Delaware
|
87-0700927
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer Identification No.)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
June 30,
|
|||||||
2008
|
December 31,
|
||||||
(Unaudited)
|
2007
|
||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
156,896
|
$
|
1,149,140
|
|||
Restricted
cash
|
6,548,503
|
1,367,222
|
|||||
Accounts
receivable, net of allowance for doubtful accounts of $1,634 and
$3,701 as
of June 30, 2008 and December 31, 2007, respectively
|
14,501,396
|
11,401,367
|
|||||
Inventories
|
5,425,919
|
3,293,529
|
|||||
Notes
receivable, net of discount of $68,285 and $0 as of June 30, 2008
and
December 31, 2007, respectively
|
6,506,108
|
47,853
|
|||||
Other
receivables
|
131,281
|
416,454
|
|||||
Deposit
for acquisition
|
12,270,859
|
||||||
Prepayments
and prepaid expenses
|
68,919
|
17,774
|
|||||
Due
from employees
|
-
|
9,932
|
|||||
Discontinued
operation
|
-
|
14,158,890
|
|||||
Total
Current Assets
|
33,339,022
|
44,133,020
|
|||||
LONG-TERM
ASSETS
|
|||||||
Plant
and equipment, net
|
16,245,693
|
10,427,176
|
|||||
Land
use rights, net
|
9,477,194
|
385,539
|
|||||
Construction
in progress
|
1,253,868
|
1,321,832
|
|||||
Deferred
taxes
|
480,986
|
405,006
|
|||||
Discontinued
operation
|
-
|
506,526
|
|||||
Total
Long-Term Assets
|
27,457,741
|
13,046,079
|
|||||
TOTAL
ASSETS
|
$
|
60,796,763
|
$
|
57,179,099
|
June 30,
|
|||||||
2008
|
December 31,
|
||||||
(Unaudited)
|
2007
|
||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
11,397,872
|
$
|
6,333,057
|
|||
Other
payables and accrued expenses
|
603,159
|
378,675
|
|||||
Short-term
bank loans
|
27,139,905
|
20,869,862
|
|||||
Customer
deposits
|
789,933
|
483,320
|
|||||
Notes
payable
|
3,463,430
|
1,476,600
|
|||||
Due
to employees
|
37,086
|
310
|
|||||
Due
to related party
|
164,250
|
-
|
|||||
Discontinued
operation
|
-
|
14,296,572
|
|||||
Total
Current Liabilities
|
43,595,635
|
43,838,396
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Deferred
taxes
|
296,511
|
296,511
|
|||||
Discontinued
operation
|
-
|
2,651
|
|||||
Total
Long-Term Liabilities
|
296,511
|
299,162
|
|||||
TOTAL
LIABILITIES
|
43,892,146
|
44,137,558
|
|||||
CONTINGENCIES
|
|||||||
SHAREHOLDERS’
EQUITY
|
|||||||
Common
stock, $0.001 par value; 100,000,000 shares authorized; 19,961,000
and
19,961,000 shares issued and outstanding at June 30, 2008 and December
31,
2007, respectively
|
19,961
|
19,961
|
|||||
Additional
paid-in capital
|
7,138,105
|
7,138,105
|
|||||
Retained
earnings (the restricted portion is $534,040 and $0 at June 30, 2008
and
December 31, 2007, respectively)
|
8,635,534
|
5,125,120
|
|||||
Accumulated
other comprehensive income
|
1,111,017
|
758,355
|
|||||
TOTAL
SHAREHOLDERS’ EQUITY
|
16,904,617
|
13,041,541
|
|||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
60,796,763
|
$
|
57,179,099
|
Three Months Ended
|
Six Months Ended
|
||||||||||||
June 30, 2008
|
June 30, 2007
|
June 30, 2008
|
June 30, 2007
|
||||||||||
REVENUES,
NET
|
$
|
12,424,373
|
$
|
11,109,555
|
$
|
21,753,075
|
$
|
16,471,019
|
|||||
COST
OF GOODS SOLD
|
(9,139,131
|
)
|
(8,468,179
|
)
|
(16,316,178
|
)
|
(12,861,099
|
)
|
|||||
GROSS
PROFIT
|
3,285,242
|
2,641,376
|
5,436,897
|
3,609,920
|
|||||||||
Research
and development
|
