Delaware
|
16-1591157
|
(State or other jurisdiction of incorporation or
organization)
|
(I.R.S. Employer Identification Number)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting
company x
|
Page
|
|||
PART
I
|
|||
Item
1.
|
Business
|
4
|
|
Item 1A. | Risk Factors |
17
|
|
PART
II
|
|||
Item
5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
17
|
|
PART
III
|
|||
Item
10.
|
Directors,
Executive Officers and Corporate Governance
|
19
|
|
Item
11.
|
Executive
Compensation
|
22
|
|
Item
13.
|
Certain
Relationships and Related Party Transactions, and Director
Independence
|
23
|
|
PART
IV
|
|||
Item
15.
|
Exhibits, Financial Statement Schedules |
ITEM
1.
|
BUSINESS
|
Name
|
Shares
|
Services Provided
|
Hong
Yan
|
78
|
Accounting
services
|
Lie
Shen
|
78
|
Accounting
services
|
The
Crone Law Group
|
78
|
U.S.
legal services
|
Have
Success Investments Ltd
|
104
|
China
legal services
|
(1)
|
All
of
the outstanding shares of Swift Dynamic are held by Mr. Renhuan Shi. Such
shares are subject to the Incentive Option Agreement and the Entrustment
Agreement. Because of the rights granted to Mr. Tao Wang under these
agreements, Mr. Tao Wang is deemed the beneficial owner of such
shares.
|
(1)
|
Continue our aggressive
marketing and advertising campaigns in order to gain brand
awareness. We currently
advertise and market our products throughout Shandong province in general
and the greater Qingdao region in particular, using a combination of
advertising across a variety of media, sales fairs, and billboard
displays. We expect to continue to focus these
efforts.
|
(2)
|
Expand distributor and third
party operator stores in prime locations to maximize
profits. We seek to place stores in locations we
consider attractive from a business perspective. Potential attractive
locations are typically in areas that are likely to have a sufficient
population of “window shoppers” in the Registrant’s target demographic
(generally, consumers seeking business casual and formal leather shoes
appropriate for an office setting). We do not currently plan to
expand our geographic footprint beyond what we view as our core market,
Shandong province. In addition, we expect that we will continue
to strengthen our presence in the Qingdao
region.
|
(3)
|
Bring more self owned stores
online to increase higher margin sales. Although we have
not established a timeline to increase the number of self owned stores we
will open in the near future, we expect that we will open more self owned
stores (and at a faster rate) if we complete an equity offering than
we will open if we rely only on organic growth to fund such
openings. The reason for this is that we have found that
expanding our distributor network allows us to leverage our resources more
effectively, even though we earn higher margins on our self owned
stores. In the event we complete an equity offering,
however, we would have free cash available to devote to opening self owned
stores. In our experience, establishing a new sales point such as a
company-owned flagship store in Qingdao typically requires approximately
three months and costs approximately $120,000. The typical cost
of establishing a distributor store is approximately $30,000 and the
typical cost of establishing a third-party store is approximately $60,000.
We anticipate spending approximately $300,000 on our expansion efforts in
the next 12 months, such plans being entirely dependent on the completion
of an equity offering. The following table illustrates the
number of stores we intend to open if an equity offering is
completed and the number we intent to open if an equity offering
is not completed. If an equity offering is completed, openings
will be funded solely through offering proceeds. If an
equity offering is not completed, we intend to fund openings through
cash from operations and commercial loans. If such sources are
insufficient, we may be unable to open the intended number of
stores.
|
Stores to Open in Next 12
Months if Offering is
Completed
|
Stores to Open in Next 12
Months if Offering is not
Completed
|
|||
Company Owned
|
10-20
|
3-5
|
||
Third Party
|
30-50
|
10-15
|
||
Distributor
|
|
50-100
|
|
15-30
|
(4)
|
Continue to strive for
excellence in quality, customer service and design in order to attract new
and retain repeat customers. We have an in-house product
design team, which is responsible for designing our product
lines. We have worked with this team and our advertising team
to develop an image for our Hongguan brand that we believe will continue
to attract customers in our target demographic of office
workers. We recognize employees on a regular basis to encourage
a concerted effort of high quality customer
service.
|
(5)
|
Leverage our growing
purchasing power with manufacturers to lower costs. At
present, we have found that Chinese shoe manufacturers have unused
manufacturing capacity. To the extent we have demand from
customers for our branded shoes, we believe we benefit from a favorable
market in which to purchase from such manufacturers. If we
continue to grow, we will be able to use our increased purchasing power
and the desire of manufacturers to make use of such untapped capacity to
reduce our costs to purchase
footwear.
