Delaware
|
0-18672
|
51-0448969
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(Commission
File No.)
|
(I.R.S.
Employer Identification No.)
|
¨
|
Written
communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)
|
¨
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12)
|
¨
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act
(17 CFR 240.14d-2(b))
|
¨
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act
(17 CFR 240.13e-4(c))
|
Item 2.01
|
Completion of Acquisition of
Assets
|
Item 3.02
|
Unregistered Sale of Equity
Securities
|
Item 5.01
|
Changes in Control of
Registrant
|
Item 5.02
|
Departure of Directors or
Principal Officers; Election of Directors; Appointment of Principal
Officers
|
·
|
fluctuations
in currency exchange rates of the U.S. dollar and other foreign currencies
against the Renminbi;
|
·
|
difficulty
in engaging and retaining distributors and agents who are knowledgeable
about, and can function effectively in, overseas
markets;
|
·
|
difficulty
in designing products that are compatible with communications and product
standards in foreign countries, and in attaining the required
certifications for those products;
|
·
|
longer
accounts receivable collection periods and greater difficulty in accounts
receivable collection;
|
·
|
increased
costs associated with maintaining marketing and sales activities in
various countries;
|
·
|
difficulty
and costs relating to compliance with unexpected changes in regulatory
requirements and different commercial and legal requirements in the
jurisdictions in which Gold Lion Group offers its
products;
|
·
|
inability
to obtain, maintain or enforce intellectual property rights;
and
|
·
|
changes
to import and export regulations, including quotas, tariffs and other
trade barriers, delays or difficulties in obtaining export and import
licenses, potential foreign exchange controls and repatriation controls on
foreign earnings, exchange rate fluctuations, and currency conversion
restrictions.
|
|
·
|
increase
its investments in personnel, research and development capabilities,
facilities and other operational
areas;
|
|
·
|
continue
training, motivating and retaining its existing employees, and attract and
integrate new qualified employees;
|
|
·
|
develop
and improve its operational, financial, accounting and other internal
systems and controls; and
|
|
·
|
take
enhanced measures to protect any proprietary technology or technological
capability it develops.
|
|
·
|
the
higher level of government
involvement;
|
|
·
|
the
early stage of development of the market-oriented sector of the
economy;
|
|
·
|
the
rapid growth rate;
|
|
·
|
the
higher level of control over foreign exchange;
and
|
|
·
|
the
allocation of resources.
|
DIGITAL COMMUNICATION
Products by Segment as % of
Sales
|
2006
|
2007
|
2008
|
|||||||||
EMS
of mobile phones
|
90.3 | % | 49.98 | % | 44.43 | % | ||||||
Mobile
phone sales
|
3.64 | % | 26.94 | % | 43.12 | % | ||||||
PCBAs
& others
|
2.32 | % | 19.27 | % | 12.45 | % | ||||||
Own
brand product sales
|
3.74 | % | 3.81 | % | 0 | % | ||||||
Total
|
100 | % | 100 | % | 100 | % |
Customer
|
Customer Profile
|
|
Beijing
Tianyu
|
|
A
well-known domestic brand. Established strategic partnership in
May 2006, mainly to provide mobile phone manufacturing services.
Sales for the years 2008 and 2007 were Rmb 32.2m and 74.6m
respectively.
|
Other
brands incl. Wincos, Aoxin, Xingwang, Yilitong, etc.
|
EMS
for these various brands amounted to Rmb 271.8m in 2008 and Rmb 121.6m in
2007.
|
|
Tianjin
Tong Guang Electronic Technology Co. Ltd.
|
A
company, related to TCB Digital through a common shareholder, in the
business of TV set top cable boxes. Sales for the years 2008 and 2007 were
Rmb 81.7m and 16.6m respectively.
|
|
Beijing
China Electronic Guang Tong Technology (CCT)
|
Established
strategic partnership in December 2003, mainly to provide mobile
phone manufacturing services. Sales for the years 2008 and 2007 were Rmb
44.0m and nil respectively.
|
|
Spreadtrum
|
Established
strategic partnership in March 2007, mainly for manufacturing of
wireless modules. Sales for the years 2008 and 2007 were Rmb 29.4m and
2.6m respectively
|
|
SK
and Palm
|
We
jointly developed Smartphones with these two brands for the China market.
Sales in the years 2008 and 2007 totaled Rmb 26.6m and 39.3m
respectively.
|
|
Samsung
|
Established
strategic partnership in April 2006, mainly to provide digital camera
PCBAs. Sales for the years 2008 and 2007 were Rmb 12.0m and 10.4m
respectively.
|
|
Danaher
Motion
|
Established
Strategic Partnership in March 2007, mainly for manufacturing various
automobile driving controllers for Danaher global companies. Sales for the
years 2008 and 2007 were Rmb 5.5m and 2.8m
respectively
|
·
|
Beijing Xingwang Shidai Tech
& Trading Co., Ltd. Founded in 2002, this company focuses on
mobile phone components, electronic products, and telecommunication
products.
|
·
|
China Electronic Appliance
Corporation (CEAC). Founded in 1964, CEAC has over 40 subsidiaries
and is one of the biggest electronic components suppliers in
China.
|
·
|
MTC (Material Trading Center)
of Motorola Singapore. MTC was founded in 2003 and is a supplier of
various manufacturing components and materials to EMS
providers.
|
·
|
Orsus Xelent Technologies.
Orsus Xelent focuses on mobile phone and related hardware and
software product development.
|
·
|
SiChun Moba Enterprise.
Moba focuses on mobile phone and telecommunication product
development and distribution.
|
·
|
TechFaith Wireless Inc.
TechFaith is an originally developed product provider for research
and development of mobile phone
solutions
|
·
|
Tianjin Tong Guang Group
Electronics Science & Technology Co., Ltd. This company,
related to our TCB Digital subsidiary through a common shareholder,
develops digital TV and cable TV set top boxes, and is also a supplier of
components to TCB Digital.
|
·
|
Tianjing Guosen Group Co.,
Ltd. This company has been in the wireless industry since 1993. It
offers various technologies and electronic components to mobile phone
manufacturers.
|
·
|
Westing Green (Tianjin)
Plastic Co., Ltd. (WGP) This company is a subsidiary of Taiwan
based Green Point Group (GPG). WGP is a leading supplier of plastic
components for manufacturing mobile phones, MP3, Walkie-talkies,
automobile electronic devices and other consumer electronic
products.
|
Percentage of Purchases
|
||||||||||||
Supplier
|
2006
|
2007
|
2008
|
|||||||||
MTC
(Material Trading Center) of Motorola Singapore
|
59 | % | — | — | ||||||||
Westing
Green (Tianjin) Plastic Co., Ltd. (WGP)
|
8 | % | — | — | ||||||||
Tianjin
Guosen Group Co., Ltd.
|
6 | % | — | — | ||||||||
China
Electronic Appliance Corporation (CEAC)
|
— | 10 | % | — | ||||||||
Beijing
Xingwang Shidai Tech & Trading Co., Ltd.
|
— | 26 | % | 16 | % | |||||||
Orsus
Xelent Technologies
|
— | 11 | % | 13 | % | |||||||
TechFaith
Wireless Inc.
|
— | 10 | % | — | ||||||||
Tianjin
Tong Guang Group Electronics Science & Technology Co.,
Ltd.
|
— | 8 | % | 9 | % | |||||||
Spreadtrum
Communications (Shanghai) Co., Ltd.
|
— | — | 3 | % | ||||||||
CLP
Guangtong Beijing Science and Technology Co., Ltd.
|
— | — | 8 | % | ||||||||
Wincos
Technology (HK) Co., Ltd.
|
— | — | 4 | % | ||||||||
Xi
Long
|
— | — | 4 | % | ||||||||
Jie
Ying Electronics
|
— | — | 2 | |||||||||
Tai
Ke Yuan of Hong Kong
|
— | — | 2 | |||||||||
An
Fu Li
|
— | — | 1 | |||||||||
Total
|
73 | % | 65 | % | 62 | % |
Customer over 5% of sales
|
||||
Gold
Profit Communication and Commerce Ltd.
|
16 | % | ||
Jet
On Company Ltd.
|
14 | % | ||
UK
Kingbond International (HK) Group Co. Ltd.
|
11 | % | ||
Pengxiang
Huateng Electronics Co., Ltd.
|
8 | % | ||
Hong
Kong Mingyan Digital Co., Ltd.
|
7 | % | ||
Sub-total
of customers over 5% of sales
|
56 | % |
Interim Periods for Fiscal 2009
|
High
|
Low
|
||||||
First
Quarter
|
2.09
|
0.46
|
||||||
Second Quarter
|
2.68
|
1.01
|
||||||
Year Ended December 31,
2008
|
High
|
Low
|
||||||
First
Quarter
|
$
|
4.25
|
$
|
1.75
|
||||
Second
Quarter
|
$
|
2.85
|
$
|
1.60
|
||||
Third
Quarter
|
$
|
3.62
|
$
|
1.09
|
||||
Fourth
Quarter
|
$
|
1.52
|
$
|
.30
|
||||
|
||||||||
Year Ended December 31,
2007
|
High
|
Low
|
||||||
First
Quarter
|
$
|
9.00
|
$
|
5.40
|
||||
Second
Quarter
|
$
|
9.45
|
$
|
5.75
|
||||
Third
Quarter
|
$
|
6.50
|
$
|
3.60
|
||||
Fourth
Quarter
|
$
|
6.50
|
$
|
2.65
|
Name and Address of Beneficial Owner (1)
|
Common stock if
Zoom acquires
Gold Lion (and not
the additional 28.97%
interest in TCB Digital)
and does not issue the
NASDAQ Additional
Consideration Shares
|
|||||||
Number
|
Percent
|
|||||||
Lei
Gu
|
2,786,271 | 44.9 | % | |||||
Wei
Cao
|
1,160,288 | 18.7 | % | |||||
Anthony
K. Chan
|
0 | 0 | % | |||||
Frank
Manning
|
157,249 | 2.5 | % | |||||
Augustine
Lo
|
0 | 0 | % | |||||
Kit
H. Choy
|
0 | 0 | % | |||||
Chang
Shan
|
0 | 0 | % | |||||
All
directors and executive officers as a group (of 6 persons)
|
2,943,520 | 47.4 | % |
(1)
|
Unless
otherwise indicated, the address for each stockholder listed in the above
table is c/o Gold Lion Holding Ltd., No.6 Zhongguancun South Street, Suite
608, Haidian District, Beijing, China
100086.
|
·
|
Gold
Lion intends to continue with its marketing strategies to deliver its
products and services in China;
|
·
|
Gold
Lion will gradually shift its focus to the 2.5G-3G mobile communications
business;
|
·
|
Gold
Lion will develop high-end smart mobile phones in cooperation with
international mobile communications companies, such as Palm Co., SK
Telecom, and others.