224,146
|
40,749
|
264,816
|
52,615
|
|||||||||
Selling
and marketing
|
180,596
|
107,756
|
409,102
|
188,354
|
|||||||||
General
and administrative
|
432,238
|
142,060
|
704,682
|
285,346
|
|||||||||
INCOME
FROM CONTINUING OPERATIONS
|
2,448,262
|
2,350,811
|
4,058,297
|
3,083,605
|
|||||||||
Interest
expense, net
|
(395,087
|
)
|
(160,938
|
)
|
(1,009,699
|
)
|
(295,748
|
)
|
|||||
Government
grants
|
17,274
|
-
|
40,574
|
-
|
|||||||||
Forfeiture
of customer deposits
|
-
|
-
|
-
|
267,673
|
|||||||||
Other,
net
|
(1,948
|
)
|
(70,254
|
)
|
20,047
|
(69,694
|
)
|
||||||
INCOME
FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
2,068,501
|
2,119,619
|
3,109,219
|
2,985,836
|
|||||||||
INCOME
TAX BENEFIT
|
33,920
|
-
|
73,660
|
-
|
|||||||||
INCOME
FROM CONTINUING OPERATIONS
|
2,102,421
|
2,119,619
|
3,182,879
|
2,985,836
|
|||||||||
DISCONTINUED
OPERATION
|
|||||||||||||
Loss
from discontinued operation
|
(34,219
|
)
|
(212,568
|
)
|
(33,379
|
)
|
(140,200
|
)
|
|||||
Gain
from disposition of discontinued operation
|
368,249
|
-
|
360,913
|
-
|
|||||||||
NET
GAIN (LOSS) FROM DISCONTINUED
OPERATION
|
334,030
|
(212,568
|
)
|
327,534
|
(140,200
|
)
|
|||||||
NET
INCOME
|
2,436,451
|
1,907,052
|
3,510,413
|
2,845,636
|
|||||||||
OTHER
COMPREHENSIVE INCOME
|
|||||||||||||
Foreign
currency translation
|
93,622
|
75,376
|
350,834
|
136,385
|
Three Months Ended
|
Six Months Ended
|
||||||||||||
June 30, 2008
|
June 30, 2007
|
June 30, 2008
|
June 30, 2007
|
||||||||||
COMPREHENSIVE
INCOME
|
$
|
2,530,073
|
$
|
1,982,426
|
$
|
3,861,247
|
$
|
2,982,021
|
|||||
WEIGHTED
AVERAGE SHARES OUTSTANDING BASIC AND DILUTED
|
19,961,000
|
12,176,911
|
19,961,000
|
12,088,456
|
|||||||||
INCOME
PER SHARE FROM CONTINUING OPERATION, BASIC AND
DILUTED
|
$
|
0.11
|
$
|
0.17
|
$
|
0.16
|
$
|
0.25
|
|||||
INCOME
(LOSS) PER SHARE FROM GAIN (LOSS) FROM DISCONTINUED OPERATION,
BASIC AND
DILUTED
|
$
|
0.01
|
$
|
(0.01
|
)
|
$
|
0.02
|
$
|
(0.01
|
)
|
|||
NET
INCOME PER COMMON SHARE, BASIC AND DILUTED
|
$
|
0.12
|
$
|
0.16
|
$
|
0.18
|
$
|
0.24
|
Six Months
Ended June 30,
|
|||||||
2008
|
2007
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
3,510,413
|
$
|
2,845,636
|
|||
Net
(gain) loss from discontinued operation
|
(327,534
|
)
|
140,200
|
||||
Income
from continuing operations
|
3,182,879
|
2,985,836
|
|||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
749,994
|
561,203
|
|||||
Deferred
taxes
|
(75,980
|
)
|
-
|
|
|||
Forfeiture
of customer deposits
|
-
|
(267,673
|
)
|
||||
Changes
in operating assets and liabilities, net of effects of
acquisition:
|
|||||||
(Increase)
Decrease In:
|
|||||||
Accounts
receivable
|
(3,100,029
|
)
|
(5,894,263
|
)
|
|||
Inventories
|
(2,132,390
|
)
|
877,564
|
||||
Other
receivables
|
285,175
|
(102,954
|
)
|
||||
Due
to employees
|
46,708
|
139,928
|
|||||
Prepayments
and prepaid expenses
|
(51,145
|
)
|
(347,195
|
)
|
|||
Increase
(Decrease) In:
|
|||||||
Accounts
payable
|
5,064,815
|
1,943,480
|
|||||
Other
payables and accrued liabilities
|
224,483
|
208,276
|
|||||
Customer
deposits
|
306,612
|
859,386
|
|||||
Net
cash provided by operating activities from continuing
operations
|
4,501,122
|
963,588
|
|||||
Net
cash provided by (used in) operating activities from discontinued
operation
|
