x |
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934
|
o |
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
PUDA
COAL, INC.
|
||
(Exact
name of small business issuer as specified in its charter)
|
||
|
|
|
Florida
|
|
65-1129912
|
(State
or other jurisdiction of incorporation or organization)
|
|
(IRS
Employer Identification No.)
|
|
||
426
Xuefu Street, Taiyuan, Shanxi Province, The People’s Republic of China
|
||
(Address
of principal executive offices)
|
||
011
86 351 228 1300
|
||
(Issuer’s
telephone number)
|
||
|
||
Purezza
Group, Inc.
|
||
936A
Beachland Boulevard, Suite 13, Vero Beach, FL 32963
|
||
(Former
name, former address and former fiscal year, if changed since last
report)
|
Part I |
Financial
Information
|
Item 1 - |
Financial
Statements
|
Note 1 |
The
Company
|
Note 15 |
Options
|
Note 16 |
Condensed
Financial Information of Registrant
|
Note 17 |
Restatement
|
Item 2 - |
Management’s
Discussion and Analysis or Plan of
Operations
|
Item 3 - |
Controls
and Procedures
|
Part II |
Other
Information
|
Item 6 - |
Exhibits
|
Page
|
|
PART
I. FINANCIAL INFORMATION
|
|
|
|
Item
1. Financial Statements
|
|
|
|
Unaudited
Consolidated Balance Sheet as of March 31, 2006
|
1-2
|
|
|
Unaudited
Consolidated Statements of Operations for the three
|
|
months
ended March 31, 2006 and 2005
|
3
|
|
|
Unaudited
Consolidated Statements of Cash Flows for the three
months
ended March 31, 2006 and 2005
|
4
|
|
|
Notes
to Unaudited Consolidated Financial Statements
|
5-26
|
|
|
Item
2. Management’s Discussion and Analysis or Plan of Operation
|
27-30
|
|
|
Item
3. Controls and Procedures
|
31
|
|
|
PART
II. OTHER INFORMATION
|
|
|
|
Item
1. Legal Proceedings
|
31
|
|
|
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
|
31
|
|
|
Item
3. Defaults upon Senior Securities
|
32
|
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
32
|
|
|
Item
5. Other Information
|
32
|
|
|
Item
6. Exhibits
|
32
|
|
|
Signatures
|
33
|
|
|
Certifications
|
34-36
|
Note(s)
|
March
31, 2006
|
||||||
ASSETS
|
(Restated
- see
Note
17)
|
|
|||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
17,532
|
|||||
Restricted
cash
|
3
|
233
|
|||||
Accounts
receivable, net
|
3,809
|
||||||
Other
receivables
|
|||||||
-
Related parties
|
4
|
15
|
|||||
-
Third parties
|
41
|
||||||
Advances
to suppliers
|
1,743
|
||||||
Deferred
charges
|
9
|
2,080
|
|||||
Inventories
|
5
|
7,158
|
|||||
Total
current assets
|
32,611
|
||||||
PROPERTY,
PLANT AND EQUIPMENT, NET
|
6
|
10,587
|
|||||
INTANGIBLE
ASSETS, NET
|
7
|
3,788
|
|||||
TOTAL
ASSETS
|
$
|
46,986
|
|||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Current
portion of long-term debt
|
|||||||
-
Related party
|
4,
8
|
$
|
1,300
|
||||
Accounts
payable
|
|||||||
-
Related party
|
4
|
171
|
|||||
-
Third parties
|
