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
|
Page
|
|||||||
PART
I— FINANCIAL INFORMATION
|
|||||||
Item 1.
|
Condensed
Consolidated Financial Statements
|
2
|
|||||
Item 2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
|
24
|
|||||
Item 4T.
|
Controls
and Procedures
|
30
|
|||||
PART
II— OTHER INFORMATION
|
|||||||
Item 1A.
|
Risk
Factors
|
II-1
|
|||||
Item 6.
|
Exhibits
|
II-1
|
September 30,
|
|||||||
2008
|
December 31,
|
||||||
(Unaudited)
|
2007
|
||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
3,277,089
|
$
|
1,149,140
|
|||
Restricted
cash
|
11,086,636
|
1,367,222
|
|||||
Accounts
receivable, net of allowance for doubtful accounts of $1,638 and
$3,701 as
of September 30, 2008 and December 31, 2007, respectively
|
11,236,454
|
11,401,367
|
|||||
Inventories
|
8,558,637
|
3,293,529
|
|||||
Notes
receivable, net of discount of $43,350 and $0 as of September 30,
2008 and
December 31, 2007, respectively
|
4,189,008
|
47,853
|
|||||
Other
receivables
|
221,190
|
416,454
|
|||||
Prepayments
and prepaid expenses
|
111,658
|
17,774
|
|||||
Due
from employees
|
-
|
9,932
|
|||||
Discontinued
operation
|
-
|
14,158,890
|
|||||
Total
Current Assets
|
38,680,672
|
31,862,161
|
|||||
LONG-TERM
ASSETS
|
|||||||
Plant
and equipment, net
|
17,534,685
|
10,427,176
|
|||||
Land
use rights, net
|
9,422,789
|
385,539
|
|||||
Construction
in progress
|
861,497
|
1,321,832
|
|||||
Deposit
for acquisition
|
-
|
12,270,859
|
|||||
Deferred
taxes
|
488,761
|
405,006
|
|||||
Discontinued
operation
|
-
|
506,526
|
|||||
Total
Long-Term Assets
|
28,307,732
|
25,316,938
|
|||||
TOTAL
ASSETS
|
$
|
66,988,404
|
$
|
57,179,099
|
September 30,
|
|||||||
2008
|
December 31,
|
||||||
(Unaudited)
|
2007
|
||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
9,127,294
|
$
|
6,333,057
|
|||
Other
payables and accrued expenses
|
477,639
|
378,675
|
|||||
Short-term
bank loans
|
26,111,946
|
20,869,862
|
|||||
Customer
deposits
|
1,439,234
|
483,320
|
|||||
Notes
payable
|
11,404,531
|
1,476,600
|
|||||
Due
to employees
|
9,553
|
310
|
|||||
Due
to related party
|
180,659
|
-
|
|||||
Discontinued
operation
|
-
|
14,296,572
|
|||||
Total
Current Liabilities
|
48,750,856
|
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
|
49,047,367
|
44,137,558
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
||||||
STOCKHOLDERS’
EQUITY
|
|||||||
Common
stock, $0.001 par value; 100,000,000 shares authorized; 19,961,000
and
19,961,000 shares issued and outstanding at September 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 September
30, 2008
and December 31, 2007, respectively)
|
9,620,184
|
5,125,120
|
|||||
Accumulated
other comprehensive income
|
1,162,787
|
758,355
|
|||||
TOTAL
STOCKHOLDERS’ EQUITY
|
17,941,037
|
13,041,541
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
66,988,404
|
$
|
57,179,099
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||
September 30,
2008
|
September 30,
2007
|
September 30,
2008
|
September 30,
2007
|
||||||||||
REVENUES,
NET
|
$
|
9,261,033
|
$
|
8,808,836
|
$
|
30,767,280
|
$
|
25,293,958
|
|||||
COST
OF GOODS SOLD
|
(6,966,103
|
)
|
(7,315,162
|
)
|
(23,098,186
|
)
|
(20,158,923
|
)
|
|||||
GROSS
PROFIT
|
2,294,930
|
1,493,674
|
7,669,094
|
5,135,035
|
|||||||||
Research
and development
|
230,023
|
12,033
|
487,755
|
64,888
|
|||||||||
Selling
and marketing
|
229,795
|
179,386
|
632,132
|
366,879
|
|||||||||
General
and administrative
|
324,672
|
228,603
|
1,019,385
|
536,731
|
|||||||||
INCOME