738,472
|
(14,276
|
)
|
||||
Net
cash provided by operating activities
|
5,239,594
|
949,312
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchases
of plant and equipment
|
(1,887,802
|
)
|
(513,916
|
)
|
|||
Purchases
of construction in progress
|
(545,134
|
)
|
(161,849
|
)
|
|||
Reverse
merger with SMOU, net of cash acquired
|
-
|
373
|
|||||
Purchase
of a subsidiary, net of cash acquired
|
(44,129
|
)
|
-
|
||||
Issuance
of notes receivable
|
(6,477,313
|
)
|
(4,986,053
|
)
|
|||
Repayment
of notes receivable
|
19,057
|
2,016,236
|
|||||
Net
cash used in investing activities from continuing
operations
|
(8,935,321 |
)
|
(3,645,209 |
)
|
|||
Net
cash provided by investing activities from discontinued
operation
|
-
|
-
|
|||||
Net
cash used in investing activities
|
(8,935,321
|
)
|
(3,645,209
|
)
|
Six Months
Ended June 30,
|
|||||||
2008
|
2007
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Restricted
cash
|
(5,181,280
|
)
|
-
|
||||
Proceeds
from short-term bank loans
|
20,197,548
|
7,869,059
|
|||||
Repayment
of short-term bank loans
|
(13,927,505
|
)
|
(5,008,645
|
)
|
|||
Proceeds
from notes payable
|
3,442,053
|
822,934
|
|||||
Repayment
of notes payable
|
(1,455,223
|
)
|
(12,137
|
)
|
|||
Repayment
of advances to related parties
|
164,249
|
17,288
|
|||||
Net
cash provided by financing activities from continuing
operations
|
3,239,842
|
3,688,499
|
|||||
Net
cash provided by financing activities from discontinued
operation
|
-
|
-
|
|||||
Net
cash provided by financing activities
|
3,239,842
|
3,688,499
|
|||||
NET
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(489,262
|
)
|
992,602
|
||||
Effect
of exchange rate changes on cash
|
(502,982
|
)
|
203,560
|
||||
Cash
and cash equivalents at beginning of period
|
1,149,140
|
365,567
|
|||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
156,896
|
$
|
1,561,729
|
|||
SUPPLEMENTARY
CASH FLOW INFORMATION
|
|||||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
Interest
paid
|
$
|
937,362
|
$
|
1,895,643
|
1. |
During
the six months ended June 30, 2008 and 2007, $613,097 and $12,117
were
transferred from construction in progress to plant and equipment,
respectively.
|
2. |
On
June 24, 2008, the Company acquired 100% interest of Zhejiang Kandi
Special Vehicles Co.,Ltd. ("KSV") for $12,314,988 in cash and KSV
became a
100% owned subsidiary of the Company. The following represents
the assets
purchased and liabilities assumed at the acquisition
date:
|
Plant
and equipment, net
|
$
|
3,200,615
|
||
Land
use rights, net
|
9,114,373
|
|||
Total
assets purchased
|
12,314,988
|
|||
Total
liabilities assumed
|
-
|
|||
Total
net assets
|
$
|
12,314,988
|
||
Share
percentage
|
100
|
%
|
||
Net
assets acquired
|
$
|
12,314,988
|
||
Total
consideration paid (including the deposit of $12,270,859 paid
in prior
periods)
|
$
|
12,314,988
|
(i) |
Continental
Development Ltd., (“Continental”) (100% subsidiary of the
Company)
|
(ii) |
Zhejiang
Kandi Vehicles Co. Ltd., (“Kandi”) (100% subsidiary of
Continental)
|
(iii) |
Zhejiang
Yongkong Import and Export Co. Ltd., (“Dingji”) (100% subsidiary of
Kandi)
(see below) |
(iv) |
Kandi
Special Vehicle Co. Ltd., (“KSV”) (100% subsidiary of the
Company)
|
Sales
|
|||||||||||||
For the Six
|
For the Six
|
Accounts Receivable
