Delaware
|
000-53075
|
16-1591157
|
||
(State
or other jurisdiction of
incorporation
or organization)
|
|
(Commission
File Number)
|
|
(IRS
Employer Identification
No.)
|
Year Ended
December 31, 2009
|
Year Ended
December 31, 2008
|
|||||||||||||||
Amount
|
% of Net
Sales
|
Amount
|
% of Net
Sales
|
|||||||||||||
Net
Sales
|
$
|
17,863,891
|
100
|
%
|
$
|
13,904,314
|
100
|
%
|
||||||||
Cost
of sales
|
10,162,778
|
57
|
%
|
8,246,592
|
59
|
%
|
||||||||||
Gross
profit
|
7,701,113
|
43
|
%
|
5,657,722
|
41
|
%
|
||||||||||
Selling,
General and Administrative Expenses
|
969,645
|
5
|
%
|
814,830
|
6
|
%
|
||||||||||
Operating
Income
|
6,731,468
|
38
|
%
|
4,842,892
|
35
|
%
|
||||||||||
Other
income & interest expense
|
27,318
|
0
|
%
|
4,704
|
0
|
%
|
||||||||||
Income
Before Income Taxes
|
6,758,786
|
38
|
%
|
4,847,596
|
35
|
%
|
||||||||||
Income
taxes
|
1,689,697
|
9
|
%
|
1,211,899
|
9
|
%
|
||||||||||
Net
income
|
$
|
5,069,089
|
28
|
%
|
$
|
3,635,697
|
26
|
%
|
Year Ended
December 31,
|
||||||||
2009
|
2008
|
|||||||
Net
cash provided by operating activities
|
$
|
9,846,859
|
$
|
7,746,685
|
||||
Net
cash used in investing activities
|
(384,655
|
)
|
(37,944
|
)
|
||||
Net
cash used in financing activities
|
(9,522,757
|
)
|
(7,660,033
|
)
|
||||
Effects
of Exchange Rate Change on Cash
|
3,150
|
35,218
|
||||||
Net
Increase (Decrease) in Cash
|
(57,403
|
)
|
83,926
|
|||||
Cash
at Beginning of the Year
|
118,534
|
34,608
|
||||||
Cash
at End of the Year
|
61,131
|
118,534
|
Qingdao
Footwear, Inc.
|
|
(Registrant)
|
|
/s/Tao
Wang
|
|
*Signature
|
|
Chief
Executive Officer
|
|
Title
|
2009
|
2008
|
|||||||
(Restated)
|
(Restated)
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
|
$
|
61,131
|
$
|
118,534
|
||||
Accounts
receivable
|
98,962
|
3,534
|
||||||
Inventories
|
344,512
|
189,535
|
||||||
Prepaid
expenses
|
57,311
|
58,490
|
||||||
Total
current assets
|
561,916
|
370,093
|
||||||
Property,
plant and equipment, net
|
930,451
|
602,831
|
||||||
Intangible
assets
|
208,167
|
213,008
|
||||||
Total
Assets
|
$
|
1,700,534
|
$
|
1,185,932
|
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
Current
liabilities
|
||||||||
Short-term
loans
|
$
|
718,830
|
$
|
704,160
|
||||
Accounts
payable
|
15,727
|
546
|
||||||
Taxes
payable
|
12,551,687
|
7,601,709
|
||||||
Due
to related parties
|
117,360
|
-
|
||||||
Total
current liabilities
|
13,403,604
|
8,306,415
|
||||||
Long-term
debt
|
249,390
|
-
|
||||||
Total
Liabilities
|
$
|
13,652,994
|
$
|
8,306,415
|
||||
Shareholders'
Equity
|
||||||||
Preferred
stock, .0001 par value, 10,000,000 shares authorized, none issued and
outstanding
|
-
|
-
|
||||||
Common
shares, .0001 par value, 100,000,000 shares authorized, 9,700,000 shares
issued and outstanding
|
970
|
970
|
||||||
Additional
paid-in capital
|
319,510
|
319,510
|
||||||
Accumulated
other comprehensive income
|
440,775
|
437,665
|
||||||
Retained
deficits
|
(12,713,715
|
)
|
(7,878,628
|
)
|
||||
Total
Shareholders' Equity
|
$
|