|
2008
|
2007
|
Increase /
(Decrease)
|
% Change
|
|||||||||||||
Net
revenue
|
$ | 80,611,981 | 42,496,458 | $ | 38,115,523 | 90 | % | |||||||||
Cost
of sales
|
(72,410,992 | ) | (37,789,130 | ) | 34,621,862 | 92 | % | |||||||||
Gross
profit
|
8,200,989 | 4,707,328 | 3,493,661 | 74 | % | |||||||||||
Selling,
general and administrative expenses
|
(1,952,961 | ) | (716,791 | ) | 1,236,170 | 172 | % | |||||||||
Research
and development expense
|
(871,238 | ) | (1,957,194 | ) | (1,085,956 | ) | (55 | %) | ||||||||
Other
income/(expenses)-net
|
(1,367,555 | ) | (316,416 | ) | 1,051,139 | 332 | % | |||||||||
Profit
before income taxes and minority
interest
|
4,009,235 | 1,716,927 | 2,292,308 | 134 | % | |||||||||||
Income
tax expense
|
(611,586 | ) | (120,949 | ) | 490,637 | 406 | % | |||||||||
Minority
interest
|
(330,721 | ) | (626,576 | ) | (295,855 | ) | (47 | %) | ||||||||
Income
from continuing operations
|
3,066,928 | 969,402 | 2,097,526 | 216 | % | |||||||||||
Gain/(loss)
from discontinued operations
|
(246,654 | ) | (214,117 | ) | 32,537 | 15 | % | |||||||||
Net
income attributable to stockholders
|
2,820,274 | 755,285 | 2,064,989 | 273 | % | |||||||||||
Other
comprehensive income
|
8,708 | 234,917 | (226,209 | ) | 96 | % | ||||||||||
Comprehensive
income
|
$ | 2,828,982 | 990,202 | $ | 1,838,780 | 186 | % |
Other key indicators
|
Years Ended December 31
|
|||||||||||
(Percent of Net Sales)
|
2008
|
2007
|
Change
|
|||||||||
Cost
of sales
|
90 | % | 89 | % | 1 | % | ||||||
Selling,
general and administrative
expenses
|
2 | % | 2 | % | 0 | % |
Directors and Executive Officers
|
Age
|
Position / Title
|
||
Lei
Gu
|
|
46
|
|
Chairman,
Director and Chief Executive Officer
|
Anthony
K. Chan
|
54
|
Chief
Financial Officer
|
||
Frank
Manning
|
60
|
Director
|
||
Augustine
Lo
|
54
|
Director
|
||
Kit
H. Choy
|
40
|
Director
|
||
Chang
Shan
|
50
|
Director
|
Name
|
Principal Position
|
Salary ($)
|
Bonus($)
|
Stocks
Awards($)
|
Options
Awards($)
|
|||||||||||
Gu
Lei
|
Chairman
& CEO
|
US$0
|
— | — | — | |||||||||||
Yin
Zuohua
|
General
Manager of
TCB
Digital
|
US$28,300
|
— | — | — | |||||||||||
Wang
Shancheng
|
General
Manager of
Jiangsu
Leimone
|
US$31,100
|
— | — | — | |||||||||||
Feng
Kai
|
Director
of Sales
|
US$6,900
|
— | — | — |
Exhibit
No.
|
Description
|
2.1
|
Share
Exchange Agreement by and among Zoom, ZTI, Gu, Gold Lion and TCB Digital
dated January 28, 2009 (filed as exhibit 2.1 to the Current Report on Form
8-K on February 3, 2009).
|
2.2
|
Amendment
to Share Exchange Agreement by and among Zoom, ZTI, Gu, Du, Gold Lion and
TCB Digital dated May 12, 2009 (incorporated by reference to annex A-1 of
the preliminary proxy statement filed May 13, 2009)
|
10.1
|
Form
of Lock-Up and Voting Agreement entered into between Zoom and each of its
executive officers and directors (filed as exhibit 10.1 to the Current
Report on Form 8-K on February 3, 2009).
|
10.2
|
Form
of License Agreement to be entered into between ZTI and TCB Digital (filed
as exhibit 10.2 to the Current Report on Form 8-K on February 3,
2009).
|
10.3
|
Separation
and Distribution Agreement by and among Zoom and ZTI (incorporated by
reference to annex B of the preliminary proxy statement filed May 13,
2009)
|
September
25, 2009
|
ZOOM
TECHNOLOGIES, INC.
|
|
By:
|
/s/
Anthony K. Chan
|
|
Name:
Anthony K. Chan
|
||
Title:Chief
Financial Officer
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
Consolidated
Balance Sheets at December 31, 2008 and 2007
|
F-2
|
For
the years ended December 31, 2008 and 2007:
|
|
Consolidated
Statements of Income and Other Comprehensive Income
|
F-3
|
Consolidated
Statements of Cash Flows
|
F-4
|
Consolidated
Statements of Stockholders’ Equity
|
F-5
|
Notes
to Consolidated Financial Statements
|
F-6
|
Consolidated
Balance Sheets at June 30, 2009 (Unaudited) and December 31,
2008
|
F-32
|
For
the periods ended June 30, 2009 and 2008:
|
|
Consolidated
Statements of Operations and Other Comprehensive Income
(Unaudited)
|
F-33
|
Consolidated
Statements of Cash Flows (Unaudited)
|
F-34
|
Notes
to Consolidated Financial Statements (Unaudited)
|
F-35
|
December 31,
2008
|
December 31,
2007
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 812,769 | $ | 3,980,584 | ||||
Restricted
cash
|
8,753,757 | 5,452,203 | ||||||
Notes
receivable
|
— | 452,742 | ||||||
Accounts
receivable, net
|
12,366,814 | 12,669,242 | ||||||
Other
receivables, net of allowance for doubtful accounts
|
1,119,881 | 2,598,614 | ||||||
Advance
to suppliers
|
24,275,313 | 12,309,764 | ||||||
Inventories,
net
|
3,742,046 | 7,216,945 | ||||||
Due
from related parties
|
6,069,842 | 18,148,353 | ||||||
Total
current assets
|
57,140,422 | 62,828,447 | ||||||
Property,
plant and equipment, net
|
7,054,892 | 5,002,685 | ||||||
Long-term
investments
|
65,653 | 229,391 | ||||||
Due
from related parties-long term
|
247,294 | — | ||||||
Deferred
tax assets
|
612,835 | 438,938 | ||||||
Goodwill
|
103,057 | 10,273 | ||||||
TOTAL
ASSETS
|
$ | 65,224,153 | $ | 68,509,734 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Short-term
loans
|
$ | 18,893,525 | $ | 19,240,918 | ||||
Notes
payable
|
17,507,514 | 9,553,870 | ||||||
Accounts
payable
|
3,580,720 | 4,857,342 | ||||||
Advance
from customers
|
3,785,462 | 2,721,406 | ||||||
Dividends
payable
|
578,142 | 541,789 | ||||||
Taxes
payable
|
775,315 | 645,925 | ||||||
Accrued
expenses and other payables
|
2,832,599 | 2,845,673 | ||||||
Due
to related parties
|
5,161,169 | 16,207,276 | ||||||
Deferred
tax liabilities
|
11,879 | — | ||||||
Total
current liabilities
|
53,126,325 | 56,614,199 | ||||||
Long-term
loans
|
1,167,168 | — | ||||||
TOTAL
LIABILITIES
|
54,293,493 | 56,614,199 | ||||||
MINORITY
INTERESTS
|
6,489,032 | 5,776,086 | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Common
shares, issued and outstanding; 1,000 shares, par
value $0.001 per share
|
1 | 4,630,213 | ||||||
Additional
paid-in capital
|
3,553,292 | 1 | ||||||
Statutory
surplus reserve
|
569,193 | 257,078 | ||||||
Accumulated
other comprehensive income
|
243,625 | 234,917 | ||||||
Retained
earnings
|
75,517 | 997,240 | ||||||
TOTAL
STOCKHOLDERS’ EQUITY
|
4,441,628 | 6,119,449 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 65,224,153 | $ | 68,509,734 |
Years
Ended December 31
|
||||||||
2008
|
2007
|
|||||||
Net
revenue
|
$ | 80,611,981 | $ | 42,496,458 | ||||
Cost
of sales
|
(72,410,992 | ) | (37,789,130 | ) | ||||
Gross
profit
|
8,200,989 | 4,707,328 | ||||||
Operating
expenses:
|
||||||||
Sales
and marketing expenses
|
267,076 | 159,576 | ||||||
General
and administrative expenses
|
1,685,885 | 557,215 | ||||||
Research
and development expenses
|
871,238 | 1,957,194 | ||||||
2,824,199 | 2,673,985 | |||||||
Income
from operations
|
5,376,790 | 2,033,343 | ||||||
Other
income (expenses)
|
||||||||
Equity
in earnings in investee
|
3,191 | — | ||||||
Interest
income
|
176,102 | 9,860 | ||||||
Government
grant income
|
176,747 | 79,933 | ||||||
Other
income
|
4,121 | 63,879 | ||||||
Interest
expense
|
(1,599,139 | ) | (449,873 | ) | ||||
Exchange
loss
|
(91,071 | ) | (449,873 | ) | ||||
Other
expenses
|
(37,506 | ) | (17,983 | ) | ||||
(1,367,555 | ) | (316,416 | ) | |||||
Income
before income taxes and minority interests
|
4,009,235 | 1,716,927 | ||||||
Income
tax expense
|
(611,586 | ) | (120,949 | ) | ||||
Income
before minority interest
|
3,397,649 | 1,595,978 | ||||||
Minority
interest
|
(330,721 | ) | (626,576 | ) | ||||
Income
from continuing operations
|
3,066,928 | 969,402 | ||||||
Loss
from discontinued operation
|
(246,654 | ) | (214,117 | ) | ||||
Net
Income
|
2,820,274 | 755,285 | ||||||
Other
comprehensive income
|
8,708 | 234,917 | ||||||
Comprehensive
income
|
$ | 2,828,982 | $ | 990,202 |
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 2,820,274 | $ | 755,285 | ||||
Adjustments
to reconcile net income to cash used by operating
activities:
|
||||||||
Minority
interest
|
330,721 | 626,576 | ||||||
Depreciation
and amortization
|
1,231,707 | 437,188 | ||||||
Provision
for inventory obsolescense
|
(173,528 | ) | 416,931 | |||||
Provision
for doubtful receivables
|
(86,390 | ) | 55,505 | |||||
Loss
on disposal of fixed assets
|
497 | –– | ||||||
Investment
income
|
(3,191 | ) | –– | |||||
Changes
in operating assets and liabilities:
|
||||||||
Deferred
tax assets
|
(130,508 | ) | (427,702 | ) | ||||
Accounts
receivable
|
266,411 | (6,290,050 | ) | |||||
Inventories
|
3,292,582 | (4,486,960 | ) | |||||
Advances
to suppliers
|
(16,037,819 | ) | (9,462,401 | ) | ||||
Prepaid
expenses and other assets
|
1,541,259 | (2,537,207 | ) | |||||
Accounts
payable
|
(1,543,164 | ) | 2,320,802 | |||||
Advance
from customers
|
867,776 | — | ||||||
Related
parties
|
(721,332 | ) | (1,190,725 | ) | ||||
Accrued
expenses and other current liabilities
|
(110,174 | ) | 340,278 | |||||
Net
cash used by operating activities
|
(8,454,880 | ) | (19,442,480 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Restricted
cash
|
(2,890,163 | ) | (5,312,627 | ) | ||||
Cash
paid for long- term investment
|
— | (10,273 | ) | |||||
Purchase
of property & equipment and other long-term assets
|
(2,895,299 | ) | (1,919,288 | ) | ||||
Cash
proceeds from disposal of fixed assets
|
9,623 | 445 | ||||||