|
|||||||||||
Major
Customers |
Months Ended
June 30, 2008 |
Months Ended
June 30, 2007 |
June 30,
2008 |
December 31,
2007 |
|||||||||
Company
A
|
73
|
%
|
47
|
%
|
59
|
%
|
40
|
%
|
|||||
Company
B
|
7
|
%
|
20
|
%
|
17
|
%
|
19
|
%
|
|||||
Company
C
|
4
|
%
|
6
|
%
|
0
|
%
|
11
|
%
|
|||||
Company
D
|
4
|
%
|
3
|
%
|
15
|
%
|
8
|
%
|
|||||
Company
E
|
1
|
%
|
-
|
3
|
%
|
7
|
%
|
Purchases
|
|||||||||||||
For the Six
|
For the Six
|
Accounts Payable
|
|||||||||||
Major
Suppliers
|
Months Ended
June 30, 2008
|
Months Ended
June 30, 2007
|
June 30,
2008
|
December 31,
2007
|
|||||||||
Company F
|
7
|
%
|
7
|
%
|
-
|
7
|
%
|
||||||
Company
G
|
7
|
%
|
5
|
%
|
1
|
%
|
6
|
%
|
|||||
Company
H
|
7
|
%
|
4
|
%
|
-
|
5
|
%
|
||||||
Company
I
|
6
|
%
|
3
|
%
|
2
|
%
|
5
|
%
|
|||||
Company
J
|
55
|
%
|
-
|
29
|
%
|
4
|
%
|
|
June
30,
2008 |
December
31,
2007 |
June
30,
2007 |
|||||||
Period
end RMB : US$ exchange rate
|
6.8718
|
7.3141
|
7.6155
|
|||||||
Average
period RMB : US$ exchange rate
|
7.0882
|
7.5614
|
7.7121
|
June 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
Raw
materials
|
$
|
1,712,892
|
$
|
1,534,448
|
|||
Work-in-progress
|
3,218,822
|
1,402,073
|
|||||
Finished
goods
|
494,205
|
357,008
|
|||||
Total
inventories
|
$
|
5,425,919
|
$
|
3,293,529
|
June 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
Notes
receivable from unrelated companies:
|
|||||||
Due
June 27, 2008
|
$
|
-
|
$
|
47,853
|
|||
Due
January 1, 2009
|
188,888
|
-
|
|||||
Due
March 2, 2009
|
654,695
|
-
|
|||||
Due
March 30, 2009
|
647,698
|
-
|
|||||
Due
March 31, 2009
|
3,918,934
|
-
|
|||||
Due
April 29, 2009
|
727,611
|
-
|
|||||
Due
May 12, 2009
|
436,567
|
-
|
|||||
Subtotal
|
6,574,393
|
47,853
|
|||||
Notes
receivable-discount
|
(68,285
|
)
|
-
|
||||
Notes
receivable, net
|
$
|
6,506,108
|
$
|
47,853
|
June 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
Cost
of land use rights
|
$
|
9,606,486
|
$
|
460,943
|
|||
Less:
Accumulated amortization
|
(129,292
|
)
|
(75,404
|
)
|
|||
Land
use rights, net
|
$
|
9,477,194
|
$
|
385,539
|
2008
within one year
|
$
|
112,125
|
||
2009
|
224,247
|
|||
2010
|
224,247
|
|||
2011
|
224,247
|
|||
2012
|
224,247
|
|||
Thereafter
|
8,468,081
|
|||
Total
|
$
|
9,477,194
|
June 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
At
cost:
|
|||||||
Buildings
|
$
|
7,669,736
|
$
|
3,911,944
|
|||
Machinery
and equipment
|
9,125,979
|
8,572,451
|
|||||
Office
equipment
|
2,663,624
|
93,840
|
|||||
Transportation
|
107,299
|
254,885
|
|||||
Patterns
|
1,854,256
|
1,742,125
|
|||||
21,420,894
|
14,575,245
|
||||||
Less
: Accumulated depreciation
|
|||||||
Buildings
|
(535,851
|
)
|
(428,834
|
)
|
|||
Machinery
and equipment
|
(4,205,788
|
)
|
(3,520,084
|
)
|
|||
Office
equipment
|
(72,635
|
)
|
(64,427
|
)
|
|||
Transportation
|
(78,688
|
)
|
(43,765
|
)
|
|||
Patterns
|
(282,239
|
)
|
(90,959
|
)
|
|||
(5,175,201
|
)
|
(4,148,069
|
)
|
||||
Plant
and equipment, net
|
$
|
16,245,693
|
$
|
10,427,176
|
June
30,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
|||||||
Loans
from ICBC-Development Zone Branch
|
|||||||
Monthly
interest only payments at 7.88% per annum, due April 10, 2008, secured
by
the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid
on its due date).