|
Channel
|
|
2009 Sales
|
|
|
%
|
|
|
2008 Sales
|
|
|
%
|
|
||||
Self
Owned Stores
|
$
|
2,792,146
|
16
|
%
|
$
|
2,049,529
|
15
|
%
|
||||||||
Wholesale
(Third party Stores and Distributors)
|
$
|
15,071,745
|
84
|
%
|
$
|
11,854,785
|
85
|
%
|
||||||||
Total
Revenue
|
$
|
17,863,891
|
100
|
%
|
$
|
13,904,314
|
100
|
%
|
|
Flagship Stores
|
Distributors
|
3rd Party Operators
|
Total
|
||||||||||||||||||||||||||||||||||||||||||||
|
2008
|
2009
|
2010 Q2 |
2008
|
2009
|
2010
Q2
|
2008
|
2009
|
2010 Q2 |
2008
|
2009
|
2010 Q2 | ||||||||||||||||||||||||||||||||||||
Shandong
(excluding
Qingdao)
|
0 | 0 | 0 | 42 | 155 | 155 | 0 | 6 | 6 | 42 | 161 | 161 | ||||||||||||||||||||||||||||||||||||
Qingdao city
(including
Jimo)
|
8 | 11 | 12 | 44 | 26 | 26 | 0 | 4 | 4 | 52 | 41 | 42 | ||||||||||||||||||||||||||||||||||||
Xinjiang
|
0 | 0 | 0 | 1 | 1 | 3 | 0 | 1 | 1 | 1 | 2 | 4 | ||||||||||||||||||||||||||||||||||||
Shanxi
|
0 | 0 | 0 | 2 | 3 | 2 | 0 | 0 | 0 | 2 | 3 | 2 | ||||||||||||||||||||||||||||||||||||
Tianjiang
|
0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | ||||||||||||||||||||||||||||||||||||
Heilongjiang
|
0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | ||||||||||||||||||||||||||||||||||||
Hebei
|
0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 2 | 1 | ||||||||||||||||||||||||||||||||||||
Liaoning
|
0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | ||||||||||||||||||||||||||||||||||||
Henan
|
0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | ||||||||||||||||||||||||||||||||||||
8 | 11 | 12 | 89 | 191 | 191 | 0 | 11 | 11 | 97 | 213 | 214 |
|
·
|
Management
experience in retail operations and our confidence in their ability to
effectively meet our sales targets and high standards of
conduct.
|
|
·
|
Good
credit and sufficient capital.
|
|
·
|
Proposed
store location, size and condition.
|
Management
and Sales
|
9
|
Design
& Purchasing
|
3
|
Accounting
|
5
|
Warehouse
|
8
|
Administration
|
7
|
Sales
|
42
|
Total
|
74
|
Trademarks (Mandarin)
|
Trademarks
|
Certificate #
|
Valid Term
|
|||
|
Hongguan
|
|
3483788
|
|
March 14, 2005 to March 13, 2015
|
ITEM 1A.
|
RISK
FACTORS
|
ITEM
5.
|
MARKET
FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY SECURITIES
|
Closing Bid Prices
|
||||||||
High
|
Low
|
|||||||
Year
Ended December 31, 2010
|
($)
|
($)
|
||||||
First
Quarter
|
16.20 | 2.16 | ||||||
Second
Quarter
|
14.85 | 5.00 | ||||||
Third
Quarter (no trading since August 24, 2010)
|
8.00 | 2.05 | ||||||
Year
Ended December 31, 2009
|
||||||||
First
Quarter (from March 30, 2009)
|
0.27 | 0.27 | ||||||
Second
Quarter
|
1.62 | 0.27 | ||||||
Third
Quarter
|
1.35 | 1.35 | ||||||
Fourth
Quarter
|
1.35 | 1.35 |
ITEM
10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE
GOVERNANCE
|
NAME
|
AGE
|
POSITION
|
SINCE
|
||
Tao
Wang
|
39
|
Director
and Chief Executive Officer
|
March
18, 2010
|
||
Renwei
Ma
|
43
|
Director
and Legal Representative of QHS
|
March
18,2010
|
||
Joseph
Meuse
|
40
|
Chief
Financial Officer
|
|||
Wenmao
Shi
|
39
|
Chief
Operating Officer
|
|||
Lanhai
Sun
|
39
|
Director
|
March
18, 2010
|
ITEM
11.
|
EXECUTIVE
COMPENSATION
|
Name and Principal Position
|
Year
|
Salary ($)
|
Bonus ($)
|
Total ($)
|
||||||||||
Tao
Wang, Chief Executive Officer
|
2008
|
8,088 | 3,676 | 11,764 | ||||||||||
2009
|
8,088 | 3,676 | 11,764 | |||||||||||
Craig
Burton, former President
|
2008
|
40,040 | 0 | 40,040 | ||||||||||
2009
|
40,040 | 0 | 40,040 |
(1)
|
On
February 12, 2010, we acquired Glory Reach in a reverse acquisition
transaction that was structured as a share exchange and in connection with
that transaction, Mr. Tao Wang became our Chief Executive Officer. Prior
to the effective date of the reverse acquisition, Mr. Craig Burton served
as President of Datone.
|
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED PARTY
TRANSACTIONS
|
Related Person Name
|
Related Party Basis
|
|
Tao
Wang
|
Director,
executive officer and five percent shareholder
|
|
Renwei
Ma
|
Director
and general counsel
|
|
Weidong
Liang
|
Brother-in-law
of Tao Wang
|
|
Siyou
Wang
|
Brother
of Tao Wang
|
|
Joseph Passalaqua
|
Former Director and Secretary | |
Mary Passalaqua | Wife of former Director and Secretary Joseph Passalaqua |
DATONE,
INC.
|
|
By:
|
/s/ Tao Wang
|
Tao
Wang
|
|
Chief
Executive Officer
|
|
Date: November
4, 2010
|
Signature
|
Capacity
|
Date
|
||
/s/ Tao Wang
|
Chief
Executive Officer and Director
|
November
4, 2010
|
||
Tao
Wang
|
(Principal
Executive Officer)
|
|||
/s/ Joseph Meuse
|
Chief
Financial Officer (Principal Financial
|
November
4, 2010
|
||
Joseph
Meuse
|
Officer
and Principal Accounting Officer) and authorized representative in the
United States
|
|||
*
|
Director
|
November
4, 2010
|
||
Renwei
Ma
|
||||
*
|
Director
|
November
4, 2010
|
||
Lanhai
Sun
|
||||
*
|
By:
|
/s/
|
Tao Wang
|
Tao
Wang, Attorney-in-Fact
|
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 | ) | $ | - |