FROM CONTINUING OPERATIONS
|
1,510,440
|
1,073,652
|
5,529,822
|
4,166,537
|
|||||||||
Interest
expense, net
|
(547,511
|
)
|
(373,467
|
)
|
(1,540,631
|
)
|
(666,704
|
)
|
|||||
Government
grants
|
17,484
|
-
|
57,533
|
-
|
|||||||||
Forfeiture
of customer deposits
|
-
|
233,585
|
-
|
500,304
|
|||||||||
Other,
net
|
26,551
|
548
|
39,599
|
(69,672
|
)
|
||||||||
INCOME
FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
1,006,964
|
934,318
|
4,086,323
|
3,930,465
|
|||||||||
INCOME
TAX BENEFIT
|
7,581
|
-
|
81,042
|
-
|
|||||||||
INCOME
FROM CONTINUING OPERATIONS
|
1,014,545
|
934,318
|
4,167,365
|
3,930,465
|
|||||||||
DISCONTINUED
OPERATION
|
|||||||||||||
Loss
from discontinued operation
|
-
|
(62,820
|
)
|
(33,396
|
)
|
(203,272
|
)
|
||||||
Gain
from disposition of discontinued operation
|
-
|
-
|
361,096
|
-
|
|||||||||
NET
GAIN (LOSS) FROM
DISCONTINUED
OPERATION
|
-
|
(62,820
|
)
|
327,700
|
(203,272
|
)
|
|||||||
NET
INCOME
|
1,014,545
|
871,498
|
4,495,065
|
3,727,193
|
|||||||||
Foreign
currency translation
|
51,770
|
30,276
|
404,432
|
166,661
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||
September 30,
2008
|
September 30,
2007
|
September 30,
2008
|
September 30,
2007
|
||||||||||
COMPREHENSIVE
INCOME
|
$
|
1,066,315
|
$
|
901,774
|
$
|
4,899,497
|
$
|
3,893,854
|
|||||
WEIGHTED
AVERAGE SHARES OUTSTANDING BASIC AND DILUTED
|
19,961,000
|
19,961,000
|
19,961,000
|
14,653,667
|
|||||||||
INCOME
PER SHARE FROM CONTINUING OPERATIONS, BASIC AND
DILUTED
|
$
|
0.05
|
$
|
0.04
|
$
|
0.21
|
$
|
0.27
|
|||||
NET
INCOME (LOSS) PER SHARE FROM NET GAIN (LOSS) FROM DISCONTINUED OPERATION,
BASIC AND DILUTED
|
$
|
-
|
$
|
(0.00
|
)
|
$
|
0.02
|
$
|
(0.01
|
)
|
|||
NET
INCOME PER SHARE, BASIC AND DILUTED
|
$
|
0.05
|
$
|
0.04
|
$
|
0.23
|
$
|
0.25
|
Nine Months
Ended September 30,
|
|||||||
2008
|
2007
|
||||||
CASH FLOWS
FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
4,495,065
|
$
|
3,727,193
|
|||
Net
(gain) loss from discontinued operation
|
(327,700
|
)
|
203,272
|
||||
Income
from continuing operations
|
4,167,365
|
3,930,465
|
|||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
1,318,510
|
894,102
|
|||||
Deferred
taxes
|
(83,755
|
)
|
-
|
||||
Forfeiture
of customer deposits
|
-
|
(500,304
|
)
|
||||
Changes
in operating assets and liabilities, net of effects of
acquisition:
|
|||||||
(Increase)
Decrease In:
|
|||||||
Accounts
receivable
|
164,913
|
(6,613,613
|
)
|
||||
Inventories
|
(5,265,108
|
)
|
2,084,702
|
||||
Other
receivables
|
195,263
|
47,278
|
|||||
Due
to employees
|
19,175
|
139,695
|
|||||
Prepayments
and prepaid expenses
|
(93,885
|
)
|
(327,502
|
)
|
|||
Increase
(Decrease) In:
|
|||||||
Accounts
payable
|
2,794,238
|
1,556,622
|
|||||
Other
payables and accrued liabilities
|
98,964
|
3,074
|
|||||
Customer
deposits
|
955,914
|
810,631
|
|||||
Net
cash provided by operating activities from continuing
operations
|
4,271,594
|
2,025,150
|
|||||
Net
cash provided by operating activities from discontinued
operation
|
739,378
|
1,231,574
|
|||||
Net
cash provided by operating activities
|
5,010,972
|
3,256,724
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchases
of plant and equipment
|
(2,767,161
|
)
|
(1,082,511
|
)
|
|||
Purchases
of construction in progress
|
(1,049,862
|
)
|
(757,697
|
)
|
|||
Reverse
merger with SMOU, net of cash acquired
|
-
|
373
|
|||||
Purchase
of a subsidiary, net of cash acquired
|
(44,129
|
)
|
-
|
||||
Issuance
of notes receivable
|
(6,493,209
|
)
|
(4,992,142