1,422
|
||||||
Other
payables
|
|||||||
-
Related party
|
4
|
874
|
|||||
-
Third parties
|
869
|
||||||
Accrued
expenses
|
421
|
||||||
Income
taxes payable
|
1,241
|
||||||
VAT
payable
|
785
|
||||||
Distribution
payable
|
999
|
||||||
Penalty
payable
|
9
|
58
|
|||||
Total
current liabilities
|
8,140
|
||||||
LONG-TERM
LIABILITIES
|
|||||||
Long-term
debt
|
|||||||
-
Related party
|
4,
8
|
11,375
|
|||||
Convertible
notes
|
9
|
4,241
|
|||||
Derivative
conversion feature
|
9
|
5,621
|
|||||
Derivative
warrants
|
9
|
14,572
|
|||||
Total
long-term liabilities
|
35,809
|
||||||
Note(s)
|
March
31, 2006
|
||||||
(Restated
- see
Note
17)
|
|||||||
TEMPORARY
EQUITY
|
|||||||
Option
to buy-out Shanxi Coal
|
1,
17
|
2,717
|
|||||
STOCKHOLDERS’
EQUITY
|
|||||||
Preferred
stock, authorized 5,000,000 shares, par
value
$0.01, issued and outstanding Nil
|
-
|
||||||
Common
stock, authorized 150,000,000 shares,
par
value $0.001, issued and outstanding
75,916,174
|
76
|
||||||
Paid-in
capital
|
5,160
|
||||||
5,236
|
|||||||
Less:
reclassified to temporary equity
|
1,
17
|
(2,717
|
)
|
||||
Statutory
surplus reserve fund
|
1,366
|
||||||
Accumulated
deficit
|
(3,867
|
)
|
|||||
Accumulated
other comprehensive income
|
302
|
||||||
Total
stockholders’ equity
|
320
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’
EQUITY
|
$
|
46,986
|
Three
months ended March 31,
|
||||||||||
Note(s)
|
2006
|
2005
|
||||||||
(Restated
- see
Note
17)
|
||||||||||
NET
REVENUE
|
$
|
20,771
|
$
|
4,272
|
||||||
COST
OF REVENUE
|
(16,258
|
)
|
(3,410
|
)
|
||||||
GROSS
PROFIT
|
4,513
|
862
|
||||||||
OPERATING
EXPENSES
|
||||||||||
Selling
expenses
|
276
|
49
|
||||||||
General
and administrative expenses
|
434
|
64
|
||||||||
TOTAL
OPERATING EXPENSES
|
710
|
113
|
||||||||
INCOME
FROM OPERATIONS
|
3,803
|
749
|
||||||||
GAIN
ON SHORT-TERM INVESTMENTS
|
-
|
6
|
||||||||
INTEREST
INCOME
|
9
|
-
|
||||||||
INTEREST
EXPENSE
|
(566
|
)
|
-
|
|||||||
DEBT
FINANCING COSTS
|
10
|
(4,953
|
)
|
-
|
||||||
DERIVATIVE
UNREALIZED FAIR VALUE LOSS
|
11
|
(3,500
|
)
|
-
|
||||||
(LOSS)
/ INCOME BEFORE INCOME TAXES
|
(5,207
|
)
|
755
|
|||||||
INCOME
TAXES
|
12
|
(1,238
|
)
|
(261
|
)
|
|||||
NET
(LOSS)/INCOME
|
(6,445
|
)
|
494
|
|||||||
OTHER
COMPREHENSIVE INCOME
|
||||||||||
Foreign
currency translation adjustment
|
148
|
-
|
||||||||
COMPREHENSIVE
(LOSS)/INCOME
|
$
|
(6,297
|
)
|
$
|
494
|
|||||
(LOSS)/EARNINGS
PER SHARE-BASIC
|
$
|
(0.09
|
)
|
$
|
0.01
|
|||||
-DILUTED
|
$
|
(0.09
|
)
|
$
|
0.01
|
|||||
WEIGHTED
AVERAGE NUMBER OF SHARES
OUTSTANDING-BASIC
|
13
|
75,514,605
|
73,750,000
|
|||||||
-DILUTED
|
13
|
75,514,605
|
73,763,500
|
Three
months ended March 31,
|
||||||||||
Note
|
2006
|
2005
|
||||||||
(Restated
- see
Note
17)
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Net