Cash
proceeds from disposal of discontinued operations
|
1,749,258 | –– | ||||||
Cash
proceeds from notes receivable
|
475,622 | 360,779 | ||||||
Cash
increase due to acquisition of subsidiaries
|
— | 5,151,367 | ||||||
Net
cash used for investing activities
|
(3,550,959 | ) | (1,729,597 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from short-term loans
|
18,600,309 | 17,416,130 | ||||||
Proceeds
from long-term loan
|
1,149,054 | — | ||||||
Advance
to related parties
|
(5,649,111 | ) | (17,810,945 | ) | ||||
Repayment
on borrowing from related parties
|
(37,884,458 | ) | 18,039,538 | |||||
Proceeds
from notes payable
|
7,199,115 | 9,309,291 | ||||||
Dividend
distribution
|
–– | (519,566 | ) | |||||
Collection
on advance to related parties
|
18,484,740 | 1,395,920 | ||||||
Receipt
on related parties
|
26,885,911 | (546,402 | ) | |||||
Repayments
on short-term loan
|
(20,213,293 | ) | (2,531,221 | ) | ||||
Net
cash provided by financing activities
|
8,572,267 | 24,752,745 | ||||||
Effect
of exchange rate changes on cash
|
265,756 | 181,332 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
(3,167,815 | ) | 3,762,000 | |||||
Cash
and cash equivalents, beginning balance
|
3,980,584 | 218,584 | ||||||
Cash
and cash equivalents, ending balance
|
$ | 812,769 | $ | 3,980,584 | ||||
SUPPLEMENTARY DISCLOSURE:
|
||||||||
Interest
paid
|
$ | 1,489,630 | $ | 416,580 | ||||
Income
tax paid
|
$ | 931,854 | $ | 189,735 |
Shares
|
Common
stock
|
Additional
paid-in
capital
|
Statutory
surplus
reserve
|
Other
compre-hensive
income (loss)
|
Accumulated
surplus/
(deficit)
|
Total
|
||||||||||||||||||||||
Balance
December 31, 2006
|
1,000 | $ | 1 | $ | — | $ | — | $ | — | $ | 1,770 | $ | 1,769 | |||||||||||||||
Foreign
currency translation
|
234,917 | — | 234,917 | |||||||||||||||||||||||||
Net
income
|
— | 755,285 | 755,285 | |||||||||||||||||||||||||
Appropriated
statutory surplus reserve
|
— | 65,293 | (65,293 | ) | — | |||||||||||||||||||||||
Contribution
of equity in affiliates
|
4,630,213 | — | 191,785 | 309,018 | 5,131,016 | |||||||||||||||||||||||
Balance
December 31, 2007
|
1,000 | $ | 4,630,214 | $ | — | $ | 257,078 | $ | 234,917 | $ | 997,240 | $ | 6,119,449 | |||||||||||||||
Changes
due to consolidation
|
(4,630,213 | ) | 3,553,292 | (257,078 | ) | (3,172,804 | ) | (4,506,803 | ) | |||||||||||||||||||
Foreign
currency translation
|
— | 8,708 | — | 8,708 | ||||||||||||||||||||||||
Net
income
|
— | — | 2,820,274 | 2,820,274 | ||||||||||||||||||||||||
Appropriated
statutory surplus reserve
|
569,193 | — | (569,193 | ) | — | |||||||||||||||||||||||
Balance
December 31, 2008
|
1,000 | $ | 1 | $ | 3,553,292 | $ | 569,193 | $ | 243,625 | $ | 75,517 | $ | 4,441,628 |
November 30,
2007
|
$ | 10,273 | ||
January 1,
2008
|
989,927 | |||
November 30,
2008
|
(897,143 | ) | ||
Total
goodwill
|
$ | 103,057 |
November 30,
2007
|
January 1,
2008
|
November 30,
2008
|
||||||||||
Cash
|
$ | 39,231 | $ | 5,010,704 | $ | 79,411 | ||||||
Accounts
receivable
|
— | — | 18,475 | |||||||||
Other
receivables
|
— | — | (4,750 | ) | ||||||||
Advance
to suppliers
|
— | — | 4,665,134 | |||||||||
Inventories
|
— | — | 246,854 | |||||||||
Due
from related parties
|
— | — | 45,431 | |||||||||
Other
assets
|
— | — | 217,569 | |||||||||
Fixed
assets
|
1,708,102 | |||||||||||
Accounts
payable
|
(388,235 | ) | ||||||||||
Advance
from customers
|
(115,716 | ) | ||||||||||
Salary
payable
|
(21,401 | ) | (52,961 | ) | ||||||||
Taxes
payable
|
(5,138 | ) | ||||||||||
Other
Payable
|
(1,111,614 | ) | ||||||||||
Due
to related parties
|
(39,231 | ) | (39,648 | ) | ||||||||
Affect
from foreign currency translation
|
— | 200 | (258,357 | ) | ||||||||
Purchase
price
|
$ | — | $ | 4,949,855 | $ | 5,001,783 |
2008
|
2007
|
|||||||
Accounts
receivable
|
$ | 12,383,724 | $ | 13,015,913 | ||||
Less:
Allowance for doubtful accounts
|
(16,910 | ) | (346,671 | ) | ||||
Accounts
receivable, net
|
$ | 12,366,814 | $ | 12,669,242 |
2008
|
2007
|
|||||||
Raw
materials
|
$ | 3,704.758 | $ | 6,531,972 | ||||
Work
in progress
|
17,672 | 111,744 | ||||||
Low
value consumables
|
5,591 | — | ||||||
Finished
goods
|
382,488 | 1,001,114 | ||||||
4,096,227 | 7,644,830 | |||||||
Less:
Allowance for obsolete inventories
|
(368,463 | ) | (427,885 | ) | ||||
— | — | |||||||
Inventories,
net
|
$ | 3,742,046 | $ | 7,216,945 |
2008
|
2007
|
|||||||
Suzhou
Moben Communication Technology Ltd.
|
$ | 200,039 | $ | — | ||||
Shenzhen
Yingqiongxing Trading Company
|
455,852 | — | ||||||
Beijing
Xingwang Time Commercial Trading Co., Ltd.
|
7,737,737 | 6,856,638 | ||||||
China
Electronic Appliance Corporation
|
— | 2,531,549 | ||||||
Spreadtrum
Communications (shanghai) Co., Ltd.
|
— | 127,808 | ||||||
Shenzhen
HANTEL Communication Co., Ltd.
|
— | 600,211 | ||||||
WINCOS
|
— | 1,409,488 | ||||||
CEC
CoreCast Corporation Limited
|
7,305,206 | — | ||||||
Beijing
Orsus Xelent Technologies Inc.
|
6,000,625 | |||||||
HK
HYWIN TECHNOLOGY Co., Ltd.
|
— | 154,725 | ||||||
Derong
|
1,312,336 | — | ||||||
ECE
Telecom Technology Limited
|
377,085 | — | ||||||
Tianjin
Liantuo Electronic Technology Co., Ltd.
|
382,247 | — | ||||||
T.L.Y.
(Hong Kong) Limited
|
104,840 | — | ||||||
Others
|
399,346 | 629,345 | ||||||
Total
advance to suppliers, net
|
$ | 24,275,313 | $ | 12,309,764 |
2008
|
2007
|
|||||||
Advance
to employees
|
$ | 177,068 | $ | 276,616 | ||||
Loans
to third parties
|
476,963 | 832,529 | ||||||
Deposit
for rental of equipment lease
|
43,769 | 115,065 | ||||||
Payment
on behalf of other companies
|
— | 836,517 | ||||||
Receivable
for disposal of long-term assets
|
297,628 | 278,913 | ||||||
Others
|
83,605 | 243,251 | ||||||
Prepaid
expenses
|
40,848 | 15,723 | ||||||
Total
other receivables, net
|
$ | 1,119,881 | $ | 2,598,614 |
2008
|
2007
|
|||||||
Cost:
|
||||||||
Machinery
and Equipment
|
$ | 8,479,599 | $ | 5,467,660 | ||||
Electronic
Equipment
|
1,581,014 | 1,336,720 | ||||||
Transportation
Equipment
|
169,235 | 115,305 | ||||||
Workshop
reconstruction
|
58,606 | 54,921 | ||||||
Assembling
line reconstruction
|
119,173 | — | ||||||
Total
at cost
|
10,407,627 | 6,974,606 | ||||||
Less:
Accumulated depreciation
|
(3,352,735 | ) | (1,971,921 | ) | ||||
Total
property, plant and equipment, net
|
$ | 7,054,892 | $ | 5,002,685 |
2008
|
2007
|
||||||||||
Tianjin
Jiaotong Group Guang Tong Information Tech Construction
Co., Ltd. (“TJGGTIT”)
|
—
|
|
$
|
—
|
|
25%
|
|
$
|
167,865
|
||
Tianjin
Tong Guang Microelectronics Co., Ltd.
|
9%
|
65,653
|
9%
|
61,526
|
|||||||
Total
|
$
|
65,653
|
$
|
229,391
|
2008
|
2007
|
|||||||
From
Shanghai Pudong Development Bank Tianjin Pucheng Branch, due
from May 30, 2007 to May 29, 2008, with interest at
6.8985%, guaranteed by Huamiao Industrial Co.,
Ltd.
|
$ | — | $ | 1,367,222 | ||||
From
Bank of Communications Tianjin Shenyi Street Branch, due from
August 3, 2007 to April 25, 2008, with interest at 6.84%,
guaranteed by TCBGCL
|
— | 4,101,667 | ||||||
From
Bank of Communications Tianjin Shenyi Street Branch, due from
August 16, 2007 to July 15, 2008, with interest at 6.84%,
guaranteed by TCBGCL
|
— | 8,203,333 | ||||||
From
Bank of Communications Tianjin Shenyi Street Branch, due from
September 17, 2007 to September 16, 2008, with interest at
8.019%, secured by the Company’s fixed assets
|
— | 2,597,722 | ||||||
From
Bank of Communications Tianjin Shenyi Street Branch, due from
November 15, 2007 to November 14, 2008, with interest at
8.019%, secured by the Company’s fixed assets
|
— | 1,162,139 | ||||||
From
China Merchants Bank Tianjin Branch, due from November 12, 2007
to February 5, 2008, with interest at 5.832%, pledged by
Company’s notes receivable
|
— | 441,613 | ||||||
From
Northern International Trust & Investment Co., LTD, due from
December 17, 2007 to December 16, 2008, with interest at
8.019%, guaranteed by Hebei Leimone
|
— | 1,367,222 | ||||||
2008
|
2007
|
|||||||
From
Bank of Communications Tianjin Branch, due from April 25, 2008 to
March 25, 2009 with interest at 8.217%, guaranteed by TCBGCL, the
common shareholder of TCB Digital, paid March 25, 2009
|
$ | 4,376,878 | — | |||||
From
Bank of Communications Tianjin Branch, due from May 26, 2008 to
April 25, 2009 with interest at 8.217%, guaranteed by TCBGCL, the
common shareholder of TCB Digital, paid on April 27, 2009
(Unaudited)
|
2,917,919 | — | ||||||
From
Bank of Communications Tianjin Branch, due from June 25, 2008 to
June 13, 2009 with interest at 8.217%, guaranteed by
TCBGCL
|
2,917,919 | — | ||||||
From
Bank of Communications Tianjin Branch, due from July 15, 2008 to
May 25, 2009 with interest at 8.217%, guaranteed by TCBGCL, the
common shareholder of TCB Digital
|
2,917,919 | — | ||||||
From
Bank of Communications Tianjin Branch, due from September 17, 2008 to
September 16, 2009 with interest at 7.92%, secured by the
Company’s fixed assets
|
2,772,023 | |||||||
From
Bank of Communications Tianjin Branch, due from November 17, 2008 to
November 16, 2009 with interest at 7.326%, secured by the
Company’s fixed assets
|
1,240,116 | |||||||
From
Northern International Trust & Investment Co., LTD, due from
December 23, 2008 to October 23, 2009 with interest at
8.7000%, guaranteed by small and medium enterprises credit guaranty
center.