|
$
|
-
|
$
|
683,611
|
|||
Monthly
interest only payments at 7.88% per annum, due June 5, 2008, secured
by
the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid
on its due date).
|
-
|
683,611
|
|||||
Monthly
interest only payments at 8.75% per annum, due August 5, 2008, secured
by
the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid
on its due date).
|
436,567
|
410,167
|
|||||
Monthly
interest only payments at 8.75% per annum, due September 5, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13.
|
392,910
|
369,150
|
|||||
Monthly
interest only payments at 8.75% per annum, due October 10, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13.
|
436,567
|
410,167
|
|||||
Monthly
interest only payments at 8.75% per annum, due October 16, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13.
|
552,985
|
519,544
|
|||||
Monthly
interest only payments at 8.75% per annum, due October 23, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13.
|
509,328
|
478,528
|
|||||
Monthly
interest only payments at 8.75% per annum, due November 24, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13.
|
582,089
|
546,889
|
|||||
Monthly
interest only payments at 8.28% per annum, due September
17, 2008, secured by the assets of the Company. Also see Notes 12
and
13.
|
654,850
|
-
|
|||||
Monthly
interest only payments at 6.90% per annum, due September 19, 2008,
impawned by time deposit.
|
654,850
|
-
|
June
30,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
|||||||
Loans
from ICBC-Development Zone Branch
|
|||||||
Monthly
interest only payments at 6.90% per annum, due September 24, 2008,
impawned by time deposit.
|
654,850
|
-
|
|||||
Monthly
interest only payments at 7.47% per annum, due June 4, 2009, secured
by
the assets of the Company. Also see Notes 12 and 13.
|
727,611
|
-
|
|||||
|
|||||||
Monthly
interest only payments at 7.84% per annum, due April 7, 2009, secured
by
the assets of the Company. Also see Notes 12 and 13.
|
727,611
|
-
|
|||||
Loans
from Commercial Bank-Jiangnan Branch
|
|||||||
Monthly
interest only payments at 7.58 % per annum, due January 10, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid on its due date).
|
-
|
2,734,444
|
|||||
Monthly
interest only payments at 7.67 % per annum, due May 10, 2008, secured
by
the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid
on its due date).
|
-
|
1,367,222
|
|||||
Monthly
interest only payments at 8.22% per annum, due January 10, 2009 secured
by
the assets of the Company. Also see Notes 12 and 13.
|
2,910,446
|
-
|
|||||
Monthly
interest only payments at 7.67% per annum, due May 9, 2009 secured
by the
assets of the Company. Also see Notes 12 and 13.
|
1,455,223
|
-
|
|||||
Loans
from ICBC-Jinhua Branch
|
|||||||
Monthly
interest only payments at 6.88% per annum, due January 18, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid on its due date).
|
-
|
189,753
|
|||||
Monthly
interest only payments at 6.58% per annum, due February 1, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid on its due date).
|
-
|
948,766
|
June
30,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
|||||||
Loans
from ICBC-Jinhua Branch
|
|||||||
Monthly
interest only payments at 6.88% per annum, due March 3, 2008, secured
by
the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid
on its due date).
|
-
|
858,883
|
|||||
Monthly
interest only payments at 7.88% per annum, due March 21, 2008, secured
by
the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid
on its due date).
|
-
|
1,098,571
|
|||||
Loans
from Huaxia Bank
|
|||||||
Monthly
interest only payments at 9.86% per annum, due December 24, 2008.