(loss)/income
|
$
|
(6,445
|
)
|
$
|
494
|
|||||
Adjustments
to reconcile net (loss)/income to net cash
used
in operating activities
|
||||||||||
Amortization
of land-use rights
|
19
|
1
|
||||||||
Depreciation
|
236
|
26
|
||||||||
Provision
for doubtful debts
|
(1
|
)
|
-
|
|||||||
Amortization
of debt issue costs
|
591
|
-
|
||||||||
Amortization
of discount on convertible notes and warrants
|
4,304
|
-
|
||||||||
Derivative
unrealized fair value loss
|
3,500
|
|||||||||
Discount
on converted shares and exercised warrants
|
142
|
-
|
||||||||
Issue
of common shares for services
|
21
|
-
|
||||||||
Changes
in operating assets and liabilities:
|
||||||||||
Decrease
in short-term investments
|
-
|
117
|
||||||||
Decrease/(increase)
in accounts receivable
|
416
|
(393
|
)
|
|||||||
Decrease
in notes receivable
|
-
|
638
|
||||||||
Increase
in other receivables
|
(3
|
)
|
(231
|
)
|
||||||
Decrease/(increase)
in advances to suppliers
|
1,216
|
(428
|
)
|
|||||||
Decrease/(increase)
in inventories
|
401
|
(272
|
)
|
|||||||
Increase
in accounts payable
|
267
|
248
|
||||||||
Increase
in accrued expenses
|
58
|
20
|
||||||||
Increase
in other payables
|
161
|
4
|
||||||||
(Decrease)/increase
in income tax payable
|
(156
|
)
|
265
|
|||||||
Increase
in VAT payable
|
468
|
132
|
||||||||
Increase
in penalty payable
|
58
|
-
|
||||||||
Decrease
in restricted cash
|
382
|
-
|
||||||||
Net
cash provided by operating activities
|
5,635
|
621
|
||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||
Repayment
of long-term debt
|
(325
|
)
|
-
|
|||||||
Distribution
paid to owners
|
-
|
(240
|
)
|
|||||||
Net
cash used in financing activities
|
(325
|
)
|
(240
|
)
|
||||||
Effect
of exchange rate changes on cash
|
155
|
-
|
||||||||
Net
increase in cash and cash equivalents
|
5,465
|
381
|
||||||||
Cash
and cash equivalents at beginning of period
|
12,067
|
313
|
||||||||
Cash
and cash equivalents at end of period
|
$
|
17,532
|
$
|
694
|
||||||
Supplementary
cash flow information
|
14
|
l |
Puda
Coal, Inc.: Mr. Zhao Ming (approximately 74%); Mr. Zhao Yao (approximately
18%) held directly.
|
l |
Puda
Investment Holding Limited: Mr. Zhao Ming (approximately 74%); Mr.
Zhao
Yao (approximately 18%) held indirectly through
Puda.
|
l |
Taiyuan
Putai Business Consulting Co., Ltd: Mr. Zhao Ming (approximately
74%); Mr.
Zhao Yao (approximately 18%) held indirectly through Puda and
BVI.
|
l |
Shanxi
Puda Coal Group Co., Ltd.: Mr. Zhao Ming (80%); Mr. Zhao Yao (20%)
held
directly.
|
Puda
Coal, Inc.
“Puda”
|
||
|
100%
|
||
Puda
Investment
Holding
Limited
“BVI”
|
Zhao
Ming (80%)
and
Zhao
Yao (20%)
|
|
|
100%
|
|
|
|
Taiyuan
Putai Business Consulting Co., Ltd.
"Putai"
|
Operating
Agreements
Operation
and Control à
ß
Economic Benefits and Risks
|
Shanxi
Puda Coal Group Co., Ltd.