|
1,750,751 | |||||||
Total
short-term loans
|
$ | 18,893,525 | $ | 19,240,918 |
2008
|
2007
|
|||||||
To
Beijing Orsus Xelent Technology & Trading Company Limited, honored by
the Bank of Communications Tianjin Shenyi Street Branch, from
December 14, 2007 to June 14, 2008, secured by $1,367,222 of
cash in bank
|
$ | — | $ | 2,734,444 | ||||
To China
Electronic Appliance Co., Ltd, honored by the Bank of Communications
Tianjin Shenyi Street Branch, from December 20, 2007 to
June 20, 2008, secured by $1,367,222 of cash in bank
|
— | 2,734,444 | ||||||
To China
Electronic Appliance Co., Ltd, honored by the Bank of Communications
Tianjin Shenyi Street Branch, from December 21, 2007 to
June 21, 2008, secured by $1,367,222 of cash in bank
|
— | 2,734,445 | ||||||
To Techfaith
Intelligent Handset Technology(Beijing) Limited, honored by the Bank of
Communications Tianjin Shenyi Street Branch, from December 21,
2007 to March 31, 2008, secured by $1,350,537 of cash in
bank
|
— | 1,350,537 |
2008
|
2007
|
|||||||
To Beijing
Orsus Xelent Technology & Trading Company Limited, honored by the Bank
of Communications Tianjin Shenyi Street
Branch, from September 11, 2008 to March 11, 2009,
secured by $729,480 of cash in bank, paid on March 11,
2009
|
$ | 1,458,960 | — | |||||
To CEC
CoreCast Corporation Limited, honored by the Bank of Communications
Tianjin Shenyi Street Branch, from September 10,
2008 to March 10, 2009, secured by $2,188,439 of cash in bank,
paid on March 10, 2009
|
4,376,878 | — | ||||||
To CEC
CoreCast Corporation Limited, honored by the Bank of Communications
Tianjin Shenyi Street Branch, from September 16, 2008 to
March 16, 2009, secured by $2,188,439 of cash in bank, paid on
March 16, 2009
|
4,376,878 | — | ||||||
To CEC
CoreCast Corporation Limited, honored by the Bank of Communications
Tianjin Shenyi Street Branch, from September 17, 2008 to
March 17, 2009, secured by $583,584 of cash in bank, paid on
March 17, 2009
|
1,167,168 | — | ||||||
To CEC
CoreCast Corporation Limited, honored by the Bank of Communications
Tianjin Shenyi Street Branch, from September 22, 2008 to
March 22, 2009, secured by $875,376 of cash in bank, paid on
March 22, 2009
|
1,750,751 | — | ||||||
To CEC
CoreCast Corporation Limited, honored by the Bank of Communications
Tianjin Shenyi Street Branch, from September 09, 2008 to
March 09, 2009, secured by $1,458,959 of cash in bank, paid on
March 9, 2009
|
2,917,919 | — | ||||||
To Beijing
Orsus Xelent Technology & Trading Company Limited, honored by the Bank
of Communications Tianjin Shenyi Street Branch, from
October 17, 2008 to April 17, 2009, secured by $291,792 of cash
in bank, paid on April 17, 2009 (Unaudited)
|
583,584 | — | ||||||
To Beijing
Orsus Xelent Technology & Trading Company Limited, honored by the Bank
of Communications Tianjin Shenyi Street Branch, from
December 18, 2008 to June 18, 2009, secured by $437,688 of cash
in bank
|
875,376 | — | ||||||
|
||||||||
Total
notes payable
|
$ | 17,507,514 | $ | 9,553,870 |
2008
|
2007
|
|||||||
Accrued
machinery rent
|
$ | 1,158,189 | $ | 1,842,312 | ||||
Accrued
plant rent
|
807,404 | 428,142 | ||||||
Accrued utility
|
608,480 | 174,790 | ||||||
Accrued
others
|
46,451 | 22,887 | ||||||
Warranty
deposit
|
— | 205,083 | ||||||
Welfare
& salary payable
|
53,702 | 21,401 | ||||||
Others
|
158,373 | 151,058 | ||||||
Total
accrued expenses and other payables
|
$ | 2,832,599 | $ | 2,845,673 |
Loan
from Nantong Zong Yi Investment Co., Ltd., due from January 29, 2008
to January 28, 2010, with interest at same period secured bank
lending rate of 7.56% plus 0.756%, secured by the Company’s
fixed assets
|
$
|
729,480
|
||
Loan
from Nantong Zong Yi Investment Co., Ltd., due from March 5, 2008 to
March 4, 2010, with interest at same period secured bank
lending rate of 7.56% plus 0.756%, secured by the Company’s
fixed assets
|
437,688
|
|||
Total
long-term loans
|
$
|
1,167,168
|
2008
|
2007
|
|||||||
|
|
|||||||
Due
from related parties-short term
|
||||||||
Tianjin
Tong Guang Group Electronics Science & Technology Co.,
Ltd.
|
$ | 673,380 | $ | 1,001,571 | ||||
Hebei
Leimone
|
745,943 | 416,530 | ||||||
Shanghai
Spreadbridge Information Technology Co., Ltd.
|
2,111,460 | 771,113 | ||||||
Beijing
Leimone Shengtong Wireless Technology Co., Ltd.
|
561,699 | 830,353 | ||||||
Gu
Lei
|
575,710 | 478,528 | ||||||
Leimone
(Tianjin) Industrial Co., Ltd.
|
582,096 | 14,649,850 | ||||||
Beijing
Leimone Shengtong Cultural Development Co., Ltd.
|
14,590 | |||||||
TCBGCL
|
74,484 | — | ||||||
712
|
51,990 | — | ||||||
Zhejiang
Leimone Electronics Co., Ltd.
|
678,489 | — | ||||||
Other
|
406 | |||||||
Total
due from related parties-short term
|
6,069,842 | 18,148,353 | ||||||
Due
from related parties – long term
|
||||||||
Beijing
Leimone Shengtong Wireless Technology Co., Ltd.
|
247,294 | — | ||||||
Total
due from related parties
|
$ | 6,317,136 | $ | 18,148,353 |
|
a.
|
Hebei
Leimone sells certain handsets to the Company. For 2008 and 2007, the
Company recorded total purchases from Hebei Leimone of nil and
$1,290,829 respectively. The balances due from Hebei Leimone
represented advances to Hebei Leimone which were $68,206 and
$63,918 respectively;
|
|
b.
|
The
Company sells certain products and provides some technical services to
Hebei Leimone. For 2008 and 2007, the Company recorded net revenues of
$407,116 and $537,086 respectively from sales to Hebei Leimone; and
as of December 31, 2008 and 2007, the balances of due from Hebei
Leimone regarding such sales were $437,009 and
$352,612 respectively;
|
|
c.
|
Additionally,
Hebei Leimone borrowed money from the Company. The borrowings bear no
interest and had a maturity of 12 months. As of
December 31, 2008, the balance of such loans was $240,728, among
which $43,768 is due on October 20, 2009 and $196,960
is due on December 25,
2009.
|
|
a.
|
Shanghai
Spreadbridge borrows money from the Company. The borrowings bear no
interest and had a maturity of 14 months. As of December 31,
2008 and 2007, the balances of loans were $393,919 and $546,889
respectively, of which $393,919 was due on December 31,
2008 and $14,590 was subsequently received on February 19,
2009;
|
|
b.
|
The
Company sells certain products to Shanghai Spreadbridge. For 2008 and
2007, the Company recorded net revenues of $4,112,767 and $184,019 from
sales to Shanghai Spreadbridge respectively. As of December 31, 2008
and 2007, the balances of due from Shanghai Spreadbridge related to such
sales was $1,263,007 and $224,224
respectively;
|
|
c.
|
Additionally,
Shanghai Spreadbridge sells raw materials to the Company. For 2008 and
2007, the Company recorded total purchases from Shanghai Spreadbridge of
$1,515,113 and nil respectively. The amount due from Shanghai Spreadbridge
represented advances made and the amount was $454,534 as of
December 31, 2008.
|
|
a.
|
Beijing
Leimone borrows money from the Company. The borrowings bear no
interest and had a maturity of 12 months or more. As of
December 31, 2007, the balance of such loans was $830,353 which
was subsequently repaid in April 2008. As of
December 31, 2008, the balance of such loans was $247,294 and is due
on March 30, 2010.
|
|
b.
|
TCB
Digital transferred a project to Beijing Leimone on June 25, 2008 and
as of December 31, 2008, the balance related to this business was
$561,699, which was received on March 11,
2009.
|
2008
|
2007
|
|||||||
|
|
|||||||
TCBGCL
|
—
|
$
|
1,599,422
|
|||||
Hebei
Leimone
|
$
|
233,434
|
39,648
|
|||||
Zhejiang
Leimone
|
37,002
|
|||||||
Gu
|
4,879,889
|
14,565,884
|
||||||
Others
|
10,844
|
2,322
|
||||||
Total
due to related parties
|
$
|
5,161,169
|
$
|
16,207,276
|
2008
|
2007
|
|||||||
Deferred
tax assets:
|
||||||||
Inventory
impairment
|
$ | 92,116 | $ | 106,971 | ||||
Buy-back
reverse
|
290,550 | 331,967 | ||||||
Expenses
deductible in next year
|
171,490 | — | ||||||
Understated
cost and expenses
|
58,679 | — | ||||||
Total
deferred tax assets
|
612,835 | 438,938 | ||||||
Deferred
tax liabilities
|
||||||||
Understated
sales
|
(11,879 | ) | — | |||||
Net
deferred tax assets
|
$ | 600,956 | $ | 438,938 |
2008
|
2007
|
|||||||
US
statutory rates
|
(34 | %) | (34 | %) | ||||
Tax
rate difference
|
14.6 | % | 3.7 | % | ||||
Effect
of tax holiday
|
3.1 | % | (0.5 | %) | ||||
Additional
deducted expenses
|
0.0 | % | 22.7 | % | ||||
Other
|
1.0 | % | 1.0 | % | ||||
Tax
per financial statements
|
(15.3 | %) | (7.1 | %) |
2008
|
2007
|
||||||||||||||||
Customers
|
Sales
revenue
|
% of total
revenue
|
Customers
|
Sales
Revenue
|
% of total
revenue
|
||||||||||||
Tianjin
Tong Guang Group Electronics Science & Technology Co.,
Ltd.
|
$ | 11,850,174 | 15 | % |
Beijing
Orsus Xelent Technology & Trading Co., Limited.
|
$ | 8,101,324 | 19 | % | ||||||||
Beijing
Xingwang Shidai Tech & Trading Co., Ltd.
|
11,524,309 | 14 | % |
Tianjin
Tong Guang Group Electronics Science & Technology Co.,
Ltd.
|
6,107,810 | 14 | % | ||||||||||
Beijing
Xingwang Shidai Tech & Trading Co., Ltd.
|
5,529,669 | 13 | % | ||||||||||||||
Beijing
Beny Wave Science and Technology Co., Ltd.
|
5,300,006 | 12 | % | ||||||||||||||
Total
|
$ | 23,374,483 | 29 | % |
Total
|
$ | 25,038,809 | 58 | % |
2008
|
2007
|
|||||||||||||||||
Suppliers
|
Purchase
|
%
of total
purchase
|
Suppliers
|
Purchase
|
%
of total
purchase
|
|||||||||||||
Beijing
Xingwang Shidai Tech & Trading Co., Ltd.