(11,952,460
|
)
|
$
|
(7,120,483
|
)
|
||
Total
Liabilities and Shareholders' Equity
|
$
|
1,700,534
|
$
|
1,185,932
|
2009
|
2008
|
|||||||
Net
sales
|
$
|
17,863,891
|
$
|
13,904,314
|
||||
Cost
of goods sold
|
10,162,778
|
8,246,592
|
||||||
Gross
profit
|
7,701,113
|
5,657,722
|
||||||
Operating
expenses:
|
||||||||
Selling,
general and administrative expenses
|
907,807
|
759,470
|
||||||
Depreciation
and Amortization Expense
|
61,838
|
55,360
|
||||||
Profit
from operations
|
6,731,468
|
4,842,892
|
||||||
Other
income (expense)
|
||||||||
Other
income
|
87,966
|
57,660
|
||||||
Interest
income
|
1,144
|
8,949
|
||||||
Interest
(expense)
|
(61,792
|
)
|
(61,905
|
)
|
||||
Income
before income taxes
|
6,758,786
|
4,847,596
|
||||||
Income
taxes
|
1,689,697
|
1,211,899
|
||||||
Net
income
|
$
|
5,069,089
|
$
|
3,635,697
|
||||
Net
income per share - basic and diluted
|
$
|
0.52
|
$
|
0.37
|
||||
Weighted
average shares outstanding
|
9,700,000
|
9,700,000
|
||||||
Net
income
|
$
|
5,069,089
|
$
|
3,635,697
|
||||
Other
comprehensive income
|
||||||||
Foreign
currency translation
|
3,110
|
232,047
|
||||||
Comprehensive
income
|
$
|
5,072,199
|
$
|
3,867,744
|
2009
|
2008
|
|||||||
(Restated)
|
(Restated)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$
|
5,069,089
|
$
|
3,635,697
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
61,838
|
55,360
|
||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(95,428
|
)
|
1,028
|
|||||
Inventories
|
(154,977
|
)
|
246,700
|
|||||
Prepaid
expenses
|
1,179
|
10,427
|
||||||
Accounts
payable
|
15,180
|
(2,527
|
)
|
|||||
Tax
payable
|
4,949,978
|
3,800,000
|
||||||
Net
cash provided by operating activities
|
9,846,859
|
7,746,685
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Advance
to related party
|
(323
|
)
|
-
|
|||||
Purchase
of property and equipment
|
(384,332
|
)
|
(37,944
|
)
|
||||
Net
cash used in investing activities
|
(384,655
|
)
|
(37,944
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Distribution
to shareholders
|
(9,786,817
|
)
|
(7,660,033
|
)
|
||||
Proceeds
from loans
|
1,701,720
|
850,860
|
||||||
Repayments
on loans
|
(1,437,660
|
)
|
(850,860
|
)
|
||||
Net
cash used in financing activities
|
(9,522,757
|
)
|
(7,660,033
|
)
|
||||
Effect
of exchange rate changes on cash
|
3,150
|
35,218
|
||||||
Net
increase (decrease) in cash
|
$
|
(57,403
|
)
|
$
|
83,926
|
|||
Cash,
beginning of year
|
118,534
|
34,608
|
||||||
Cash,
end of year
|
$
|
61,131
|
$
|
118,534
|
||||
SUPPLEMENTARY
DISCLOSURE:
|
||||||||
Interest
paid
|
$
|
61,792
|
$
|
61,905
|
||||
Income
tax paid
|
$
|
3,763
|
$
|
2,539
|
||||
|
Common Stock
|
|
|
Additional Paid-
in Capital
|
|
|
Accumulated Other
Comprehensive
Income
|
|
|
Retained Earnings
|
|
|
Total Shareholders'
Equity
|
|||||||
Balance,
December 31, 2007
|
$
|
970
|
$
|
319,510
|
$
|
205,618
|
$
|
(3,514,546
|
)
|
$
|
(2,988,448)
|
|||||||||
Distribution
to shareholders
|
-
|
-
|
-
|
(7,999,779
|
)
|
(7,999,779
|
)
|
|||||||||||||
Net