|
)
|
|||
Repayment
of notes receivable
|
2,352,054
|
5,182,405
|
|||||
Deposit
for acquisition
|
-
|
(9,740,470
|
)
|
||||
Net
cash used in investing activities from continuing
operations
|
(8,002,307
|
)
|
(11,390,042
|
)
|
|||
Net
cash provided by investing activities from discontinued operation
|
-
|
72,490
|
|||||
Net
cash used in investing activities
|
(8,002,307
|
)
|
(11,317,552
|
)
|
Nine Months
Ended September 30,
|
|||||||
2008
|
2007
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Restricted
cash
|
(9,719,414
|
)
|
(656,556
|
)
|
|||
Proceeds
from short-term bank loans
|
29,170,492
|
17,918,020
|
|||||
Repayments
of short-term bank loans
|
(23,928,409
|
)
|
(9,574,362
|
)
|
|||
Proceeds
from notes payable
|
11,386,698
|
2,405,635
|
|||||
Repayments
of notes payable
|
(1,458,768
|
)
|
(907,128
|
)
|
|||
Repayment
of advances to related parties
|
180,659
|
17,288
|
|||||
Net
cash provided by financing activities from continuing
operations
|
5,631,258
|
9,202,897
|
|||||
Net
cash used in financing activities from discontinued
operation
|
-
|
(1,319,677
|
)
|
||||
Net
cash provided by financing activities
|
5,631,258
|
7,883,220
|
|||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
2,639,923
|
(177,608
|
)
|
||||
Effect
of exchange rate changes on cash
|
(511,974
|
)
|
248,747
|
||||
Cash
and cash equivalents at beginning of period
|
1,149,140
|
365,567
|
|||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
3,277,089
|
$
|
436,706
|
|||
SUPPLEMENTARY
CASH FLOW INFORMATION
|
|||||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
Interest
paid
|
$
|
1,612,853
|
$
|
682,093
|
1. |
During
the nine months ended September 30, 2008 and 2007, $1,510,197 and
$12,132
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. (100% subsidiary of the
Company)
|
(ii) |
Zhejiang
Kandi Vehicles Co. Ltd. (100% subsidiary of
Continental)
|
(iii) |
Kandi
Special Vehicle Co. Ltd. (100% subsidiary of the
Company)
|
Sales
|
Accounts Receivable
|
||||||||||||
Major
Customers
|
Nine Months
Ended
September 30,
2008
|
Nine Months
Ended
September 30,
2007
|
September 30,
2008
|
December 31,
2007
|
|||||||||
Company
A
|
87
|
%
|
29
|
%
|
73
|
%
|
20
|
%
|
|||||
Company
B
|
6
|
%
|
18
|
%
|
24
|
%
|
19
|
%
|
|||||
Company
C
|
3
|
%
|
13
|
%
|
0
|
%
|
13
|
%
|
|||||
Company
D
|
3
|
%
|
14
|
%
|
1
|
%
|
12
|
%
|
|||||
Company
E
|
0
|
%
|
10
|
%
|
2
|
%
|
9
|
%
|
Purchases
|
Accounts
Payable
|
||||||||||||
Major
Suppliers
|
Nine Months
Ended
September 30,
2008
|
Nine Months
Ended
September 30,
2007
|
September 30,
2008
|
December 31,
2007
|
|||||||||
Company
F
|
63
|
%
|
9
|
%
|
12
|
%
|
7
|
%
|
|||||
Company
G
|
2
|
%
|
10
|
%
|
3
|
%
|
5
|
%
|
|||||
Company
H
|
2
|
%
|
6
|
%
|
3
|
%
|
5
|
%
|
|||||
Company
I
|
2
|
%
|
6
|
%
|
0
|
%
|
4
|
%
|
|||||
Company
J
|
1
|
%
|
0
|
%
|
0
|
%
|
0
|
%
|
September 30,
2008
|
December 31,
2007
|
September 30,
2007
|
||||||||
Period end
RMB : US$ exchange rate
|
6.8551
|
7.3141
|
7.6155
|
|||||||
Average
period RMB : US$ exchange rate
|
7.0846
|
7.5614
|
7.6598
|
September 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
Raw
materials
|
$
|
1,369,646
|
$
|
1,534,448
|
|||
Work-in-progress
|
5,724,838
|
1,402,073
|
|||||
Finished
goods
|
1,464,153
|
357,008
|
|||||
Total
inventories
|
$
|
8,558,637
|
$
|
3,293,529
|
September 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
Notes
receivable from unrelated companies:
|
|||||||
Due
January 1, 2009
|
$
|
189,348
|
$
|
-
|
|||
Due
March 2, 2009
|
2,548
|
-
|