|
$ | 13,044,908 | 19 | % |
Beijing
Xingwang Shidai Tech & Trading Co., Ltd.
|
$ | 21,724,530 | 54 | % | |||||||||
Beijing Orsus Xelent Technology & Trading Co., Limited. | 11,024,042 | 16 | % | |||||||||||||||
Tianjin Tong Guang Group Electronics Science & Technology Co., Ltd. | 7,169,310 | 10 | % | |||||||||||||||
Total
|
$ | 31,238,260 | 45 | % |
Total
|
$ | 21,724,530 | 54 | % |
|
(a)
|
Industry
risk
|
|
(b)
|
Product
risk of obsolescence
|
|
(c)
|
Exchange
risk
|
|
(d)
|
Political
risk
|
|
(e)
|
Interest
risk
|
Year
Ended December 31
|
||||
2009
|
$ | 249,867 | ||
2010
|
201,369 | |||
2011
|
200,678 | |||
2012
|
111,128 | |||
Total
minimum lease payments
|
$ | 763,042 |
As of December 31, 2008
|
||||||||||||||||||||||||
Historical
|
Pro-forma
|
|||||||||||||||||||||||
Zoom
|
Gold Lion
|
Adjustment
|
Combined
|
Spin-out(1)
|
Combined
|
|||||||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||||||||||
Current
assets
|
||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 1,205 | $ | 813 | $ | — | $ | 2,018 | $ | (1,205 | ) | $ | 813 | |||||||||||
Restricted
cash
|
— | 8,754 | — | 8,754 | — | 8,754 | ||||||||||||||||||
Accounts
receivable
|
1,163 | 12,367 | — | 13,530 | (1,163 | ) | 12,367 | |||||||||||||||||
Other
receivables, net
|
234 | 1,120 | — | 1,354 | (234 | ) | 1,120 | |||||||||||||||||
Advance
to suppliers
|
— | 24,275 | — | 24,275 | — | 24,275 | ||||||||||||||||||
Inventories,
net
|
2,903 | 3,742 | — | 6,645 | (2,903 | ) | 3,742 | |||||||||||||||||
Due
from related parties
|
— | 6,070 | — | 6,070 | — | 6,070 | ||||||||||||||||||
Total
current assets
|
5,505 | 57,141 | — | 62,646 | (5,505 | ) | 57,141 | |||||||||||||||||
Property,
plant and equipment, net
|
103 | 7,055 | — | 7,158 | (103 | ) | 7,055 | |||||||||||||||||
Long-term
investments
|
960 | 66 | — | 1,026 | (960 | ) | 66 | |||||||||||||||||
Due
from related parties-long term
|
— | 247 | — | 247 | — | 247 | ||||||||||||||||||
Deferred
tax assets
|
— | 613 | — | 613 | — | 613 | ||||||||||||||||||
Goodwill
|
— | 103 | — | 103 | — | 103 | ||||||||||||||||||
TOTAL
ASSETS
|
$ | 6,568 | $ | 65,225 | $ | — | $ | 71,793 | $ | (6,568 | ) | $ | 65,225 | |||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||
Current
liabilities
|
||||||||||||||||||||||||
Short-term
loans
|
$ | — | $ | 18,894 | $ | — | $ | 18,894 | $ | — | $ | 18,894 | ||||||||||||
Notes
payable
|
— | 17,508 | — | 17,508 | — | 17,508 | ||||||||||||||||||
Accounts
payable
|
1,211 | 3,581 | — | 4,792 | (1,211 | ) | 3,581 | |||||||||||||||||
Advance
from customers
|
— | 3,785 | — | 3,785 | — | 3,785 | ||||||||||||||||||
Dividends
payable
|
— | 578 | — | 578 | — | 578 | ||||||||||||||||||
Taxes
payable
|
— | 775 | — | 775 | — | 775 | ||||||||||||||||||
Accrued
expenses and other payables
|
399 | 2,833 | — | 3,232 | (399 | ) | 2,833 | |||||||||||||||||
Due
to related parties
|
— | 5,161 | — | 5,161 | — | 5,161 | ||||||||||||||||||
Deferred
tax liabilities
|
— | 12 | — | 12 | — | 12 | ||||||||||||||||||
Total
current liabilities
|
1,610 | 53,127 | — | 54,737 | (1,610 | ) | 53,127 | |||||||||||||||||
Long-term
loans
|
— | 1,167 | — | 1,167 | — | 1,167 | ||||||||||||||||||
TOTAL
LIABILITIES
|
1,610 | 54,294 | — | 55,904 | (1,610 | ) | 54,294 | |||||||||||||||||
MINORITY
INTERESTS
|
— | 6,489 | — | 6,489 | — | 6,489 | ||||||||||||||||||
STOCKHOLDERS’
EQUITY
|
||||||||||||||||||||||||
Common
shares, issued and outstanding;
par value
|
94 | — | 42 | (2) | 136 | — | 136 | |||||||||||||||||
Additional
paid-in capital
|
31,786 | 3,553 | (42 | ) | 35,297 | (31,873 | )— | 3,424 | ||||||||||||||||
Statutory
surplus reserve
|
— | 569 | — | 569 | — | 569 | ||||||||||||||||||
Accumulated
other comprehensive income
|
345 | 244 | — | 589 | (345 | )— | 244 | |||||||||||||||||
Accumulated
retained earning
|
(27,260 | ) | 76 | — | (27,184 | ) | 27,260 | 76 | ||||||||||||||||
Treasury
stock
|
(7 | ) | — | — | (7 | ) | — | (7 | ) | |||||||||||||||
TOTAL
STOCKHOLDERS’ EQUITY
|
4,958 | 4,442 | — | 9,400 | (4,958 | ) | 4,442 | |||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 6,568 | $ | 65,225 | $ | — | $ | 71,793 | $ | (6,568 | ) | $ | 65,225 |
As
of June 30, 2009
|
||||||||||||||||||||||||
Historical
|
Pro-Forma
|
|||||||||||||||||||||||
Zoom
|
Gold
Lion
|
Adjustments
|
Combined
|
Spin-out
|
Combined
|
|||||||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||||||||||
Current
assets
|
||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 711 | $ | 1,032 | $ | - | $ | 1,743 | $ | (711 | ) | $ | 1,032 | |||||||||||
Restricted
cash
|
- | 11,980 | - | 11,980 | - | 11,980 | ||||||||||||||||||
Notes
receivable
|
- | - | - | - | - | - | ||||||||||||||||||
Accounts
receivable
|
1,615 | 40,821 | - | 42,435 | (1,615 | ) | 40,821 | |||||||||||||||||
Other
receivables, net
|
178 | 390 | - | 569 | (178 | ) | 390 | |||||||||||||||||
Advance
to suppliers
|
- | 32,103 | - | 32,103 | - | 32,103 | ||||||||||||||||||
Inventories,
net
|
2,522 | 2,915 | - | 5,437 | (2,522 | ) | 2,915 | |||||||||||||||||
Prepaid
expenses
|
- | - | - | - | - | - | ||||||||||||||||||
Due
from inter-company
|
- | - | - | - | - | - | ||||||||||||||||||
Due
from related parties
|
- | 13,481 | - | 13,481 | - | 13,481 | ||||||||||||||||||
Total
current assets
|
4,380 | 102,721 | - | 107,100 | (4,380 | ) | 102,721 | |||||||||||||||||
Property,
plant and equipment, net
|
77 | 6,332 | - | 6,409 | (77 | ) | 6,332 | |||||||||||||||||
Long-term
investments
|
960 | 66 | - | 1,026 | (960 | ) | 66 | |||||||||||||||||
Due
from related parties-long term
|
- | - | - | - | - | - | ||||||||||||||||||
Deferred
tax assets
|
- | 504 | - | 504 | - | 504 | ||||||||||||||||||
Goodwill
|
- | 103 | - | 103 | - | 103 | ||||||||||||||||||
TOTAL
ASSETS
|
$ | 5,416 | $ | 109,727 | $ | - | $ | 115,144 | $ | (5,416 | ) | $ | 109,727 | |||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||
Current
liabilities
|
||||||||||||||||||||||||
Short-term
loans
|
$ | - | $ | 20,088 | $ | - | $ | 20,088 | $ | - | $ | 20,088 | ||||||||||||
Notes
payable
|
- | 23,960 | - | 23,960 | - | 23,960 | ||||||||||||||||||
Accounts
payable
|
1,151 | 35,321 | - | 36,472 | (1,151 | ) | 35,321 | |||||||||||||||||
Advance
from customers
|
- | 6,836 | - | 6,836 | - | 6,836 | ||||||||||||||||||
Dividends
payable
|
- | 579 | - | 579 | - | 579 | ||||||||||||||||||
Taxes
payable
|
- | 1,071 | - | 1,071 | - | 1,071 | ||||||||||||||||||
Accrued
expenses and other payables
|
408 | 2,936 | - | 3,344 | (408 | ) | 2,936 | |||||||||||||||||
Due
to related parties
|
- | 5,160 | - | 5,160 | - | 5,160 | ||||||||||||||||||
Deferred
tax liabilities
|
- | - | - | - | - | - | ||||||||||||||||||
Total
current liabilities
|
1,559 | 95,951 | - | 97,510 | (1,559 | ) | 95,951 | |||||||||||||||||
Long-term
loans
|
- | - | - | - | - | - | ||||||||||||||||||
TOTAL
LIABILITIES
|
1,559 | 95,951 | - | 97,510 | (1,559 | ) | 95,951 | |||||||||||||||||
STOCKHOLDERS’
EQUITY
|
||||||||||||||||||||||||
Common
shares, issued and outstanding; par value
|
20 | - | 42 | 62 | - | 62 | ||||||||||||||||||
Additional
paid-in capital
|
32,064 | 3,553 | (42 | ) | 35,575 | (32,076 | ) | 3,499 | ||||||||||||||||
Statutory
surplus reserve
|
- | 612 | - | 612 | - | 612 | ||||||||||||||||||
Accumulated
other comprehensive income
|
369 | 259 | - | 629 | (369 | ) | 259 | |||||||||||||||||
Accumulated
retained earning
|
(28,589 | ) | 2,653 | - | (25,936 | ) | 28,589 | 2,653 | ||||||||||||||||
Treasury
stock
|
(7 | ) | - | - | (7 | ) | - | (7 | ) | |||||||||||||||
TOTAL
STOCKHOLDERS’ EQUITY
|
3,857 | 7,077 | - | 10,934 | (3,856 | ) | 7,078 | |||||||||||||||||
Noncontrolling
Interest
|
- | 6,699 | - | 6,699 | - | 6,699 | ||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 5,416 | $ | 109,727 | $ | - | $ | 115,144 | $ | (5,416 | ) | $ | 109,729 |
Twelve Months Ended December 31, 2008
|
||||||||||||||||||||||||
Historical
|
Pro-forma
|
|||||||||||||||||||||||
Zoom
|
Gold Lion
|
Adjustments
|
Combined
|
Spin-out
|
Combined
|
|||||||||||||||||||
(in thousands, except per share data)
|
||||||||||||||||||||||||
Net
revenue
|
$ | 14,459 | $ | 80,612 | $ | — | $ | 95,071 | $ | (14,459 | ) | $ | 80,612 | |||||||||||
Cost
of sales
|
(11,467 | ) | (72,411 | ) | — | (83,878 | ) | 11,467 | (72,411 | ) | ||||||||||||||
— | — | — | ||||||||||||||||||||||
Gross
profit
|
2,992 | 8,201 | — | 11,193 | (2,992 | ) | 8,201 | |||||||||||||||||
Operating
expenses:
|
||||||||||||||||||||||||
Sales
and marketing expenses
|
(2,932 | ) | (267 | ) | — | (3,199 | ) | 2,932 | (267 | ) | ||||||||||||||
General
and administrative expenses
|
(2,280 | ) | (1,686 | ) | — | (3,966 | ) | 2,280 | (1,686 | ) | ||||||||||||||
Research
and development expenses
|
(1,722 | ) | (871 | ) | — | (2,593 | ) | 1,722 | (871 | ) | ||||||||||||||
Income
(loss) from operations
|
(3,942 | ) | 5,377 | — | 1,435 | 3,942 | 5,377 | |||||||||||||||||
Interest
expense
|
— | (1,599 | ) | — | (1,599 | ) | — | (1,599 | ) | |||||||||||||||
Other
income (expenses)
|
(205 | ) | 232 | — | 27 | 205 | 232 | |||||||||||||||||
Income
(loss) before income taxes and minority
interests
|
(4,147 | ) | 4,010 | — | (137 | ) | 4,147 | 4,010 | ||||||||||||||||
Minority
interest
|
— | (331 | ) | — | (331 | ) | — | (331 | ) | |||||||||||||||
Income
tax expenses
|
(13 | ) | (612 | ) | –– | (625 | ) | 13 | (612 | ) | ||||||||||||||
Income
(loss) from continuing operations (2)
|
$ | (4,160 | ) | $ | 3,067 | $ | — | $ | (1,093 | ) | $ | 4,160 | $ | 3,067 | ||||||||||
Net
income (loss) from continuing operations per share - basic and
diluted
|
$ | (2.23 | ) | $ | — | $ | (0.18 | ) | $ | 0.50 | ||||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||||||||||||
Basic
and diluted*
|
1,869 | 4,225 | 6,094 | 6,094 |
*
|
Zoom
has a de minimis number of stock option shares that are “in the money.”