Guaranteed by Yongkang Tangxian Colour Metal Die-casting
Company.
|
2,910,446
|
2,734,444
|
|||||
Loans
from China Everybright Bank
|
|||||||
Monthly
interest only payments at 8.22% per annum, due August 9, 2008, secured
by
the assets of the Company. Guaranteed by Nanlong Group Co.,Ltd &
Zhejiang Mengdeli Electric Company (subsequently repaid on its due
date).
|
4,365,668
|
4,101,668
|
|||||
Loans
from Shanghai Pudong Development Bank
|
|||||||
Monthly
interest only payments at 6.33 % per annum, due February 14, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid on its due date).
|
-
|
2,734,444
|
|||||
Monthly
interest only payments at 7.84 % per annum, due October 1, 2008,
guaranteed by Nanlong Group Co.,Ltd & Zhejiang Mengdeli Electric
Company.
|
2,910,446
|
-
|
|||||
Monthly
interest only payments at 6.72 % per annum, due April 9, 2009, impawned
by
time deposit.
|
2,619,401
|
-
|
June
30,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
|||||||
Loans
from Bank of Communication
|
|||||||
Monthly
interest only payments at 8.96% per annum, due February 18, 2009,
secured
by the assets of the Company. Also see Notes 12 and 13.
|
727,611
|
-
|
|||||
Loans
from HengFeng Bank
|
|||||||
Monthly
interest only payments at 7.88% per annum, due October 24, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13.
|
2,910,446
|
-
|
|||||
Total
short-term bank loans
|
$
|
27,139,905
|
$
|
20,869,862
|
June
31,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
|||||||
Notes
payable to unrelated companies:
|
|||||||
Due
April 17, 2008 (subsequently repaid on its due date)
|
$
|
-
|
$
|
683,611
|
|||
Due
August 26, 2008
|
1,455,223
|
-
|
|||||
Due
September 19, 2008
|
1,455,223
|
683,611
|
|||||
Due
November 8, 2008
|
116,418
|
109,378
|
|||||
Due
December 18, 2008
|
436,566
|
-
|
|||||
Total
|
$
|
3,463,430
|
$
|
1,476,600
|
June
30,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
|||||||
Due
April 17, 2008 (subsequently repaid on its due date)
|
$
|
-
|
$
|
683,611
|
|||
Due
September 19, 2008
|
727,611
|
683,611
|
|||||
Due
September 19, 2008
|
727,611
|
-
|
|||||
Due
August 26, 2008
|
727,611
|
-
|
|||||
Due
September 24, 2008
|
727,611
|
-
|
|||||
Due
November 1, 2008
|
727,611
|
-
|
|||||
Due
April 9, 2009
|
2,910,448
|
-
|
|||||
Total
|
$
|
6,548,503
|
$
|
1,367,222
|
For The Six Months Ended
June 30,
(Unaudited)
|
|||||||
2008
|
2007
|
||||||
Current:
|
|||||||
Provision
for CIT
|
$
|
-
|
$
|
-
|
|||
Deferred:
|
|||||||
Provision
for CIT
|
(73,660
|
)
|
-
|
||||
Income
tax benefit
|
$
|
(73,660
|
)
|
$
|
-
|
For The Six Months Ended
June 30,
(Unaudited)
|
|||||||
2008
|
2007
|
||||||
Computed
“expected” expense
|
$
|
767,791
|
$
|
937,795
|
|||
Permanent
difference
|
(41,417
|
)
|
-
|
||||
Tax
exemption
|
(800,034
|
)
|
(937,795
|
)
|
|||
Income
tax benefit
|
$
|
(73,660
|
)
|
$
|
-
|
June
30,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
|||||||
Deferred
tax assets:
|
|||||||
Non-current
portion:
|
|||||||
Depreciation
|
$
|
770,492
|
$
|
694,512
|
|||
Valuation
allowance
|
(289,506
|
)
|
(289,506
|
)
|
|||
Subtotal
|
480,986
|
405,006
|
|||||
Total
deferred tax assets
|
480,986
|
405,006
|
|||||
Deferred
tax liabilities:
|
|||||||
Non-current
portion:
|
|||||||
Accumulated
other comprehensive gain
|
(296,511
|
)
|
(296,511
|
)
|
|||
Subtotal
|
(296,511
|
)
|
(296,511
|
)
|
|||
Total
deferred tax liabilities
|
(296,511
|
)
|
(296,511
|
)
|
|||
Net
deferred tax assets
|
$
|
184,475
|
$
|
108,495
|
(b) |
Tax
Holiday Effect
|
For The Six Months Ended
June 30,
(Unaudited)
|
|||||||
2008
|
2007
|
||||||
Tax
holiday effect
|
$
|
800,034
|
$
|
937,795
|
|||
Basic
net income per share effect
|
$
|
0.04
|
$
|
0.08
|
(a) |
In
2006, the Company brought a legal action against Weifang Rongda Automobile
Trading Co., Ltd. for returned goods that were damaged. As the plaintiff,
the Company has claimed for compensation. According to the judge's
report
from the local court in Jinhua, PRC, on December 8, 2006, the Company
prevailed in the lawsuit and Weifang Rongda Automobile Trading Co.,
Ltd.
was required to pay approximately $26,408 as compensation to the
Company.