|||||
Due
March 30, 2009
|
649,275
|
-
|
|||||
Due
March 31, 2009
|
2,661,803
|
-
|
|||||
Due
April 29, 2009
|
729,384
|
-
|
|||||
Subtotal
|
4,232,358
|
47,853
|
|||||
Notes
receivable discount
|
(43,350
|
)
|
-
|
||||
Notes
receivable, net
|
$
|
4,189,008
|
$
|
47,853
|
September 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
Cost
of land use rights
|
$
|
9,588,012
|
$
|
460,943
|
|||
Less:
Accumulated amortization
|
(165,223
|
)
|
(75,404
|
)
|
|||
Land
use rights, net
|
$
|
9,422,789
|
$
|
385,539
|
2008
within one year
|
$
|
56,198
|
||
2009
|
224,794
|
|||
2010
|
224,794
|
|||
2011
|
224,794
|
|||
2012
|
224,794
|
|||
Thereafter
|
8,467,415
|
|||
Total
|
$
|
9,422,789
|
September 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
At
cost:
|
|||||||
Buildings
|
$
|
7,674,567
|
$
|
3,911,944
|
|||
Machinery
and equipment
|
9,182,466
|
8,572,451
|
|||||
Transportation
|
4,424,856
|
93,840
|
|||||
Office
equipment
|
107,299
|
254,885
|
|||||
Patterns
|
1,854,256
|
1,742,125
|
|||||
23,243,444
|
14,575,245
|
||||||
Less
: Accumulated depreciation
|
|||||||
Buildings
|
(599,765
|
)
|
(428,834
|
)
|
|||
Machinery
and equipment
|
(4,449,244
|
)
|
(3,520,084
|
)
|
|||
Transportation
|
(202,004
|
)
|
(64,427
|
)
|
|||
Office
equipment
|
(82,794
|
)
|
(43,765
|
)
|
|||
Patterns
|
(374,952
|
)
|
(90,959
|
)
|
|||
(5,708,759
|
)
|
(4,148,069
|
)
|
||||
Plant
and equipment, net
|
$
|
17,534,685
|
$
|
10,427,176
|
September 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 October 10, 2008,
secured
by the assets of the Company. Also see Notes 12 and 13 (subsequently
repaid on its due date).
|
437,630
|
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 (subsequently
repaid on its due date).
|
554,332
|
369,150
|
|||||
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 (subsequently
repaid on its due date).
|
510,569
|
410,167
|
|||||
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.
|
583,507
|
519,544
|
|||||
Monthly
interest only payments at 9.41% per annum, due April 7, 2009, secured
by
the assets of the Company. Also see Notes 12 and 13.
|
729,384
|
478,528
|
|||||
Monthly
interest only payments at 7.88% per annum, due June 4, 2009, secured
by
the assets of the Company. Also see Notes 12 and 13.
|
729,384
|
546,889
|
|||||
Monthly
interest only payments at 7.47% per annum, due September
2, 2009, secured by the assets of the Company. Also see Notes 12
and
13.
|
393,867
|
-
|
|||||
Monthly
interest only payments at 6.22% per annum, due March 18, 2009,
collateralized by a time deposit.
|
656,446
|
-
|
September 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
Loans
from ICBC-Development Zone Branch
|
|||||||
Monthly
interest only payments at 6.22% per annum, due March 23, 2009,
collateralized by a time deposit.
|
656,446
|
-
|
|||||
Monthly
interest only payments at 7.47% per annum, due August 4, 2009, secured
by
the assets of the Company. Also see Notes 12 and 13.
|
437,630
|
-
|
|||||
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.
|
2,917,536
|
-
|
|||||
Monthly
interest only payments at 8.22% per annum, due May 9, 2009 secured
by the
assets of the Company. Also see Notes 12 and 13.
|
1,458,768
|
-
|
|||||
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
|
September 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 7.92% per annum, due September 12, 2009,
guaranteed by Kandi Investment Group and Kandi Metal Co. Ltd. and
secured
by the assets owned by Jinydezhen Deer Investement Co. and the Company.