Gold Lion does not have any stock options. There is no material difference
between basic and diluted net income per
share.
|
Six
Months Ended June 30, 2009
|
||||||||||||||||||||||||
Historical
|
Pro-forma
|
|||||||||||||||||||||||
Zoom
|
Gold
Lion
|
Adjustments
|
Combined
|
Spin-out
|
Combined
|
|||||||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||||||||||
Net
revenue
|
$ | 5,414 | $ | 81,950 | $ | - | $ | 87,364 | $ | (5,414 | ) | $ | 81,950 | |||||||||||
Cost
of sales
|
(3,938 | ) | (76,105 | ) | - | (80,043 | ) | 3,938 | (76,105 | ) | ||||||||||||||
Gross
profit
|
1,477 | 5,845 | - | 7,322 | (1,477 | ) | 5,845 | |||||||||||||||||
Operating
expenses:
|
||||||||||||||||||||||||
Sales
and marketing expenses
|
(938 | ) | (1,353 | ) | - | (2,291 | ) | 938 | (1,353 | ) | ||||||||||||||
General
and administrative expenses
|
(1,253 | ) | (904 | ) | - | (2,157 | ) | 1,253 | (904 | ) | ||||||||||||||
Research
and development expenses
|
(653 | ) | - | - | (653 | ) | 653 | - | ||||||||||||||||
Income
from operations
|
(1,366 | ) | 3,588 | - | 2,222 | 1,366 | 3,588 | |||||||||||||||||
Interest
expense
|
- | (653 | ) | - | (653 | ) | - | (653 | ) | |||||||||||||||
Other
income (expenses)
|
38 | 493 | 531 | (38 | ) | 493 | ||||||||||||||||||
Income
(loss) before income taxes and minority interests
|
(1,329 | ) | 3,429 | - | 2,100 | 1,329 | 3,429 | |||||||||||||||||
Minority
interest
|
- | (210 | ) | - | (210 | ) | - | (210 | ) | |||||||||||||||
Income
tax expenses
|
(0 | ) | (599 | ) | - | (599 | ) | 0 | (599 | ) | ||||||||||||||
Income
(loss) from continuing operation
|
$ | (1,329 | ) | $ | 2,620 | $ | - | $ | 1,291 | $ | 1,329 | $ | 2,620 | |||||||||||
Net
income (loss) per share-basic and diluted
|
$ | (0.68 | ) | $ | - | $ | 0.21 | $ | 0.42 | |||||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||||||||||||
Basic
and diluted*
|
1,945 | 4,225 | 6,170 | 6,170 |
(1)
|
Description
of Transaction
|
(2)
|
Gold
Lion Discontinued Operations
|
(3)
|
Pro
Forma Adjustments
|
June
30, 2009
|
December
31, 2008
|
|||||||
|
(Unaudited)
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 1,032,013 | $ | 812,769 | ||||
Restricted
cash
|
11,979,897 | 8,753,757 | ||||||
Accounts
receivable
|
40,820,840 | 12,366,814 | ||||||
Other
receivables, net of allowance for doubtful accounts
|
390,426 | 1,119,881 | ||||||
Advance
to suppliers
|
32,102,094 | 24,275,313 | ||||||
Inventories,
net
|
2,914,896 | 3,742,046 | ||||||
Due
from related parties
|
13,480,694 | 6,069,842 | ||||||
Total
current assets
|
102,720,860 | 57,140,422 | ||||||
Property,
plant and equipment, net
|
6,333,225 | 7,054,892 | ||||||
Long-term
investments
|
65,743 | 65,653 | ||||||
Due
from related parties-long term
|
- | 247,294 | ||||||
Deferred
tax assets
|
504,388 | 600,956 | ||||||
Goodwill
|
103,057 | 103,057 | ||||||
TOTAL
ASSETS
|
$ | 109,727,273 | $ | 65,212,274 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Short-term
loans
|
$ | 20,088,242 | $ | 18,893,525 | ||||
Notes
payable
|
23,959,794 | 17,507,514 | ||||||
Accounts
payable
|
35,321,423 | 3,580,720 | ||||||
Advance
from customers
|
6,835,827 | 3,785,462 | ||||||
Dividends
payable
|
578,936 | 578,142 | ||||||
Taxes
payable
|
1,071,291 | 775,315 | ||||||
Accrued
expenses and other payables
|
2,935,728 | 2,832,599 | ||||||
Due
to related parties
|
5,159,735 | 5,161,169 | ||||||
Total
current liabilities
|
95,950,976 | 53,114,446 | ||||||
Long-term
loans
|
- | 1,167,168 | ||||||
TOTAL
LIABILITIES
|
95,950,976 | 54,281,614 | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Comon
shares, issued and outstanding; 1,000 shares, par value $0.001 per
share
|
1 | 1 | ||||||
Additional
paid-in capital
|
3,553,292 | 3,553,292 | ||||||
Statutory
surplus reserve
|
612,042 | 569,193 | ||||||
Accumulated
other comprehensive income
|
259,332 | 243,625 | ||||||
Retained
earnings
|
2,652,765 | 75,517 | ||||||
TOTAL
STOCKHOLDERS’ EQUITY
|
7,077,432 | 4,441,628 | ||||||
Noncontrolling
interests
|
6,698,865 | 6,489,032 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 109,727,273 | $ | 65,212,274 |
For
the six months ended June 30
|
For
the three months ended June 30
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
revenues
|
$ | 81,950,018 | $ | 22,980,642 | $ | 53,133,461 | $ | 11,697,139 | ||||||||
Cost
of sales
|
(76,105,167 | ) | (19,575,671 | ) | (49,973,216 | ) | (10,416,031 | ) | ||||||||
Gross
profit
|
5,844,851 | 3,404,971 | 3,160,245 | 1,281,108 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Sales
and marketing expenses
|
(1,353,019 | ) | (204,209 | ) | (304,696 | ) | (50,103 | ) | ||||||||
General
and administrative expenses
|
(903,711 | ) | (1,082,258 | ) | (116,229 | ) | (330,531 | ) | ||||||||
Research
and development expenses
|
- | (857,641 | ) | - | (173,980 | ) | ||||||||||
(2,256,730 | ) | (2,144,108 | ) | (420,925 | ) | (554,614 | ) | |||||||||
Income
from operations
|
3,588,121 | 1,260,863 | 2,739,320 | 726,494 | ||||||||||||
Other
income (expenses)
|
||||||||||||||||
Equity
in earnings in investee
|
- | 3,141 | - | 45 | ||||||||||||
Interest
income
|
165,546 | 105,766 | 11,376 | 90,566 | ||||||||||||
Other
income
|
425,318 | - | 280 | - | ||||||||||||
Interest
expense
|
(652,509 | ) | (775,947 | ) | (331,602 | ) | (420,227 | ) | ||||||||
Exchange
loss
|
(29,191 | ) | (172,096 | ) | (4,288 | ) | (106,573 | ) | ||||||||
Other
expenses
|
(68,773 | ) | (13,507 | ) | (37,213 | ) | (4,332 | ) | ||||||||
(159,609 | ) | (852,643 | ) | (361,447 | ) | (440,521 | ) | |||||||||
Income
before income taxes, noncontrolling interests and discontinued
operations
|
3,428,512 | 408,220 | 2,377,873 | 285,973 | ||||||||||||
Income
tax expense
|
(598,582 | ) | (76,877 | ) | (451,401 | ) | (69,620 | ) | ||||||||
Income
before noncontrolling interests and discontinued
operations
|
2,829,930 | 331,343 | 1,926,472 | 216,353 | ||||||||||||
Loss
from discontinued operation
|
- | (242,804 | ) | - | (242,804 | ) | ||||||||||
Income
from continuing operations including noncontrolling
interests
|
2,829,930 | 88,539 | 1,926,472 | (26,451 | ) | |||||||||||
Less:
Net income attributable to noncontrolling interests
|
(209,833 | ) | (104,731 | ) | (226,747 | ) | (99,994 | ) | ||||||||
Net
income (loss)
|
2,620,097 | (16,192 | ) | 1,699,725 | (126,445 | ) | ||||||||||
Other
comprehensive income (loss)
|
$ | 15,707 | $ | 989,214 | $ | (961 | ) | $ | 379,699 |
For the six months ended June 30
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income including noncontrolling interests
|
$ | 2,829,930 | $ | 88,539 | ||||
Adjustments
to reconcile net income to cash used by operating
activities:
|
||||||||
Depreciation
and amortization
|
794,796 | 573,875 | ||||||
Provision
for inventory obsolescence
|
(128,714 | ) | (57,745 | ) | ||||
Provision
for doubtful receivables
|
17,065 | (58,908 | ) | |||||
Loss
on disposal of fixed assets
|
- | - | ||||||
Investment
income
|
- | (3,141 | ) | |||||
Changes
in operating assets and liabilities:
|
||||||||
Deferred
tax assets
|
97,416 | 111,380 | ||||||
Accounts
receivable
|
(28,462,538 | ) | 1,725,405 | |||||
Inventories
|
961,193 | (2,628,832 | ) | |||||
Advances
to suppliers
|
(7,795,231 | ) | 3,777,155 | |||||
Prepaid
expenses and other assets
|
731,160 | 1,242,010 | ||||||
Accounts
payable
|
31,742,430 | (794,993 | ) | |||||
Advance
from customers
|
3,045,866 | (1,981,706 | ) | |||||
Related
parties-net
|
(7,565,773 | ) | (2,110,221 | ) | ||||
Accrued
expenses and other current liabilities
|
394,659 | (596,853 | ) | |||||
Cash
used by operating activities
|
(3,337,741 | ) | (714,035 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Restricted
cash
|
(3,214,856 | ) | (17,255 | ) | ||||
Advance
to related parties
|
(7,795,149 | ) | (3,425,854 | ) | ||||
Cash
paid for long- term investments
|
- | (9,031,486 | ) | |||||
Purchase
of property and equipment and other long-term assets
|
(63,273 | ) | (1,800,462 | ) | ||||
Net
cash used by investing activities
|
(11,073,278 | ) | (14,275,057 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from short-term loans
|
15,489,762 | 9,897,308 | ||||||
Proceeds
from long-term loans
|
- | 1,131,121 | ||||||
Repayment
on borrowing from related parties
|
(103,219 | ) | (6,754,567 | ) | ||||
Proceeds
from notes payable
|
6,429,712 | (4,224,448 | ) | |||||
Collection
on advance to related parties
|
8,199,422 | 2,668,496 | ||||||
Receipt
from related parties
|
106,374 | 21,465,151 | ||||||
Repayments
on short-term loans
|
(14,320,723 | ) | (11,767,900 | ) | ||||
Repayments
on long-term loan
|
(1,169,039 | ) | - | |||||
Net
cash provided by financing activities
|
14,632,289 | 12,415,161 | ||||||
Effect
of exchange rate changes on cash
|
(2,026 | ) | 407,644 | |||||
Net
increase (decrease) in cash and cash equivalents
|
219,244 | (2,166,287 | ) | |||||
Cash
and cash equivalents, beginning balance
|
812,769 | 3,980,584 | ||||||
Cash
and cash equivalents, ending balance