“Shanxi
Coal”
|
Buildings
and facility
|
20
years
|
Machinery
and equipment
|
10
years
|
Motor
vehicles
|
10
years
|
Office
equipment and others
|
10
years
|
March
31, 2006
|
||||
$’000
|
||||
Other
receivable from an owner, Zhao Ming
|
$
|
15
|
Accounts
payable to Shanxi Liulin Jucai Coal Industry
Co.,
Limited. (“Jucai Coal”), a related company with a
common
owner
|
$
|
171
|
Other
payable to Shanxi Puda Resources Group Limited
(“Resources
Group”), a related company with common owners
|
$
|
677
|
||
Other
payable to an owner, Zhao Yao
|
197
|
|||
$
|
874
|
Loan
payable to Resources Group:
|
||||
-current
portion
|
$
|
1,300
|
||
-non-current
portion
|
11,375
|
|||
$
|
12,675
|
March
31, 2006
|
||||
$’000
|
||||
Raw
materials
|
$
|
5,864
|
||
Finished
goods
|
1,294
|
|||
Total
|
$
|
7,158
|
March
31, 2006
|
||||
$’000
|
||||
Cost:
|
||||
Buildings
and facilities
|
$
|
2,961
|
||
Machinery
equipment
|
8,131
|
|||
Motor
vehicles
|
254
|
|||
Office
equipment and others
|
76
|
|||
11,422
|
||||
Accumulated
depreciation:
|
||||
Buildings
and facilities
|
141
|
|||
Machinery
equipment
|
539
|
|||
Motor
vehicles
|
124
|
|||
Office
equipment and others
|
31
|
|||
835
|
||||
Carrying
value:
|
||||
Buildings
and facilities
|
2,820
|
|||
Machinery
equipment
|
7,592
|
|||
Motor
vehicles
|
130
|
|||
Office
equipment and others
|
45
|
|||
$
|
10,587
|
Land-use
rights
|
||||
March
31, 2006
|
||||
$’000
|
||||
Cost
|
$
|
3,831
|
||
Accumulated
amortization
|
43
|
|||
Carrying
value
|
$
|
3,788
|
March
31, 2006
|
||||
$’000
|
||||
Conveyance
loan
|
$
|
12,675
|
||
Less:
current portion
|
(1,300
|
)
|
||
Long-term
portion
|
$
|
11,375
|
March
31, 2006
|
||||
Year
|
$’000
|
|||
2007
|
$
|
1,300
|
||
2008
|
1,300
|
|||
2009
|
1,300
|
|||
2010
|
1,300
|
|||
2011
|
1,300
|
|||
Thereafter
|
6,175
|
|||
$
|
12,675
|
March
31, 2006
|
||||
$000
|
||||
Convertible
notes:
|
||||
Gross
amount issued
|
$
|
12,500
|
||
Less:
amount converted
|
(1,050
|
)
|
||
Less:
unamortized discount on conversion feature
|
(5,088
|
)
|
||
Less:
unamortized discount on note warrants
|
(2,121
|
)
|
||
$
|
4,241
|
|||
Derivative
conversion feature:
|
||||
Amount
allocated to conversion feature
|
$
|
6,137
|
||
Less:
amount transferred to equity upon conversion
|
(516
|
)
|
||
$
|
5,621
|
|||
Derivative
warrants:
|
||||
Amount
allocated to investor warrants
|
$
|
6,363
|
||
Placement
agent warrants
|
5,625
|
|||
Less:
amount transferred to equity upon exercise
|
(216
|
)
|
||
Add:
change in fair value
|
2,800
|
|||
$
|
14,572
|
Three
months ended March 31,
|
|||||||
2006
|
2005
|
||||||
$’000
|
$’000
|
||||||
Current
period provision
|
$
|
1,238
|
$
|
261
|
Three
months ended March 31,
|
|||||||
2006
|
2005
|
||||||
$’000
|
$’000
|
||||||
(Loss)/income
before income taxes
|
$
|
(5,207
|
)
|
$
|
755
|
||
Income
tax on pretax (loss)/income at statutory rate
|
(1,770
|
)
|
257
|
||||
Tax
effect of expenses that are not deductible in
determining
taxable profits
|
2,877
|
12
|
|||||
Effect
of different tax rates of subsidiary operating in