Also see Notes 12 and 13.
|
2,479,905
|
2,734,444
|
|||||
Loans
from China Everybright Bank
|
|||||||
Monthly
interest only payments at 7.23% per annum, due February 5, 2009,
secured
by the assets of Lin Yue Ping, a related party of the Company and
guaranteed by Nanlong Group Co., Ltd and Zhejiang Mengdeli Electronics
Co., Ltd.
|
4,376,304
|
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 (subsequently repaid on its due date).
|
2,917,536
|
-
|
|||||
Monthly
interest only payments at 6.72 % per annum, due April 8, 2009,
collateralized by a time deposit.
|
2,625,782
|
-
|
September 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.
|
729,384
|
-
|
|||||
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 (subsequently
repaid on its due date).
|
2,917,536
|
-
|
|||||
Total
short-term bank loans
|
$
|
26,111,946
|
$
|
20,869,862
|
September 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
Notes
payable to unrelated companies:
|
|||||||
Due
April 17, 2008 (subsequently repaid on its due date)
|
$
|
-
|
$
|
683,611
|
|||
Due
September 19, 2008 (subsequently repaid on its due date)
|
-
|
683,611
|
|||||
Due
November 8, 2008 (subsequently repaid on its due date)
|
116,701
|
109,378
|
|||||
Due
November 10, 2008 (subsequently repaid on its due date)
|
218,815
|
-
|
|||||
Due
December 18, 2008
|
437,630
|
-
|
|||||
Due
January 18, 2009
|
1,458,768
|
-
|
|||||
Due
January 31, 2009
|
875,261
|
-
|
|||||
Due
March 17, 2009
|
4,376,304
|
-
|
|||||
Due
March 18, 2009
|
729,384
|
-
|
|||||
Due
March 23, 2009
|
1,458,768
|
-
|
|||||
Due
March 27, 2009
|
1,458,768
|
-
|
|||||
Due
September 24, 2009, monthly interest only payments at 7.00% per
annum
|
274,132
|
-
|
|||||
Total
|
$
|
11,404,531
|
$
|
1,476,600
|
September 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
|||||||
Due
April 17, 2008 (subsequently repaid on its due date)
|
$
|
-
|
$
|
683,611
|
|||
Due
September 19, 2008 (subsequently repaid on its due date)
|
-
|
683,611
|
|||||
Due
January 18, 2009
|
1,458,768
|
-
|
|||||
Due
January 31, 2009
|
875,261
|
-
|
|||||
Due
March 17, 2009
|
2,188,152
|
-
|
|||||
Due
March 18, 2009
|
729,384
|
-
|
|||||
Due
March 18, 2009
|
729,384
|
-
|
|||||
Due
March 23, 2009
|
729,384
|
-
|
|||||
Due
March 23, 2009
|
729,384
|
-
|
|||||
Due
March 27, 2009
|
729,384
|
-
|
|||||
Due
April 8, 2009
|
2,917,535
|
-
|
|||||
Total
|
$
|
11,086,636
|
$
|
1,367,222
|
Nine
Months Ended
September
30,
(Unaudited)
|
|||||||
2008
|
2007
|
||||||
Current:
|
|||||||
Provision
for CIT
|
$
|
-
|
$
|
-
|
|||
Deferred:
|
|||||||
Provision
for CIT
|
(81,042
|
)
|
-
|
||||
Income
tax benefit
|
$
|
(81,042
|
)
|
$
|
-
|
Nine
Months Ended
September
30,
(Unaudited)
|
|||||||
2008
|
2007
|
||||||
Computed
“expected” expense
|
$
|
1,021,581
|
$
|
1,230,670
|
|||
Permanent
difference
