Form 10-QSB

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM l0-QSB

(Mark One)

[x] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2006

[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

        For the transition period from __________to _________

        Commission file number 333-85306

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)

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes [x]     No [ ]

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).     Yes [ ]    No [x]

 

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PRECEDING FIVE YEARS

 

Check whether the registrant filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by a court. Yes [ ] No [ ]


APPLICABLE ONLY TO CORPORATE ISSUERS

 

State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date, May 11, 2006: 76,322,994 shares.

Transitional Small Business Disclosure Format (Check one): Yes [ ]     No [x]


TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION

 

 

 

Item1. Financial Statements

Page

 

 

Unaudited Consolidated Balance Sheet as of March 31, 2006

1

 

 

Unaudited Consolidated Statements of Operations for the three

 

     months ended March 31, 2006 and 2005

2

 

 

Unaudited Consolidated Statements of Cash Flows for the three
 months ended March 31, 2006 and 2005


3
  

Notes to Unaudited Consolidated Financial Statements

4
  

 

 

Item 2. Management's Discussion and Analysis or Plan of Operation

22

 

 

Item 3. Controls and Procedures

25

 

 

PART II. OTHER INFORMATION

25

 

 

Item 1. Legal Proceedings

25

 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

25

 

 

Item 3. Defaults upon Senior Securities

26

 

 

Item 4. Submission of Matters to a Vote of Security Holders

26

 

 

Item 5. Other Information

26

 

 

Item 6. Exhibits

26

 

 

Signatures

27

 

 

Certifications

 




-i-


PART I - Financial Information
ITEM 1. Financial Statements

PUDA COAL, INC.

UNAUDITED CONSOLIDATED BALANCE SHEET

March 31, 2006

(In thousand of United States dollars)


 

Note(s)

March 31, 2006

ASSETS

  

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

5,672 

Inventories

5

7,158 

   

Total current assets

 

36,203 

   

PROPERTY, PLANT AND EQUIPMENT, NET

6

10,587 

   

INTANGIBLE ASSETS, NET

7

3,788 

   

TOTAL ASSETS

 

   $  50,578 

   

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

807 

Derivative conversion feature

9

5,841 

Derivative warrants

9

13,430 

   

Total long-term liabilities

 

31,453 

-1-

PUDA COAL, INC.

UNAUDITED CONSOLIDATED BALANCE SHEET (Continued)

March 31, 2006

(In thousand of United States dollars)


   

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

    75,860,487   





76 

Paid-in capital

 

5,157 

Statutory surplus reserve fund

 

1,366 

Retained earnings

 

4,084 

Accumulated other comprehensive income

 

302 

   

Total stockholders’ equity

 

10,985 

   

TOTAL LIABILITIES AND STOCKHOLDERS’

     EQUITY

 


   $  50,578 



The accompanying notes are an integral part of these unaudited consolidated financial statements.


-2-

PUDA COAL, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

For the three months ended March 31, 2006 and 2005

(In thousand of United States dollars, except per share data)


  

Three months ended March 31,

 

Note(s)

2006

2005

    

NET REVENUE

 

 $    20,771 

$    4,272 

    

COST OF REVENUE

4

(16,258)

(3,410)

    

GROSS PROFIT

 

4,513 

862 

    

OPERATING EXPENSES

   

Selling expenses

 

276 

49 

General and administrative expenses

4

434 

64 

    

TOTAL OPERATING EXPENSES

 

710 

113 

    

INCOME FROM OPERATIONS

 

3,803 

749 

    

GAIN ON SHORT-TERM INVESTMENTS

 

    

INTEREST INCOME

 

    

INTEREST EXPENSE

 

(626)

    

DEBT FINANCING COSTS

10

(1,232)

    

DERIVATIVE UNREALIZED FAIR VALUE LOSS

11

(3,375)

    

(LOSS) / INCOME BEFORE INCOME TAXES

 

(1,421)

755 

    

INCOME TAXES

12

(1,238)

(261)

    

NET (LOSS)/INCOME

 

(2,659)