other
jurisdictions
|
(39
|
)
|
(8
|
)
|
|||
Valuation
allowance
|
170
|
-
|
|||||
Income
tax at effective rate
|
$
|
1,238
|
$
|
261
|
March
31, 2006
|
||||
$’000
|
||||
Net
operating loss carryforwards
|
$
|
625
|
||
Less:
Valuation allowance
|
(625
|
)
|
||
Net
|
$
|
-
|
Three
months ended March 31,
|
|||||||
2006
|
2005
|
||||||
Basic
weighted average number of shares
|
75,514,605
|
73,750,000
|
|||||
Options
outstanding, after adjusting for 10 to 1 reverse split
|
-
|
13,500
|
|||||
Diluted
weighted average number of shares
|
75,514,605
|
73,763,500
|
Three
months ended March 31,
|
|||||||
2006
|
2005
|
||||||
$’000
|
$’000
|
||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
424
|
$
|
4
|
|||
Income
taxes
|
$
|
1,402
|
$
|
-
|
|||
Major
non-cash transactions:
|
|||||||
Notes
converted into 400,000 common shares
|
$
|
200
|
$
|
-
|
|||
Issue
of 10,000 common shares for services
|
$
|
21
|
$
|
-
|
|||
Cashless
exercise of 191,667 placement agent warrants
|
|||||||
into
55,687 common shares
|
$
|
-
|
$
|
-
|
Number
of
options
granted
|
After
adjusting for the 10
to
1 reverse stock split
|
Exercise
price
|
Expiry
date
|
Estimated
Fair
value
|
||||
$’000
|
||||||||
150,000
|
15,000
(i)
|
$1
|
October
20, 2008
|
38
|
||||
500,000
|
50,000
(ii)
|
$
10
|
October
27, 2006
|
0
|
||||
1,000,000
|
100,000
(iii)
|
$
10
|
November
5, 2006
|
0
|
||||
(i) |
were
granted in 2003 to former directors/officers in consideration of
services
rendered.
|
(ii) |
were
granted in 2003 to Sanzari Family Trust and TJP Management, Inc.
in
consideration of providing working capital to the
Company.
|
(iii) |
were
granted in 2003 to Gregory A. Nagel in consideration of providing
working
capital to the Company.
|
Number
of
|
Weighted
average
|
||||||
options
|
exercise
price
|
||||||
$
|
|||||||
Options
outstanding at December 31, 2004
|
|||||||
(after
adjusting for the 10 to 1 reverse stock split)
|
165,000
|
9.2
|
|||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Forfeited
|
-
|
-
|
|||||
Expired
|
-
|
-
|
|||||
Options
outstanding at December 31, 2005
|
165,000
|
9.2
|
|||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Forfeited
|
-
|
-
|
|||||
Expired
|
-
|
-
|
|||||
Options
outstanding at March 31, 2006
|
165,000
|
9.2
|
March
31, 2006
|
||||
(Restated
- see
Note
17)
|
||||
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash equivalents
|
$
|
71
|
||
Restricted
cash
|
233
|
|||
Deferred
charges
|
2,080
|
|||
Total
current assets
|
2,384
|
|||
INVESTMENT
IN SUBSIDIARIES
|
15,265
|
|||
TOTAL
ASSETS
|
$
|
17,649
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
CURRENT
LIABILITIES
|
||||
Penalty
payable
|
58
|
|||
Total
current liabilities
|
58
|
|||
LONG-TERM
LIABILITIES
|
||||
Convertible
notes
|
4,241
|
|||
Derivative
conversion feature
|
5,621
|
|||
Derivative
warrants
|
14,572
|
|||
Total
long-term liabilities
|
24,434
|
|||
TEMPORARY
EQUITY
|
||||
Option
to buy-out Shanxi Coal
|
2,717
|
|||
STOCKHOLDERS’
EQUITY
|
||||
Preferred
stock, authorized 5,000,000 shares, par
value