|
$ | 1,032,013 | $ | 1,814,297 | ||||
SUPPLEMENTARY DISCLOSURE:
|
||||||||
Interest
paid
|
$ | 596,987 | $ | 727,729 | ||||
Income
tax paid
|
$ | 53,506 | $ | 639,087 |
November
30, 2007
|
$
|
10,273
|
||
January
1, 2008
|
991,381
|
|||
November
30, 2008
|
(898,597)
|
|||
Total
goodwill
|
$
|
103,057
|
November 30, 2007
|
January 1, 2008
|
November 30, 2008
|
||||||||||
Cash
|
$ | 39,231 | $ | 5,010,704 | $ | 79,411 | ||||||
Accounts
receivable
|
- | - | 18,475 | |||||||||
Other
receivables
|
- | - | (4,750 | ) | ||||||||
Advance
to suppliers
|
- | - | 4,665,134 | |||||||||
Inventories
|
- | - | 246,854 | |||||||||
Due
from related parties
|
- | - | 45,431 | |||||||||
Other
assets
|
- | - | 217,569 | |||||||||
Fixed
assets
|
1,708,102 | |||||||||||
Accounts
payable
|
(388,235 | ) | ||||||||||
Advance
from customers
|
(115,716 | ) | ||||||||||
Salary
payable
|
(21,401 | ) | (52,961 | ) | ||||||||
Taxes
payable
|
(5,138 | ) | ||||||||||
Other
Payable
|
(1,111,614 | ) | ||||||||||
Due
to related parties
|
(39,231 | ) | (39,648 | ) | ||||||||
Affect
from foreign currency translation
|
- | 200 | (258,357 | ) | ||||||||
Purchase
price
|
$ | - | $ | 4,949,855 | $ | 5,001,783 |
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Accounts
receivable
|
$ | 40,854,834 | $ | 12,383,724 | ||||
Less:
Allowance for doubtful accounts
|
(33,994 | ) | (16,910 | ) | ||||
Accountants
receivable, net
|
$ | 40,820,840 | $ | 12,366,814 |
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$ | 1,748,406 | $ | 3,669,226 | ||||
Work
in progress
|
13,285 | 17,672 | ||||||
Low
value consumables
|
39,541 | 5,591 | ||||||
Consigned
goods
|
1,141,883 | |||||||
Finished
goods
|
212,065 | 418,020 | ||||||
3,155,180 | 4,096,227 | |||||||
Less:
Allowance for obsolete inventories
|
(240,284 | ) | (368,463 | ) | ||||
Inventories,
net
|
$ | 2,914,896 | $ | 3,742,046 |
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Suzhou
Moben Communication Technology Ltd.
|
$ | 207,338 | $ | 200,039 | ||||
Shenzhen
Yingqiongxing Trading Company
|
289,271 | 455,852 | ||||||
Beijing
Xingwang Time Commercial Trading Co., Ltd.
|
3,308,477 | 7,737,737 | ||||||
CEC
CoreCast Corporation Limited
|
15,708,281 | 7,305,206 | ||||||
Beijing
Orsus Xelent Technologies Inc.
|
4,280,788 | 6,000,625 | ||||||
Derong
|
409,070 | 1,312,336 | ||||||
CEC
Telecom Co., Ltd.
|
- | 377,085 | ||||||
Tianjin
Liantuo Electronic Technology Co., Ltd.
|
382,772 | 382,247 | ||||||
T.L.Y.
(Hong Kong) Limited
|
- | 104,840 | ||||||
Beijing
HYT Technology & Trade Co., Ltd.,
|
6,777,407 | - | ||||||
Shenzhen
Wuxing Commercial Trading Co., Ltd.
|
354,817 | |||||||
Others
|
383,873 | 399,346 | ||||||
Total
advance to suppliers
|
$ | 32,102,094 | $ | 24,275,313 |
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Advance
to employees
|
$ | 62,934 | $ | 177,068 | ||||
Loan
to third parties
|
159,128 | 476,963 | ||||||
Deposit
for rental of equipment lease
|
92,771 | 43,769 | ||||||
Receivable
for disposal of long-term assets
|
- | 297,628 | ||||||
Others
|
70,089 | 83,605 | ||||||
Prepaid
expenses
|
5,504 | 40,848 | ||||||
Total
other receivables
|
$ | 390,426 | $ | 1,119,881 |
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Cost:
|
||||||||
Machinery
and Equipment
|
$ | 8,571,532 | $ | 8,479,599 | ||||
Electronic
Equipment
|
1,603,208 | 1,581,014 | ||||||
Transportation
Equipment
|
132,414 | 169,235 | ||||||
Workshop
reconstruction
|
58,687 | 58,606 | ||||||
Assembling
line reconstruction
|
119,337 | 119,173 | ||||||
Total
at cost
|
10,485,178 | 10,407,627 | ||||||
Less:
Accumulated depreciation
|
(4,151,953 | ) | (3,352,735 | ) | ||||
Total
property, plant and equipment, net
|
$ | 6,333,225 | $ | 7,054,892 |
2009
|
2008
|
||||||||
(Unaudited)
|
|||||||||
Tianjin
Tong Guang Microelectronics Co., Ltd.
|
9%
|
65,743
|
9%
|
65,653
|
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Bank
of Communications Tianjin Branch (“BOCTB”), due from April 25, 2008 to
March 25, 2009 with interest at 8.217%, guaranteed by TCBGCL, the common
shareholder of TCB Digital, paid on March 25, 2009
|
$ | - | $ | 4,376,878 | ||||
BOCTB,
due from May 26, 2008 to April 25, 2009 with interest at 8.217%,
guaranteed by TCBGCL, the common shareholder of TCB Digital, paid on April
25, 2009
|
- | 2,917,919 | ||||||
BOCTB,
due from June 25, 2008 to June 13, 2009 with interest at 8.217%,
guaranteed by TCBGCL, the common shareholder of TCB Digital, paid on June
13, 2009
|
- | 2,917,919 | ||||||
BOCTB,
due from July 15, 2008 to May 25, 2009 with interest at 8.217%, guaranteed
by TCBGCL, the common shareholder of TCB Digital, paid on May 25,
2009
|
- | 2,917,919 | ||||||
BOCTB,
due from September 17, 2008 to September 16, 2009 with interest at 7.92%,
secured by the Company’s fixed assets
|
2,775,830 | 2,772,023 | ||||||
BOCTB,
due from November 17, 2008 to November 16, 2009 with interest at 7.326%,
secured by the Company’s fixed assets
|
1,241,819 | 1,240,116 | ||||||
Northern
International Trust & Investment Co., LTD, due from December 23, 2008
to October 23, 2009 with interest at 8.7000%, guaranteed by small and
medium enterprises credit guaranty center.
|
1,753,156 | 1,750,751 | ||||||
BOCTB,
due from March 3, 2009 to March 2, 2010 with interest at 5.841%,
guaranteed by TCBGCL, the common shareholder of TCB
Digital
|
4,382,889 | - | ||||||
BOCTB,
due from May 15, 2009 to February 14, 2010 with interest at 5.310%,
guaranteed by TCBGCL, the common shareholder of TCB
Digital
|
2,921,926 | - | ||||||
BOCTB,
due from May 25, 2009 to January 24, 2010 with interest at 5.310%,
guaranteed by TCBGCL, the common shareholder of TCB
Digital
|
2,921,926 | - | ||||||
BOCTB,
due from June 15, 2009 to March 14, 2010 with interest at 5.310%,
guaranteed by TCBGCL, the common shareholder of TCB
Digital
|
2,921,926 | - | ||||||
Industrial
and Commercial Bank of China Tianjin Branch, due from April 15, 2009 to
October 14, 2009 with interest at 5.103%, guaranteed by Nantong Zong Yi
Investment Co., Ltd.
|
1,168,770 | |||||||
Total
short-term loans
|
$ | 20,088,242 | $ | 18,893,525 |
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
To
Beijing Orsus Xelent Technology & Trading Company Limited (“Beijing
Orsus”), honored by the BOCTB, from September 11, 2008 to March
11, 2009, secured by $729,480 of cash in bank, paid on March 11, 2009(Unaudited)
|
$ | - | $ | 1,458,960 | ||||
To
CEC CoreCast Corporation Limited (“CoreCast”), honored by the
BOCTB, from September 10, 2008 to March 10, 2009, secured by
$2,188,439 of cash in bank, paid on March 10, 2009(Unaudited)
|
- | 4,376,878 | ||||||
To
CoreCast, honored by the BOCTB, from September 16, 2008 to
March 16, 2009, secured by $2,188,439 of cash in bank, paid on March 16,
2009(Unaudited)
|
- | 4,376,878 | ||||||
To
CoreCast, honored by the BOCTB, from September 17, 2008 to
March 17, 2009, secured by $583,584 of cash in bank, paid on March 17,
2009(Unaudited)
|
- | 1,167,168 | ||||||
To
CoreCast, honored by the BOCTB, from September 22, 2008 to
March 22, 2009, secured by $875,376 of cash in bank, paid on March 22,
2009 (Unaudited)
|
- | 1,750,751 | ||||||
To
CoreCast, honored by the BOCTB, from September 09, 2008 to
March 09, 2009, secured by $1,458,959 of cash in bank, paid on March 9,
2009 (Unaudited)
|
- | 2,917,919 | ||||||
To
Beijing Orsus, honored by the BOCTB, from October 17, 2008 to
April 17, 2009, secured by $292,159 of cash in bank, paid on April 17,
2009(Unaudited)
|
- | 583,584 | ||||||
To
Beijing Orsus, honored by the BOCTB, from December 18, 2008 to
June 18, 2009, secured by $438,238 of cash in bank, paid on June 18, 2009
(Unaudited)
|
- | 875,376 | ||||||
To
Beijing Orsus, honored by the BOCTB, from April 17, 2009 to
October 17, 2009, secured by $292,193 of cash in bank
|
584,385 | |||||||
To
Beijing Orsus, honored by the BOCTB, from June 18, 2008 to
December 18, 2009, secured by $438,289 of cash in bank
|
876,578 | |||||||
To
Beijing Orsus, honored by the BOCTB, from March 13, 2009 to
September 13, 2009, secured by $584,385 of cash in bank
|
1,168,770 | - | ||||||
To
Beijing Orsus, honored by the BOCTB, from March 18, 2009 to
September 18, 2009, secured by $146,096 of cash in bank
|
292,193 | - | ||||||
Notes
payable to CoreCast, honored by the BOCTB, from January 15,
2009 to July 15, 2009, secured by $2,191,445 of cash in bank, paid on July
15, 2009 (Unaudited)
|
4,382,889 | - | ||||||
To
CoreCast, honored by the BOCTB, from February 12, 2009 to
August 12, 2009, secured by $2,191,445 of cash in bank, paid on August 12,
2009 (Unaudited)
|
4,382,889 | - | ||||||
To
CoreCast, honored by the BOCTB, from March 10, 2009 to
September 10, 2009, secured by $1,460,963 of cash in bank
|
2,921,926 | - | ||||||
To
CoreCast, honored by the BOCTB, from March 16, 2009 to
September 16, 2009, secured by $3,214,119 of cash in bank
|
6,428,238 | - | ||||||
To
CoreCast, honored by the BOCTB, from March 17, 2009 to Sept.