However, the defendant appealed the ruling to a higher level court
and the
Company has not received the compensation as of June 30, 2008. Considering
the uncertainties of the legal proceeding, the Company did not record
a
contingent gain for this at June 30,
2008.
|
(b) |
In
2006, the Company brought a legal action against Zhejiang Yuegong
Steel
Structure Co. Ltd. and Zhejiang Jinhua No.1 Construction Co., Ltd.
for
their delay in the construction in Jinhua Industrial district. As
the
plaintiff, the Company claimed for compensation. According to the
judge's
report from the local court in Jinhua, PRC, on December 5, 2006,
the
Company prevailed in the lawsuit and Zhejiang Yuegong steel Structure
Co.
and Zhejiang Jinhua No.1 Construction Co., Ltd. will be required
to pay
$186,331 as compensation to the Company. However, the two defendants
appealed the ruling to a higher level court and the Company has not
received the compensation as of June 30, 2008. Considering the
uncertainties of the legal proceeding, the Company did not record
a
contingent gain for this at June 30,
2008
|
Pro Forma Combined
(Unaudited)
|
||||
REVENUES
|
$
|
9,487,285
|
||
GROSS
PROFIT
|
$
|
2,182,008
|
||
INCOME
FROM OPERATIONS
|
$
|
1,640,502
|
||
NET
INCOME
|
$
|
1,110,176
|
||
NET
INCOME PER SHARE
BASIC AND DILUTED |
$
|
0.07
|
|
Three
Month Comparison
|
||||||||||||||||||
|
|||||||||||||||||||
|
For
the
three
months
ended
June
30,
2008
Amount
|
|
%
of
Revenue
|
|
For
the
three
months
ended
June
30,
2007
Amount
|
|
%
of
Revenue
|
|
Growth
in
Amount
|
|
Increase
in %
|
||||||||
REVENUES
|
$
|
12,424,373
|
100.0
|
%
|
$
|
11,109,555
|
100.0
|
%
|
$
|
1,314,818
|
11.8
|
%
|
|||||||
COST
OF GOODS SOLD
|
9,139,131
|
73.6
|
%
|
8,468,179
|
76.2
|
%
|
670,952
|
7.9
|
%
|
||||||||||
GROSS
PROFIT
|
3,285,242
|
26.4
|
%
|
2,641,376
|
23.8
|
%
|
643,866
|
24.4
|
%
|
||||||||||
Selling
and Marketing
|
180,596
|
1.5
|
%
|
107,756
|
0.4
|
%
|
72,840
|
67.6
|
%
|
||||||||||
General
and Administrative
|
432,238
|
3.5
|
%
|
142,060
|
1.0
|
%
|
295,178
|
204.3
|
%
|
||||||||||
Research
and Development
|
224,146
|
1.8
|
%
|
40,749
|
1.3
|
%
|
183,397
|
450.1
|
%
|
||||||||||
INCOME
FROM CONTINUING OPERATIONS
|
2,448,262
|
19.6
|
%
|
2,350,811
|
21.2
|
%
|
92,451
|
4.1
|
%
|
||||||||||
Government
Grants
|
17,274
|
0.1
|
%
|
-
|
0.0
|
%
|
17,274
|
100
|
%
|
||||||||||
Interest
Expense, Net
|
(395,087
|
)
|
-3.2
|
%
|
(160,938
|
)
|
-1.4
|
%
|
(234,149
|
)
|
145.5
|
%
|
|||||||
Other,
Net
|
(1,948
|
)
|
0.0
|
%
|
(70,254
|
)
|
-0.6
|
%
|
68,305
|
-97.2
|
%
|
||||||||
INCOME
FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
2,068,501
|
16.5
|
%
|
2,119,619
|
19.1
|
%
|
(56,119
|
)
|
-2.4