$0.01, issued and outstanding Nil
|
-
|
|||
Common
stock, authorized 150,000,000 shares, par
value
$0.001, issued and outstanding 75,916,174 shares
|
76
|
|||
Paid-in
capital
|
8,197
|
|||
8,273
|
||||
Less:
reclassified to temporary equity
|
(2,717
|
)
|
||
Accumulated
deficit
|
(15,116
|
)
|
||
Total
stockholders’ equity
|
(9,560
|
)
|
||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
17,649
|
For
the three months ended March 31, 2006
|
||||
(Restated
- see
Note
17)
|
||||
Revenue
|
$
|
-
|
||
General
and administrative expenses
|
(273
|
)
|
||
Loss
from operations
|
(273
|
)
|
||
Interest
expenses
|
(371
|
)
|
||
Debt
financing costs
|
(4,953
|
)
|
||
Derivative
unrealized fair value loss
|
(3,500
|
)
|
||
Net
loss
|
$
|
(9,097
|
)
|
For
the three months ended March 31, 2006
|
||||
(Restated
- see
Note
17)
|
||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||
Net
loss
|
$
|
(9,097
|
)
|
|
Adjustments
to reconcile net income to net cash used in
operating
activities
|
||||
Amortization
of debt issue costs
|
591
|
|||
Amortization
of discount on convertible notes and warrants
|
4,304
|
|||
Derivative
unrealized fair value loss
|
3,500
|
|||
Discount
on converted shares and exercised warrants
|
142
|
|||
Issue
of common stock for services
|
21
|
|||
Changes
in operating assets and liabilities:
|
||||
Advance
from subsidiaries
|
170
|
|||
Increase
in penalty payable
|
58
|
|||
Decrease
in restricted cash
|
382
|
|||
Net
cash used in operating activities
|
71
|
|||
Net
increase in cash and cash equivalents
|
71
|
|||
Cash
and cash equivalents at beginning of period
|
-
|
|||
Cash
and cash equivalents at end of period
|
$
|
71
|
Initial
Filing
|
First
Restatement
|
Restated
(after
first
restatement)
|
Second
Restatement
|
Restated
(after
second restatement)
|
||||||||||||
ASSETS
|
||||||||||||||||
CURRENT
ASSETS
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
17,532
|
$
|
-
|
$
|
17,532
|
$
|
-
|
$
|
17,532
|
||||||
Restricted
cash
|
233
|
-
|
233
|
-
|
233
|
|||||||||||
Accounts
receivable, net
|
3,809
|
-
|
3,809
|
-
|
3,809
|
|||||||||||
Other
receivables
|
||||||||||||||||
-
Related parties
|
15
|
-
|
15
|
-
|
15
|
|||||||||||
-
Third parties
|
41
|
-
|
41
|
-
|
41
|
|||||||||||
Advances
to suppliers
|
1,743
|
-
|
1,743
|
-
|
1,743
|
|||||||||||
Deferred
charges
|
5,672
|
(3,592
|
)
|
2,080
|
-
|
2,080
|
||||||||||
Inventories
|
7,158
|
-
|
7,158
|
-
|
7,158
|
|||||||||||
Total
current assets
|
36,203
|
(3,592
|
)
|
32,611
|
-
|
32,611
|
||||||||||
PROPERTY,
PLANT AND EQUIPMENT, NET
|
10,587
|
-
|
10,587
|
-
|
10,587
|
|||||||||||
INTANGIBLE
ASSETS, NET
|
3,788
|
-
|
3,788
|
-
|
3,788
|
|||||||||||
TOTAL
ASSETS
|
$
|
50,578
|
$
|
(3,592
|
)
|
$
|
46,986
|
$
|
-
|
$
|
46,986
|
|||||
Initial
Filing
|
First
Restatement
|
Restated
(after
first
Restatement)
|
Second
Restatement
|
Restated
(after
second
Restatement)
|
||||||||||||
CURRENT
LIABILITIES
|
||||||||||||||||
Current
portion of long-term debt
|
||||||||||||||||
-
Related party
|
$
|
1,300
|
$
|
-
|
$
|
1,300
|
$
|
-
|
$
|