17, 2009, secured by $584,385 of cash in bank
|
1,168,770 | - | ||||||
To
CoreCast, honored by the BOCTB, from March 23, 2009 to
September 23, 2009, secured by $876,578 of cash in bank
|
1,753,156 | - | ||||||
Total
notes payable
|
$ | 23,959,794 | $ | 17,507,514 |
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Accrued
machinery rent
|
$ | 1,085,194 | $ | 1,158,189 | ||||
Accrued
plant rent
|
820,806 | 807,404 | ||||||
Accrued
utility
|
739,210 | 608,480 | ||||||
Accrued
others
|
- | 46,451 | ||||||
Welfare
& salary payable
|
41,447 | 53,702 | ||||||
Others
|
249,071 | 158,373 | ||||||
Total
accrued expenses and other payables
|
$ | 2,935,728 | $ | 2,832,599 |
2008
|
||||
|
||||
Nantong
Zong Yi Investment Co., Ltd., due from January 29, 2008 to January 28,
2010. with interest at same period secured bank lending rate (7.56%) plus
0.756%, secured by the Company’s fixed assets, paid on April
20, 2009.
|
$ | 729,480 | ||
Nantong
Zong Yi Investment Co., Ltd., due from March 5, 2008 to March 4, 2010.
with interest at same period secured bank lending rate (7.56%) plus
0.756%, secured by the Company’s fixed assets, paid on April
20, 2009.
|
437,688 | |||
Total
notes payable
|
$ | 1,167,168 |
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Due
from related parties - short term
|
||||||||
Tianjin
Tong Guang Group Electronics Science & Technology Co.,
Ltd.
|
$ | 1,034,838 | $ | 673,380 | ||||
Hebei
Leimone
|
262,293 | 745,943 | ||||||
Shanghai
Spreadbridge Information Technology Co., Ltd.
|
1,338,305 | 2,111,460 | ||||||
Beijing
Leimone Shengtong Wireless Technology Co., Ltd.
|
247,633 | 561,699 | ||||||
Gu
Lei (Shareholder)
|
511,337 | 575,710 | ||||||
Leimone
(Tianjin) Industrial Co., Ltd.
|
937,909 | 582,096 | ||||||
Beijing
Leimone Shengtong Cultural Development Co., Ltd.
|
148,142 | 14,590 | ||||||
TCBGCL
(Shareholder)
|
- | 74,484 | ||||||
Tianjin
Tong Guang Group Wanjie Import & Export Trading Co.,
Ltd.
|
8,217,807 | |||||||
712
(Shareholder)
|
95,712 | 51,990 | ||||||
Zhejiang
Leimone Electronics Co., Ltd.
|
686,718 | 678,489 | ||||||
Total
due from related parties-short term
|
13,233,061 | 6,069,842 | ||||||
Due
from related parties – long term
|
||||||||
Beijing
Leimone Shengtong Wireless Technology Co., Ltd.
|
- | 247,294 | ||||||
Total
due from related parties
|
$ | 13,480,694 | $ | 6,317,136 |
a.
|
Hebei
Leimone sells certain handsets to the Company. For the six months ended
June 30, 2009 and 2008, the Company recorded total purchases from Hebei
Leimone of nil and nil respectively. For the three months ended June 30,
2009 and 2008, the Company recorded total purchase from Hebei Leimone of
nil and nil respectively. The balances due from Hebei Leimone represented
advances to Hebei Leimone which were Nil and $68,206 respectively as of
June 30, 2009 and December 31,
2008;
|
b.
|
The
Company sells certain products and provides some technical services to
Hebei Leimone. For the six months ended June 30, 2009 and 2008, the
Company recorded net revenues of $611,996 and $400,763 respectively from
sales to Hebei Leimone; and as of June 30, 2009 and December 31, 2008, the
balances due from Hebei Leimone regarding such sales were $262,293 and
$437,009 respectively. For the three months ended June 30, 2009 and 2008,
the Company recorded net revenues of $392,908 and $48,339 respectively
from sales to Hebei Leimone;
|
c.
|
Additionally,
Hebei Leimone borrowed money from the Company. The borrowings bear no
interest and had a maturity of 12 months. As of June 30, 2009 and December
31, 2008, the balance of such loans was nil and
$240,728.
|
a.
|
Shanghai
Spreadbridge borrows money from the Company. The borrowings bear no
interest and had a maturity of 14 months. As of June 30, 2009 and December
31, 2008, the balances of loans were $379,851 and $393,919 respectively,
of which $393,919 was due on December 31, 2008 and $14,069 was
subsequently received on February 19,
2009;
|
b.
|
The
Company sells certain products to Shanghai Spreadbridge. For the six
months ended June 30, 2009 and 2008, the Company recorded net revenues of
nil and $4,045,559 from sales to Shanghai Spreadbridge respectively. As of
June 30, 2009 and December 31, 2008, the balances of due from Shanghai
Spreadbridge related to such sales was $604,979 and $1,263,007
respectively;
|
c.
|
Additionally,
Shanghai Spreadbridge sells raw materials to the Company. For the six
months ended June 30 2009 and 2008, the Company recorded total purchases
from Shanghai Spreadbridge of nil and nil respectively. The amount due
from Shanghai Spreadbridge represented advances made and the amount was
$353,475 and $454,534 as of June 30, 2009 and December 31, 2008
respectively.
|
a.
|
Beijing
Leimone borrows money from the Company. The borrowings bore no interest
and had a maturity of 12 months or more. As of June 30, 2009 and December
31, 2008, the balance of such loans was $247,633and $247,294 and is due on
March 30, 2010.
|
b.
|
TCB
Digital transferred a project to Beijing Leimone on June 25, 2008 and as
of December 31, 2008, the balance related to this business was $561,699,
which was received on March 11,
2009.
|
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Hebei
Leimone
|
$ | 233,754 | $ | 233,434 | ||||
Zhejiang
Leimone
|
37,053 | 37,002 | ||||||
Gu
|
4,883,044 | 4,879,889 | ||||||
Others
|
5,884 | 10,844 | ||||||
Total
due to related parties
|
$ | 5,159,735 | $ | 5,161,169 |
2009
|
2008
|
|||||||
Deferred
tax assets:
|
(Unaudited)
|
|
||||||
Inventory
impairment
|
$ | 60,071 | $ | 92,116 | ||||
Buy-back
reverse
|
168,090 | 290,550 | ||||||
Bad
debt allowance
|
4,265 | - | ||||||
Expenses
deductible in next year
|
225,533 | 171,490 | ||||||
Accrued
rental deductible in next year
|
822 | - | ||||||
Understated
cost and expenses
|
63,400 | 58,679 | ||||||
Carryforeward
operating loss
|
6,601 | 35,512 | ||||||
Total
deferred tax assets
|
528,782 | 612,835 | ||||||
Deferred
tax liabilities
|
||||||||
Understated
sales
|
(24,394 | ) | (11,879 | ) | ||||
Net
deferred tax assets
|
$ | 504,388 | $ | 600,956 |
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
US
statutory rates
|
(34 | %) | (34 | %) | ||||
Tax
rate difference
|
16.1 | % | 11.1 | % | ||||
Valuation
allowance
|
- | (23.2 | %) | |||||
Effect
of tax holiday
|
0.1 | % | 4.0 | % | ||||
Tax
for prior year
|
0.4 | % | - | |||||
Additional
deducted expenses
|
0.0 | % | 23.3 | % | ||||
Tax
per financial statements
|
(17.4 | %) | (18.8 | %) |
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
US
statutory rates
|
(34 | %) | (34 | %) | ||||
Tax
rate difference
|
15.4 | % | 8.3 | % | ||||
Valuation
allowance
|
- | (30.5 | %) | |||||
Effect
of tax holiday
|
0.3 | % | 1.4 | % | ||||
Tax
for prior year
|
1.3 | % | - | |||||
Additional
deducted expenses
|
0.0 | % | 33.3 | % | ||||
Tax
per financial statements
|
(17.6 | %) | (24.3 | %) |
2009
|
2008
|
||||||||||||||||
Customers
|
Sales
revenue
|
%
of
total
revenue
|
Customers
|
Sales
revenue
|
%
of
total
revenue
|
||||||||||||
Beijing
Baina Wei’er Science and Technology Co., Ltd.
|
$ | 32,714,275 | 40 | % |
Beijing
Orsus Xelent Technology & Trading Co., Limited.
|
$ | 5,680,142 | 25 | % | ||||||||
CLP
Guangtong Beijing Science and Technology Co., Ltd.
|
11,134,322 | 14 | % |
Shanghai
Spreadbridge Information Technology Co., Ltd.
|
3,922,724 | 17 | % | ||||||||||
- | - |
Beijing
HYT Technology & Trade Co., Ltd.
|
2,452,515 | 11 | % | ||||||||||||
Total
|
$ | 43,848,597 | 54 | % |
Total
|
$ | 12,055,381 | 52 | % |
2009
|
2008
|
||||||||||||||||
Suppliers
|
Purchase
|
%
of
total
purchase
|
Suppliers
|
Purchase
|
%
of
total
purchase
|
||||||||||||
Beijing
Tianyu Communication Equipment Co.Ltd
|
$ | 25,161,075 | 35 | % |
Beijing
Xingwang Shidai Tech & Trading Co., Ltd.
|
$ | 12,933,286 | 41 | % | ||||||||
CEC
CoreCast Corporation Limited
|
10,810,021 | 15 | % |
Sichuan
Moba Industrial Co., Ltd.
|
4,554,974 | 14 | % | ||||||||||
Beijing
Orsus Xelent Technology & Trading Co., Limited.
|
4,833,850 | 15 | % | ||||||||||||||
Tianjin
Tong Guang Group Electronics Science & Technology Co.,
Ltd.
|
3,485,648 | 11 | % | ||||||||||||||
Total
|
$ | 35,971,086 | 50 | % |
Total
|
$ | 25,807,708 | 82 | % |
(a)
|
Industry
risk
|
(b)
|
Product risk of
obsolescence
|
(c)
|
Exchange
risk
|
(d)
|
Political
risk
|
(e)
|
Interest
risk
|
12
month period ending June 30
|
||||
2010
|
$
|
222,739
|
||
2011
|
200,954
|
|||
2012
|
200,954
|
|||
2013
|
10,804
|
|||
Total
minimum lease payments
|
$
|
635,451
|