount
|
%
of
Revenue |
Amount
|
%
of
Revenue |
Growth
in
Amount |
Increase
in % |
REVENUES
|
$
|
8,854,668
|
100.00
|
%
|
$
|
1,552,217
|
100.00
|
%
|
$
|
7,302,451
|
470.45
|
%
|
|||||||
COST
OF GOODS SOLD
|
7,389,605
|
83.45
|
%
|
1,129,089
|
72.74
|
%
|
6,260,516
|
554.47
|
%
|
||||||||||
GROSS
PROFIT
|
1,465,063
|
16.55
|
%
|
423,128
|
27.26
|
%
|
1,041,935
|
246.25
|
%
|
||||||||||
Selling
and Marketing
|
292,074
|
3.30
|
%
|
54,140
|
3.49
|
%
|
237,934
|
439.48
|
%
|
||||||||||
General
and Administrative
|
248,992
|
2.81
|
%
|
65,501
|
4.22
|
%
|
183,491
|
280.13
|
%
|
||||||||||
Research
and Development
|
16,122
|
0.18
|
%
|
37,777
|
2.43
|
%
|
(21,655
|
)
|
(57.32
|
%)
|
|||||||||
INCOME
FROM OPERATIONS
|
907,895
|
10.25
|
%
|
265,710
|
17.12
|
%
|
642,165
|
241.68
|
%
|
||||||||||
Government
Grants
|
3,049
|
0.03
|
%
|
30,968
|
2.00
|
%
|
(27,919
|
)
|
(90.15
|
%)
|
|||||||||
Forfeiture
of Customer Deposit
|
233,584
|
2.64
|
%
|
-
|
N/A
|
233,584
|
100.00
|
%
|
|||||||||||
Other
(Expense) Income, Net
|
-
|
N/A
|
4,971
|
0.32
|
%
|
(4,971
|
)
|
(100.00
|
%)
|
||||||||||
Interest
Expense, Net
|
(272,818
|
)
|
(3.08
|
%)
|
(174,741
|
)
|
(11.26
|
%)
|
(98,077
|
)
|
(56.13
|
%)
|
|||||||
INCOME
BEFORE INCOME TAX
|
871,710
|
9.84
|
%
|
126,908
|
8.18
|
%
|
744,802
|
586.88
|
%
|
||||||||||
INCOME
TAX
|
212
|
0.00
|
%
|
-
|
N/A |
212
|
100.00 | % | |||||||||||
NET
INCOME
|
871,498
|
9.84
|
%
|
126,908
|
8.18
|
%
|
744,590
|
586.72
|
%
|
For
the Nine Months Ended
September
30,
|
|||||||||||||||||||
2007
(Unaudited)
|
2006
(Unaudited)
|
Comparisons
|
|||||||||||||||||
Amount
|
%
of
Revenue |
Amount
|
%
of
Revenue |
Growth
in
Amount |
Increase
in % |
REVENUES
|
$
|
26,022,205
|
100
|
%
|
$
|
6,338,562
|
100
|
%
|
$
|
19,683,643
|
310.54
|
%
|
|||||||
COST
OF GOODS SOLD
|
20,666,981
|
79.42
|
%
|
5,440,601
|
85.83
|
%
|
15,226,380
|
279.87
|
%
|
||||||||||
GROSS
PROFIT
|
5,355,224
|
20.58
|
%
|
897,961
|
14.17
|
%
|
4,457,263
|
496.38
|
%
|
||||||||||
Selling
and Marketing
|
657,342
|
2.53
|
%
|
139,480
|
2.20
|
%
|
517,862
|
371.28
|
%
|
||||||||||
General
and Administrative
|
614,615
|
2.36
|
%
|
285,757
|
4.51
|
%
|
328,858
|
115.08
|
%
|
||||||||||
Research
and Development
|
68,925
|
0.26
|
%
|
87,538
|
1.38
|
%
|
(18,613
|
)
|
(21.26
|
%)
|
|||||||||
INCOME
FROM OPERATIONS
|
4,014,342
|
15.43
|
%
|
385,186
|
6.08
|
%
|
3,629,156
|
942.18
|
%
|
||||||||||
Government
Grants
|
15,233
|
0.06
|
%
|
97,194
|
1.53
|
%
|
(81,961
|
)
|
(84.33
|
%)
|
|||||||||
Forfeiture
on Customer Deposit
|
500,304
|
1.92
|
%
|
-
|
N/A
|
500,304
|
100.00
|
%
|
|||||||||||
Other
(Expense) Income, Net
|
(77,404
|
)
|
(0.30
|
%)
|
5,519
|
0.09
|
%
|
(82,923
|
)
|
(1,502.50
|
%)
|
||||||||
Interest
Expense, Net
|
(723,171
|
)
|
(2.78
|
%)
|
(450,734
|
)
|
(7.11
|
%)
|
(272,437
|
)
|
(60.44
|
%)
|
|||||||
INCOME
BEFORE INCOME TAX
|
3,729,304
|
14.33
|
%
|
37,165
|
(0.59
|
%)
|
3,692,139
|
9,934.45
|
%
|
||||||||||
INCOME
TAX
|
2,111
|
0.01
|
%
|
-
|
N/A
|
2,111
|
100.00
|
%
|
|||||||||||
NET
INCOME
|
3,727,193
|
14.32
|
%
|
37,165
|
(0.59
|
%)
|
3,690,028
|
9,928.77
|
%
|
Payments
Due by Period
|
||||||||||||||||
Less
than 1
|
||||||||||||||||
Total
|
Year
|
1
- 3 Years
|
3
- 5 Years
|
5
Years +
|
||||||||||||
Contractual
Obligations:
|
||||||||||||||||
Bank
Indebtedness
|
$
|
17,942,588
|
$
|
17,942,588
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Other
Indebtedness
|
10,854,656
|
10,854,656
|
-
|
-
|
-
|
|||||||||||
Capital
Lease Obligations
|
-
|
-
|
-
|
|||||||||||||
Operating
Leases
|
-
|
-
|
-
|
|||||||||||||
Purchase
Obligations
|
-
|
-
|
-
|
|||||||||||||
Total
Contractual Obligations:
|
$
|
28,797,244
|
$
|
28,797,244
|
$
|
-
|
$
|
-
|
$
|
-
|
--- |
Persuasive
evidence of an arrangement
exists,
|
---
|
Delivery
has occurred or services have been
rendered,
|
--- |
The
seller's price to the buyer is fixed or determinable,
and
|
---
|
Collectibility
is reasonably assured.
|
(a) |
Exhibits
|
31.1 |
Certifications
pursuant to Section 302 of Sarbanes Oxley Act of
2002
|
32.1 |
Certifications
pursuant to Section 906 of Sarbanes Oxley Act of
2002
|
(b) |
Reports
of Form 8-K
|
KANDI TECHNOLOGIES, CORP. | ||
|
|
|
Date:
November 19, 2007
|
By: | /s/ Hu Xiaoming |
Hu
Xiaoming
|
||
President
and Chief Executive Officer
|
|
|
|
Date:
November 19, 2007
|
By: | /s/ Zhu Xiaoying |
Zhu
Xiaoying
|
||
Chief
Financial Officer
|