1,300
|
||||||
Accounts
payable
|
||||||||||||||||
-
Related party
|
171
|
-
|
171
|
-
|
171
|
|||||||||||
-
Third parties
|
1,422
|
-
|
1,422
|
-
|
1,422
|
|||||||||||
Other
payables
|
||||||||||||||||
-
Related party
|
874
|
-
|
874
|
-
|
874
|
|||||||||||
-
Third parties
|
869
|
-
|
869
|
-
|
869
|
|||||||||||
Accrued
expenses
|
421
|
-
|
421
|
-
|
421
|
|||||||||||
Income
taxes payable
|
1,241
|
-
|
1,241
|
-
|
1,241
|
|||||||||||
VAT
payable
|
785
|
-
|
785
|
-
|
785
|
|||||||||||
Distribution
payable
|
999
|
-
|
999
|
-
|
999
|
|||||||||||
Penalty
payable
|
58
|
-
|
58
|
-
|
58
|
|||||||||||
Total
current liabilities
|
8,140
|
-
|
8,140
|
-
|
8,140
|
|||||||||||
LONG-TERM
LIABILITIES
|
||||||||||||||||
Long-term
debt
|
||||||||||||||||
-
Related party
|
11,375
|
-
|
11,375
|
-
|
11,375
|
|||||||||||
Convertible
notes
|
807
|
3,434
|
4,241
|
-
|
4,241
|
|||||||||||
Derivative
conversion feature
|
5,841
|
(220
|
)
|
5,621
|
-
|
5,621
|
||||||||||
Derivative
warrants
|
13,430
|
1,142
|
14,572
|
-
|
14,572
|
|||||||||||
Total
long-term liabilities
|
31,453
|
4,356
|
35,809
|
-
|
35,809
|
|||||||||||
TEMPORARY
EQUITY
|
||||||||||||||||
Option
to buy-out Shanxi Coal
|
-
|
-
|
-
|
2,717
|
2,717
|
STOCKHOLDERS’
EQUITY
|
||||||||||||||||
Preferred
stock, authorized 5,000,000 shares, par
value
$0.01, issued and outstanding Nil
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Common
stock, authorized 150,000,000 shares,
par
value $0.001, issued and outstanding
75,916,174
|
76
|
-
|
76
|
-
|
76
|
|||||||||||
Paid-in
capital
|
5,157
|
3
|
5,160
|
-
|
5,160
|
|||||||||||
5,233
|
3
|
5,236
|
-
|
5,236
|
||||||||||||
Less:
reclassified to temporary equity
|
-
|
-
|
-
|
(2,717
|
)
|
(2,717
|
)
|
|||||||||
Statutory
surplus reserve fund
|
1,366
|
-
|
1,366
|
-
|
1,366
|
|||||||||||
(Accumulated
deficit)/retained earnings
|
4,084
|
(7,951
|
)
|
(3,867
|
)
|
-
|
(3,867
|
)
|
||||||||
Accumulated
other comprehensive income
|
302
|
-
|
302
|
-
|
302
|
|||||||||||
Total
stockholders’ equity
|
10,985
|
(7,948
|
)
|
3,037
|
(2,717
|
)
|
320
|
|||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
50,578
|
$
|
(3,592
|
)
|
$
|
46,986
|
$
|
-
|
$
|
46,986
|
Initial
Filing
|
First
Restatement
|
Restated
|
||||||||
NET
REVENUE
|
$
|
20,771
|
$
|
-
|
$
|
20,771
|
||||
COST
OF REVENUE
|
(16,258
|
)
|
-
|
(16,258
|
)
|
|||||
GROSS
PROFIT
|
4,513
|
-
|
4,513
|
|||||||
OPERATING
EXPENSES
|
||||||||||
Selling
expenses
|
276
|
-
|
276
|
|||||||
General
and administrative expenses
|
434
|
-
|
434
|
|||||||
TOTAL
OPERATING EXPENSES
|
710
|
-
|
710
|
|||||||
INCOME
FROM OPERATIONS
|
3,803
|
-
|
3,803
|
|||||||
INTEREST
INCOME
|
9
|
-
|
9
|
|||||||
INTEREST
EXPENSE
|
(626
|
)
|
60
|
(566
|
)
|
|||||
DEBT
FINANCING COSTS
|
(1,232
|
)
|
(3,721
|
)
|
(4,953
|
)
|
||||
DERIVATIVE
UNREALIZED FAIR VALUE LOSS
|
(3,375
|
)
|
(125
|
)
|
(3,500
|
)
|
||||
LOSS
BEFORE INCOME TAXES
|
(1,421
|
)
|
(3,786
|
)
|
(5,207
|
)
|
||||
INCOME
TAXES
|
(1,238
|
)
|
-
|
(1,238
|
)
|
|||||
NET
LOSS
|
(2,659
|
)
|
(3,786
|
)
|
(6,445
|
)
|
||||