494 

    

OTHER COMPREHENSIVE INCOME

   

Foreign currency translation adjustment

 

148 

    

COMPREHENSIVE (LOSS)/INCOME

 

$    (2,511)

$    494 

    

(LOSS)/EARNINGS PER SHARE-BASIC

 

$      (0.03)

$      0.01 

-DILUTED  

 

$      (0.03)

$      0.01 

    

WEIGHTED AVERAGE NUMBER OF SHARES

     OUTSTANDING-BASIC


13


75,496,043 


73,750,000 

-DILUTED

13

75,496,043 

73,763,500 

    



The accompanying notes are an integral part of these unaudited consolidated financial statements.


-3-

PUDA COAL, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the three months ended March 31, 2006 and 2005

(In thousand of United States dollars)


  

Three months ended March 31,

  

2006

2005

CASH FLOWS FROM OPERATING ACTIVITIES:

   

Net (loss)/income

 

$     (2,659)

$     494 

Adjustments to reconcile net (loss)/income to  net cash   

     used in operating activities

   

Amortization of land-use rights

 

19 

Depreciation

 

236 

26 

Provision for doubtful debts

 

(1)

Amortization of debt issue costs

 

132 

Amortization of discount on convertible notes and warrants  

 

1,042 

Derivative unrealized fair value loss

 

3,375 

 

Discount on converted shares and exercised warrants

 

202 

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 

  (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 

    



The accompanying notes are an integral part of these unaudited consolidated financial statements.


-4-

PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS



1. The Company


Puda Coal, Inc. (formerly Purezza Group, Inc.)("the Company" or “Puda”) is a Florida chartered  corporation  headquartered in Vero Beach,  Florida.  The Company was incorporated on August 9, 2001 to market a product called Phoslock. Phoslock is a patented product for the removal of phosphorus and other oxyanions in natural and industrial waters and wastewater streams.  Prior to  April  22,  2004,  the  Company's   activities  consisted  of  capital transactions,  organization,  and  development  of the Company's  Phoslock product line.


On April 23, 2004 the  Company  transferred  all of its assets  including, cash on hand, the Phoslock  product line, and all of the Company's  rights under a license  agreement  for the use of the Phoslock  product  line, to  Purezza Marketing, Inc. ("PMI"), a wholly owned subsidiary of the Company.  The Company's  license  agreement was with Integrated  Mineral  Technology Limited  ("Integrated"),  an Australian  entity,  and provided for certain fixed  royalty  payments by the Company.  As part of the Company's asset transfer to PMI, PMI assumed all liabilities under the license agreement, which assumption was consented to by Integrated.  


Concurrently with the asset transfer to PMI, the Company distributed on a pro rata basis all of its stock ownership in PMI to the holders of its common stock (the "Distribution").  As a result of this transfer and the Distribution, PMI operates independently from the Company and as a successor to the Company's business and operations and the Company no longer had any meaningful business assets, operations  or  sources of revenue.


On July 15, 2005, the Company acquired all the outstanding capital stock and ownership interests of Puda Investment Holding Limited (“BVI”) and BVI became a wholly-owned subsidiary of the Company.  In exchange, Puda issued to the BVI members 1,000,000 shares of its Series A convertible preferred stock, par value $0.01 per share, of the Company, which are convertible into 678,500,000 shares of Puda’s common stock. The purchase agreement provided that the preferred shares would immediately and automatically be converted into shares of Puda’s common stock (the “Mandatory Conversion”), following an increase in the number of authorized shares of Puda’s common stock from 100,000,000 to 150,000,000, and a 1 for 10 reverse stock split of Puda’s outstanding common stock (the “Reverse Split”).  All share data have been retroactively adjusted for the Reverse Split.


On August 2, 2005, the authorized number of shares of common stock of the Company was increased from 100,000,000 shares to 150,000,000 shares.  On September 8, 2005, Puda completed the Reverse Split. Following the Mandatory Conversion of preferred shares and the Reverse Split, the BVI members received, in the aggregate, approximately 67,850,000 shares of total of 73,750,000 of Puda’s common stock, representing 92% of the outstanding shares of Puda’s common stock.  