|
90,692
|
2,185
|
|||||
Tax
exemption
|
(1,193,315
|
)
|
(1,232,855
|
)
|
|||
Income
tax benefit
|
$
|
(81,042
|
)
|
$
|
-
|
September 30,
2008
(Unaudited)
|
December 31,
2007
|
||||||
Deferred
tax assets:
|
|||||||
Non-current
portion:
|
|||||||
Depreciation
|
$
|
778,267
|
$
|
694,512
|
|||
Valuation
allowance
|
(289,506
|
)
|
(289,506
|
)
|
|||
Subtotal
|
488,761
|
405,006
|
|||||
Total
deferred tax assets
|
488,761
|
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
|
$
|
192,250
|
$
|
108,495
|
Nine
Months Ended
September
30,
(Unaudited)
|
|||||||
2008
|
2007
|
||||||
Tax
holiday effect
|
$
|
1,193,315
|
$
|
1,230,744
|
|||
Basic
net income per share effect
|
$
|
0.06
|
$
|
0.08
|
Fair
value of assets acquired
|
$
|
12,314,988
|
||
Fair
value of liabilities assumed
|
-
|
|||
Net
assets acquired
|
$
|
12,314,988
|
||
Total
consideration paid
|
$
|
12,314,988
|
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
|
||||||||||||||||||||||
|
Three
Months
Ended
September
30, 2008
|
% of
Revenue
|
Three
Months
Ended
September
30, 2007
|
% of
Revenue
|
Increase/
(Decrease)
|
Increase/
(Decrease)
in %
|
||||||||||||||||
REVENUES
|
$
|
9,261,033
|
100.0
|
%
|
$
|
8,808,836
|
100.0
|
%
|
$
|
452,197
|
5.1
|
%
|
||||||||||
COST
OF GOODS SOLD
|
6,966,103
|
75.2
|
%
|
7,315,162
|
83.0
|
%
|
|
(349,059
|
)
|
(4.8
|
)%
|
|||||||||||
GROSS
PROFIT
|
2,294,930
|
24.8
|
%
|
1,493,674
|
17.0
|
%
|
|
801,256
|
53.6
|
%
|
||||||||||||
Selling
and Marketing
|
229,795
|
2.5
|
%
|
179,386
|
2.0
|
%
|
|
50,409
|
28.1
|
%
|
||||||||||||
General
and Administrative
|
324,672
|
3.5
|
%
|
228,603
|
2.6
|
%
|
|
96,069
|
42.0
|
%
|
||||||||||||
Research
and Development
|
230,023
|
2.5
|
%
|
12,033
|
0.1
|
%
|
|
217,990
|
1,811.6
|
%
|
||||||||||||
INCOME
FROM CONTINUING OPERATIONS
|
1,510,440
|
16.3
|
%
|
1,073,652
|
12.2
|
%
|
|
436,788
|
40.7
|
%
|
||||||||||||
Government
Grants
|
17,484
|
0.2
|
%
|
-
|
0.0
|
%
|
|
17,484
|
100
|
%
|
||||||||||||
Interest
Expense, Net
|
(547,511
|
)
|
(5.9
|
)%
|
(373,467
|
)
|
(4.2
|
)%
|
|
(174,044
|
)
|
46.6
|
%
|
|||||||||
Forfeiture
of Customer Deposits
|
-
|
0.0
|
%
|
233,585
|
2.7
|
%
|
(233,585
|
)
|
(100.0
|
)%
|
||||||||||||
Other,
Net
|
26,551
|
0.3
|
%
|
548
|
0.0
|
%
|
|
26,003
|
4,745.1
|
%
|
||||||||||||
INCOME
FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
1,006,964
|
10.9
|
%
|
934,318
|
10.6
|
%
|
|
72,646
|
7.8
|
%
|
||||||||||||
INCOME
TAX BENEFIT/EXPENSE
|
7,581
|
0.1
|
%
|
-
|
0.0
|
%
|
|
7,581
|
100
|
%
|
||||||||||||
NET
INCOME FROM CONTINUING OPERATIONS
|
1,014,545
|
11.0
|
%
|
934,318
|
10.6
|
%
|
80,227
|
8.6
|
%
|
|||||||||||||
INCOME
FROM DISCONTINUED OPERATION
|
-
|
0.0
|
%
|
(62,820
|
)
|
(0.7
|
)%
|
62,820
|
(100.0
|
)%
|
||||||||||||
NET
INCOME
|
$
|
1,014,545
|
11.0
|
%
|
$
|
871,498
|
9.9
|
%
|