income
|
-
|
-
|
-
|
3,635,697
|
3,635,697
|
|||||||||||||||
Foreign
currency translation gain
|
-
|
-
|
232,047
|
-
|
232,047
|
|||||||||||||||
Balance,
December 31, 2008
|
$
|
970
|
$
|
319,510
|
$
|
437,665
|
$
|
(7,878,628
|
)
|
$
|
(7,120,483)
|
|||||||||
Distribution
to shareholders
|
-
|
-
|
-
|
(9,904,176
|
)
|
(9,904,176
|
)
|
|||||||||||||
Net
income
|
-
|
-
|
-
|
5,069,089
|
5,069,089
|
|||||||||||||||
Foreign
currency translation gain
|
-
|
-
|
3,110
|
-
|
3,110
|
|||||||||||||||
Balance,
December 31, 2009
|
$
|
970
|
$
|
319,510
|
$
|
440,775
|
$
|
(12,713,715
|
)
|
$
|
(11,952,460
|
)
|
Estimated Useful
Life
|
||
Plant
and building
|
20
years
|
|
Office
furniture and equipment
|
5
years
|
|
Transportation
equipment
|
5
years
|
December 31,
2009
|
December 31,
2008
|
|||||||
Finished
goods
|
$
|
344,512
|
$
|
189,535
|
||||
Total
inventory
|
$
|
344,512
|
$
|
189,535
|
December 31,
2009
|
December 31,
2008
|
|||||||
Retail
store rental prepayment
|
$
|
18,778
|
$
|
18,778
|
||||
Prepaid
to suppliers
|
38,533
|
39,712
|
||||||
Total
prepaid expenses
|
$
|
57,311
|
$
|
58,490
|
December 31,
2009
|
December 31,
2008
|
|||||||
Plant
and building
|
$
|
1,096,639
|
$
|
731,918
|
||||
Office
furniture and equipment
|
24,789
|
12,304
|
||||||
Transportation
equipment
|
155,763
|
148,314
|
||||||
Total
at cost
|
1,277,191
|
892,536
|
||||||
Less:
Accumulated depreciation
|
(346,740
|
)
|
(289,705
|
)
|
||||
Total
property, plant and equipment, net
|
$
|
930,451
|
$
|
602,831
|
December 31,
2009
|
December 31,
2008
|
|||||||
Cost
of land use rights
|
$
|
242,055
|
$
|
242,055
|
||||
Less:
Accumulated amortization
|
(33,888
|
)
|
(29,047
|
)
|
||||
Total
intangible assets, net
|
$
|
208,167
|
$
|
213,008
|
December 31,
2009
|
December 31,
2008
|
|||||||
Jimo
Rural Cooperative Bank of Qingdao (JMRB), two 12-month bank loans both due
in November 2009, bear interest at 10.85% average, secured by third
parties and repaid in November 2009.
|
$
|
-
|
$
|
293,400
|
||||
Bank
of Qingdao Jimo Branch (BOQ), 12-month bank loan due in September 2009,
bears interest at 8.25% average, pledged by Company's building and land
use right and repaid in August 2009.
|
-
|
410,760
|
||||||
JMRB,
two 12-month bank loans both due in November 2010, bears annual interest
at 7.965% average, secured by third parties
|
293,400
|
-
|
||||||
BOQ,
12-month bank loan due in September 2010, bears annual interest at 6.372%
average, pledged by Company's building and land use right
|
425,430
|
-
|
||||||
Total
short-term debt
|
$
|
718,830
|
$
|
704,160
|
Year:
|
||||
2010
|
86,647
|
|||
2011
|
50,727
|
|||
2012
|
8,797
|
|||
2013
|
4,398
|
|||
$
|
150,569
|
2009
|
2008
|
|||||||
Income
before income taxes
|
$
|
6,758,786
|
$
|
4,847,596
|
||||
Income
taxes
|
$
|
1,689,697
|
$
|
1,211,899
|
2009
|
2008
|
|||||||
US
statutory rates
|
34.0
|
%
|
34.0
|
%
|
||||
Tax
rate difference
|
(9.0
|
)%
|
(9.0
|
)%
|
||||
Tax
per financial statements
|
25.0
|
%
|
25.0
|
%
|
QINGDAO
FOOTWEAR, INC.