OTHER
COMPREHENSIVE INCOME
|
||||||||||
Foreign
currency translation adjustment
|
148
|
-
|
148
|
|||||||
COMPREHENSIVE
LOSS
|
$
|
(2,511
|
)
|
$
|
(3,786
|
)
|
$
|
(6,297
|
)
|
|
LOSS
PER SHARE-BASIC
|
$
|
(0.03
|
)
|
$
|
(0.06
|
)
|
$
|
(0.09
|
)
|
|
-DILUTED
|
$
|
(0.03
|
)
|
$
|
(0.06
|
)
|
$
|
(0.09
|
)
|
|
WEIGHTED
AVERAGE NUMBER OF SHARES
OUTSTANDING-BASIC
|
75,496,043
|
18,562
|
75,514,605
|
|||||||
-DILUTED
|
75,496,043
|
18,562
|
75,514,605
|
Initial
Filing
|
First
Restatement
|
Restated
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Net
loss
|
$
|
(2,659
|
)
|
$
|
(3,786
|
)
|
$
|
(6,445
|
)
|
|
Adjustments
to reconcile net loss to net cash provided by
operating
activities
|
||||||||||
Amortization
of land-use rights
|
19
|
-
|
19
|
|||||||
Depreciation
|
236
|
-
|
236
|
|||||||
Provision
for doubtful debts
|
(1
|
)
|
-
|
(1
|
)
|
|||||
Amortization
of debt issue costs
|
132
|
459
|
591
|
|||||||
Amortization
of discount on convertible notes and warrants
|
1,042
|
3,262
|
4,304
|
|||||||
Derivative
unrealized fair value loss
|
3,375
|
125
|
3,500
|
|||||||
Discount
on converted shares expensed as interest expense
|
202
|
(60
|
)
|
142
|
||||||
Issue
of common shares for services
|
21
|
21
|
||||||||
Changes
in operating assets and liabilities:
|
||||||||||
Decrease
in accounts receivable
|
416
|
-
|
416
|
|||||||
Increase
in other receivables
|
(3
|
)
|
-
|
(3
|
)
|
|||||
Decrease
in advances to suppliers
|
1,216
|
-
|
1,216
|
|||||||
Decrease
in inventories
|
401
|
-
|
401
|
|||||||
Increase
in accounts payable
|
267
|
-
|
267
|
|||||||
Increase
in accrued expenses
|
58
|
-
|
58
|
|||||||
Increase
in other payables
|
161
|
-
|
161
|
|||||||
Decrease
in income tax payable
|
(156
|
)
|
-
|
(156
|
)
|
|||||
Increase
in VAT payable
|
468
|
-
|
468
|
|||||||
Increase
in penalty payable
|
58
|
58
|
||||||||
Decrease
in restricted cash
|
382
|
-
|
382
|
|||||||
Net
cash provided by operating activities
|
5,635
|
-
|
5,635
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||
Repayment
of long-term debt
|
(325
|
)
|
-
|
(325
|
)
|
|||||
Net
cash used in financing activities
|
(325
|
)
|
-
|
(325
|
)
|
|||||
Effect
of exchange rate changes on cash
|
155
|
-
|
155
|
|||||||
Net
increase in cash and cash equivalents
|
5,465
|
-
|
5,465
|
|||||||
Cash
and cash equivalents at beginning of period
|
12,067
|
-
|
12,067
|
|||||||
Cash
and cash equivalents at end of period
|
$
|
17,532
|
$
|
-
|
$
|
17,532
|
|
(a)
|
Exhibits
|
|
|
|
|
31.1
|
Certification
of Mr. Zhao Ming pursuant to Rule 13a-14(a) or 15d-14(a) under the
Securities Exchange Act of 1934, as amended.
|
|
|
|
|
31.2
|
Certification
of Ms. Jin Xia pursuant to Rule 13a-14(a) or 15d-14(a) under the
Securities Exchange Act of 1934, as amended.
|
|
|
|
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer of Puda Coal,
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002.
|
|
PUDA
COAL, INC.
|
|
|
|
|
|
By:
|
/s/
Zhao Ming
|
|
|
Zhao
Ming
|
|
|
Chief
Executive Officer and President
|
|
|
|
Date:
February 1, 2007
|
|
|