$
|
143,047
|
16.4
|
%
|
Nine
Month Comparison
|
||||||||||||||||||||||
|
Nine Months
Ended
September 30,
2008
|
% of
Revenue
|
Nine Months
Ended
September
30, 2007
|
% of
Revenue
|
Increase/
(Decrease)
|
Increase/
(Decrease)
in %
|
||||||||||||||||
REVENUES
|
$
|
30,767,280
|
100.0
|
%
|
$
|
25,293,958
|
100.0
|
%
|
$
|
5,473,322
|
21.6
|
%
|
||||||||||
COST
OF GOODS SOLD
|
23,098,186
|
75.1
|
%
|
20,158,923
|
79.7
|
%
|
|
2,939,263
|
14.6
|
%
|
||||||||||||
GROSS
PROFIT
|
7,669,094
|
24.9
|
%
|
5,135,035
|
20.3
|
%
|
|
2,534,059
|
49.3
|
%
|
||||||||||||
Selling
and Marketing
|
632,132
|
2.1
|
%
|
366,879
|
1.5
|
%
|
|
265,253
|
72.3
|
%
|
||||||||||||
General
and Administrative
|
1,019,385
|
3.3
|
%
|
536,731
|
2.1
|
%
|
|
482,654
|
89.9
|
%
|
||||||||||||
Research
and Development
|
487,755
|
1.6
|
%
|
64,888
|
0.3
|
%
|
|
422,867
|
651.7
|
%
|
||||||||||||
INCOME
FROM CONTINUING OPERATIONS
|
5,529,822
|
18.0
|
%
|
4,166,537
|
16.5
|
%
|
|
1,363,285
|
32.7
|
%
|
||||||||||||
Government
Grants
|
57,533
|
0.2
|
%
|
-
|
0.0
|
%
|
|
57,532
|
100
|
%
|
||||||||||||
Interest
Expense, Net
|
(1,540,631
|
)
|
(5.0
|
)%
|
(666,704
|
)
|
(2.6
|
)%
|
|
(873,927
|
)
|
(131.1
|
)%
|
|||||||||
Forfeiture
of Customer Deposits
|
-
|
0.0
|
%
|
500,304
|
2.0
|
%
|
(500,304
|
)
|
(100.0
|
)%
|
||||||||||||
Other,
Net
|
39,599
|
0.1
|
%
|
(69,672
|
)
|
(0.3
|
)%
|
|
109,271
|
156.8
|
%
|
|||||||||||
INCOME
FROM CONTINUING OPERATIONS BEFORE INCOME TAX
|
4,086,323
|
13.3
|
%
|
3,930,465
|
15.5
|
%
|
|
155,858
|
4.0
|
%
|
||||||||||||
INCOME
TAX BENIFET/EXPENSE
|
81,042
|
0.3
|
%
|
-
|
0.0
|
%
|
|
81,042
|
100
|
%
|
||||||||||||
NET
INCOME FROM CONTINUING OPERATIONS
|
4,167,365
|
13.5
|
%
|
3,930,465
|
15.5
|
%
|
236,900
|
6.0
|
%
|
|||||||||||||
INCOME
FROM DISCONTINUED OPERATION
|
327,700
|
1.1
|
%
|
(203,272
|
)
|
(0.8
|
)%
|
530,972
|
261.2
|
%
|
||||||||||||
NET
INCOME
|
$
|
4,495,065
|
14.6
|
%
|
$
|
3,727,193
|
14.7
|
%
|
$
|
767,872
|
20.6
|
%
|
· |
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.
|
31.1
Certifications pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the
Securities Exchange Act of 1934 by Hu Xiaoming, President and Chief
Executive Officer.
|
31.2
Certifications pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the
Securities Exchange Act of 1934 by Zhu Xiaoying, Chief Financial
Officer.
|
32.1
Certifications of CEO and CFO pursuant to 18 U.S.C. § 1350, as adopted
pursuant to § 906 of the Sarbanes-Oxley Act of
2002.
|
Kandi
Technologies, Corp.
|
||
Date:
November 14, 2008
|
By:
|
/s/
Hu Xiaoming
|
|
|
Hu
Xiaoming
|
|
|
President
and Chief Executive Officer
(Principal
Executive Officer)
|
|
|
|
Date:
November 14, 2008
|
By:
|
/s/
Zhu Xiaoying
|
|
|
Zhu
Xiaoying
|
|
|
Chief
Financial Officer
(Principal
Financial and Accounting
Officer)
|