|
|||||||||
CONSOLIDATED
BALANCE
SHEETS
|
2009
|
Adjustment
|
2009
|
||||||||||
(Original)
|
(Restated)
|
|||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
|
$ | 61,131 | $ | $ | 61,131 | |||||||
Accounts
receivable
|
98,962 | 98,962 | ||||||||||
Inventories
|
344,512 | 344,512 | ||||||||||
Prepaid
expenses
|
57,311 | 57,311 | ||||||||||
Total
current assets
|
561,916 | 561,916 | ||||||||||
|
||||||||||||
Property,
plant and equipment, net
|
930,451 | 930,451 | ||||||||||
Intangible
assets
|
208,167 | 208,167 | ||||||||||
|
||||||||||||
Total
Assets
|
$ | 1,700,534 | $ | 1,700,534 | ||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||||
Current
liabilities
|
||||||||||||
Short-term
loans
|
$ | 718,830 | $ | 718,830 | ||||||||
Accounts
payable
|
15,727 | 15,727 | ||||||||||
Taxes
payable
|
2,627 | 12,549,060 | 12,551,687 | |||||||||
Due
to related parties
|
221,871 | (104,511 | ) | 117,360 | ||||||||
|
||||||||||||
Total
current liabilities
|
959,055 | 12,444,549 | 13,403,604 | |||||||||
|
||||||||||||
Long-term
debt
|
249,390 | 249,390 | ||||||||||
|
||||||||||||
Total
Liabilities
|
$ | 1,208,445 | 12,444,549 | $ | 13,652,994 | |||||||
Shareholders'
Equity
|
||||||||||||
Preferred
stock, .0001 par value, 10,000,000 shares authorized, none issued and
outstanding
|
- | - | ||||||||||
Common
shares, .0001 par value, 100,000,000 shares authorized, 9,700,000 shares
issued and outstanding
|
970 | 970 | ||||||||||
Additional
paid-in capital
|
319,510 | 319,510 | ||||||||||
Accumulated
other comprehensive income
|
440,775 | 440,775 | ||||||||||
Retained
deficits
|
(269,166 | ) | (12,444,549 | ) | (12,713,715 | ) | ||||||
|
||||||||||||
Total
Shareholders' Equity
|
$ | 492,089 | (12,444,549 | ) | $ | (11,952,460 | ) | |||||
Total
Liabilities and Shareholders' Equity
|
$ | 1,700,534 | $ | - | $ | 1,700,534 |
QINGDAO
FOOTWEAR, INC.
|
||||||||||
CONSOLIDATED
BALANCE
SHEETS
|
2008
|
Adjustment
|
2008
|
||||||||||
(Original)
|
(Restated)
|
|||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
|
$ | 118,534 | $ | $ | 118,534 | |||||||
Accounts
receivable
|
3,534 | 3,534 | ||||||||||
Inventories
|
189,535 | 189,535 | ||||||||||
Prepaid
expenses
|
58,490 | 58,490 | ||||||||||
Due
from related parties
|
4,373,588 | (4,373,588 | ) | - | ||||||||
Total
current assets
|
4,743,681 | (4,373,588 | ) | 370,093 | ||||||||
|
||||||||||||
Property,
plant and equipment, net
|
602,831 | 602,831 | ||||||||||
Intangible
assets
|
213,008 | 213,008 | ||||||||||
Total
Assets
|
$ | 5,559,520 | $ | (4,373,588 | ) | $ | 1,185,932 | |||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||||
Current
liabilities
|
||||||||||||
Short-term
loans
|
$ | 704,160 | $ | $ | 704,160 | |||||||
Accounts
payable
|
546 | 546 | ||||||||||
Taxes
payable
|
2,114 | 7,599,595 | 7,601,709 | |||||||||
Total
current liabilities
|
706,820 | 7,599,595 | 8,306,415 | |||||||||
|
||||||||||||
Total
Liabilities
|
$ | 706,820 | $ | 7,599,595 | $ | 8,306,415 | ||||||
|
||||||||||||
Shareholders'
Equity
|
||||||||||||
Preferred
stock, .0001 par value, 10,000,000 shares authorized, none issued and
outstanding
|
- | - | ||||||||||
Common
shares, .0001 par value, 100,000,000 shares authorized, 9,700,000 shares
issued and outstanding
|
970 | 970 | ||||||||||
Additional
paid-in capital
|
319,510 | 319,510 | ||||||||||
Accumulated
other comprehensive income
|
437,665 | 437,665 | ||||||||||
Retained
earnings (deficits)
|
4,094,555 | (11,973,183 | ) | (7,878,628 | ) | |||||||
Total
Shareholders' Equity
|
$ | 4,852,700 | $ | (11,973,183 | ) | $ | (7,120,483 | ) | ||||
Total
Liabilities and Shareholders' Equity
|
$ | 5,559,520 | $ | (4,373,588 | ) | $ | 1,185,932 |
QINGDAO
FOOTWEAR, INC.