|
%
|
|||||||||
INCOME
TAX BENEFIT
|
33,920
|
0.3
|
%
|
-
|
0.0
|
%
|
33,920
|
100
|
%
|
||||||||||
NET
INCOME FROM CONTINUING OPERATIONS
|
2,102,421
|
16.8
|
%
|
2,119,619
|
19.1
|
%
|
(17,198
|
)
|
-0.1
|
%
|
|||||||||
INCOME
FROM DISCONTINUED OPERATION
|
334,030
|
2.7
|
%
|
(212,568
|
)
|
-1.9
|
%
|
546,598
|
257.1
|
%
|
|||||||||
NET
INCOME
|
$
|
2,436,451
|
19.5
|
%
|
$
|
1,907,052
|
17.2
|
%
|
$
|
524,399
|
27.8
|
%
|
Six
Month Comparison
|
|||||||||||||||||||
|
For
the six
months
ended
June
30,
2008
Amount
|
|
%
of
Revenue
|
|
For
the six
months
ended
June
30,
2007
Amount
|
|
%
of
Revenue
|
|
Growth
in
Amount
|
|
Increase in
%
|
|
|||||||
REVENUES
|
$
|
21,753,075
|
100.0
|
%
|
$
|
16,471,019
|
100.0
|
%
|
$
|
5,282,056
|
32.1
|
%
|
|||||||
COST
OF GOODS SOLD
|
16,316,178
|
75.0
|
%
|
12,861,099
|
78.1
|
%
|
3,455,079
|
26.9
|
%
|
||||||||||
GROSS
PROFIT
|
5,436,897
|
25.0
|
%
|
3,609,920
|
21.9
|
%
|
1,826,977
|
50.6
|
%
|
||||||||||
Selling
and Marketing
|
409,102
|
1.9
|
%
|
188,354
|
1.1
|
%
|
220,748
|
117.2
|
%
|
||||||||||
General
and Administrative
|
704,682
|
3.2
|
%
|
285,346
|
1.7
|
%
|
419,336
|
147.0
|
%
|
||||||||||
Research
and Development
|
264,816
|
1.2
|
%
|
52,615
|
0.3
|
%
|
212,201
|
403.3
|
%
|
||||||||||
INCOME
FROM CONTINUING OPERATIONS
|
4,058,297
|
18.7
|
%
|
3,083,605
|
18.7
|
%
|
974,692
|
31.6
|
%
|
||||||||||
Government
Grants
|
40,574
|
0.2
|
%
|
-
|
0.0
|
%
|
40,574
|
100
|
%
|
||||||||||
Interest
Expense, Net
|
(1,009,699
|
)
|
-4.6
|
%
|
(295,748
|
)
|
-1.8
|
%
|
(713,951
|
)
|
241.4
|
%
|
|||||||
Forfeiture
of customer deposits
|
-
|
0.0
|
%
|
267,673
|
1.6
|
%
|
(267,673
|
)
|
-100.0
|
%
|
|||||||||
Other
Income (Expense), Net
|
20,047
|
0.1
|
%
|
(69,694
|
)
|
-0.4
|
%
|
89,741
|
-128.8
|
%
|
|||||||||
INCOME
FROM CONTINUING OPERATIONS BEFORE INCOME TAX
|
3,109,219
|
14.3
|
%
|
2,985,836
|
18.1
|
%
|
123,383
|
4.1
|
%
|
||||||||||
INCOME
TAX BENEFIT
|
73,660
|
0.3
|
%
|
-
|
0.0
|
%
|
73,660
|
100
|
%
|
||||||||||
NET
INCOME FROM CONTINUING OPERATIONS
|
3,182,879
|
14.7
|
%
|
2,985,836
|
18.1
|
%
|
197,043
|
6.60
|
%
|
||||||||||
GAIN
(LOSS) FROM DISCONTINUED OPERATIONS
|
327,534
|
1.5
|
%
|
(140,200
|
)
|
-0.9
|
%
|
467,734
|
333.6
|
%
|
|||||||||
NET
INCOME
|
$
|
3,510,413
|
16.1
|
%
|
$
|
2,845,636
|
17.3
|
%
|
$
|
664,777
|
23.4
|
%
|
· |
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.
|
Kandi Technologies, Corp. | ||
Date:
August 14, 2008
|
By:
|
/s/
Hu Xiaoming
|
|
|
Hu
Xiaoming
|
|
|
President
and Chief Executive Officer
(Principal
Executive Officer)
|
|
|
|
Date:
August 14, 2008
|
By:
|
/s/
Zhu Xiaoying
|
|
|
Zhu
Xiaoying
|
|
|
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
|