|
CONSOLIDATED
STATEMENTS OF CASH
FLOWS
|
2009
|
Adjustment
|
2009
|
||||||||||
(Original)
|
(Restated)
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 5,069,089 | $ | 5,069,089 | ||||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
and amortization
|
61,838 | 61,838 | ||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(95,428 | ) | (95,428 | ) | ||||||||
Inventories
|
(154,977 | ) | (154,977 | ) | ||||||||
Prepaid
expenses
|
1,179 | 1,179 | ||||||||||
Accounts
payable
|
15,180 | 15,180 | ||||||||||
Tax
payable
|
4,949,978 | 4,949,978 | ||||||||||
Net
cash provided by operating activities
|
9,846,859 | 9,846,859 | ||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Advance
to related party
|
(5,723,550 | ) | 5,723,227 | (323 | ) | |||||||
Purchase
of property and equipment
|
(384,332 | ) | (384,332 | ) | ||||||||
Net
cash used in investing activities
|
(6,107,882 | ) | 5,723,227 | (384,655 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Distribution
to shareholders
|
(4,063,590 | ) | (5,723,227 | ) | (9,786,817 | ) | ||||||
Proceeds
from loans
|
1,701,720 | 1,701,720 | ||||||||||
Repayments
on loans
|
(1,437,660 | ) | (1,437,660 | ) | ||||||||
Net
cash used in financing activities
|
(3,799,530 | ) | (5,723,227 | ) | (9,522,757 | ) | ||||||
Effect
of exchange rate changes on cash
|
3,150 | 3,150 | ||||||||||
Net
decrease in cash
|
$ | (57,403 | ) | $ | (57,403 | ) | ||||||
Cash,
beginning of year
|
118,534 | 118,534 | ||||||||||
Cash,
end of year
|
$ | 61,131 | $ | 61,131 | ||||||||
SUPPLEMENTARY
DISCLOSURE:
|
||||||||||||
Interest
paid
|
$ | 61,792 | $ | 61,792 | ||||||||
Income
tax paid
|
$ | 3,763 | $ | 3,763 | ||||||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
||||||||||||
Transfer
of taxes payable to due from related party
|
$ | 4,949,466 | $ | (4,949,466 | ) | $ | - | |||||
Transfer
of shareholder distribution to due from related party
|
$ | 5,251,860 | $ | (5,251,860 | ) | $ | - |
QINGDAO
FOOTWEAR, INC.
|
CONSOLIDATED
STATEMENTS OF CASH
FLOWS
|
2008
|
Adjustment
|
2008
|
||||||||||
(Original)
|
(Restated)
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 3,635,697 | $ | $ | 3,635,697 | |||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
and amortization
|
55,360 | 55,360 | ||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
1,028 | 1,028 | ||||||||||
Inventories
|
246,700 | 246,700 | ||||||||||
Prepaid
expenses
|
10,427 | 10,427 | ||||||||||
Accounts
payable
|
(2,527 | ) | (2,527 | ) | ||||||||
Tax
payable
|
3,800,000 | 3,800,000 | ||||||||||
Net
cash provided by operating activities
|
7,746,685 | 7,746,685 | ||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Advance
to related party
|
(5,785,433 | ) | 5,785,433 | - | ||||||||
Purchase
of property and equipment
|
(37,944 | ) | (37,944 | ) | ||||||||
Net
cash used in investing activities
|
(5,823,377 | ) | 5,785,433 | (37,944 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Distribution
to shareholders
|
(1,874,600 | ) | (5,785,433 | ) | (7,660,033 | ) | ||||||
Proceeds
from loans
|
850,860 | 850,860 | ||||||||||
Repayments
on loans
|
(850,860 | ) | (850,860 | ) | ||||||||
Net
cash used in financing activities
|
(1,874,600 | ) | (5,785,433 | ) | (7,660,033 | ) | ||||||
Effect
of exchange rate changes on cash
|
35,218 | 35,218 | ||||||||||
Net
increase in cash
|
$ | 83,926 | $ | 83,926 | ||||||||
Cash,
beginning of year
|
34,608 | 34,608 | ||||||||||
Cash,
end of year
|
$ | 118,534 | $ | 118,534 | ||||||||
SUPPLEMENTARY
DISCLOSURE:
|
||||||||||||
Interest
paid
|
$ | 61,905 | $ | 61,905 | ||||||||
Income
tax paid
|
$ | 2,539 | $ | 2,539 | ||||||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
||||||||||||
Transfer
of taxes payable to due from related party
|
$ | 3,799,872 | $ | (3,799,872 | ) | $ | - |