BVI is an International Business Company incorporated in the British Virgin Islands on August 19, 2004 and it has a registered capital of $50,000.  BVI did not have any operating activities from August 19, 2004 (inception) to March 31, 2006.

 



-5-

PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



1. The Company (continued)


BVI, in turn, owns all of the registered capital of Taiyuan Putai Business Consulting Co., Ltd. (“Putai”), a wholly foreign owned enterprise (“WFOE”) registered under the wholly foreign-owned enterprises laws of the People’s Republic of China (“PRC”).  Putai was incorporated on November 5, 2004 and has a registered capital of $20,000.  Putai did not have any operating activities from November 5, 2004 (inception) until June 24, 2005 when it entered into certain restructuring agreements with Shanxi Puda Coal Group Co., Ltd. (formerly, Shanxi Puda Resources Co. Ltd.)(“Shanxi Coal”), a company with limited liability established under the laws of the PRC.


Shanxi Coal was established on June 7, 1995.  Shanxi Coal mainly processes and washes raw coal and sells from its plants in Shanxi Province, high-quality, low sulfur refined coal for industrial clients mainly in Central and Northern China.  Shanxi Coal has a registered capital of RMB22,500,000 ($2,717,000) which is fully paid-up.  The owners of Shanxi Coal are Mr. Zhao Ming (80%) and Mr. Zhao Yao (20%).  Zhao Ming and Zhao Yao are executive officers of Puda and are brothers.


On June 24, 2005, Putai and Shanxi Coal entered into an Exclusive Consulting Agreement, an Operating Agreement, and a Technology License Agreement (collectively, these agreements are referred to herein as the “Restructuring Agreements”).  Under the Restructuring Agreements, Putai has agreed to advise, consult, manage and operate Shanxi Coal’s business, to provide certain financial accommodations to Shanxi Coal, and to license certain technology to Shanxi Coal for use in its business, in exchange for Shanxi Coal’s payment of all of its operating cash flow to Putai.   Each of the holders of the registered capital of Shanxi Coal also granted Putai the exclusive right and option to acquire all of their registered capital of Shanxi Coal and further authorized Putai to exercise the voting rights of the owners of the registered capital of Shanxi Coal and to act as the representative for such holders in all matters respecting Shanxi Coal’s registered capital.  Although Puda owns none of the outstanding equity interests in Shanxi Coal, the Restructuring Agreements provide Puda control over Shanxi Coal, and the risks and rewards associated with equity ownership.


Immediately after the Mandatory Conversion and Reverse Split, the percentages owned by Mr. Zhao Ming and Mr. Zhao Yao in the Group companies are as follows:


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.


-6-

PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



1. The Company (continued)


After the above reorganization and as of March 31, 2006, the organizational structure of the Group is as follows:


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”

 


2. Summary of Significant Accounting Policies


(a) Basis of Presentation and Consolidation


These unaudited consolidated financial statements include Puda (Registrant and Legal Parent), BVI, Putai and Shanxi Coal (Operating Company). Puda controls BVI and Putai through stock ownership. Puda controls Shanxi Coal by means other than record ownership of voting stock (Note 1). Intercompany items have been eliminated. The unaudited consolidated financial statements give effect to the Mandatory Conversion and Reverse Split.  For accounting purpose, the transactions are effective on January 1, 2004.


The merger of a private operating company into a non-operating public shell corporation with nominal net assets typically results in the owners and management of the private company having actual or effective operating control of the combined company after the transaction, with shareholders of the former public shell continuing only as passive investors.  These transactions are considered to be capital transactions in substance, rather than business combinations.  That is, the transaction is equivalent to the issuance of stock by the private company for the net monetary assets of the shell corporation, accompanied by a recapitalization.  The accounting is identical to that resulting from a reverse acquisition, except that no goodwill or other intangible should be recorded. For accounting purposes, Shanxi Coal is deemed to be the acquirer.


The unaudited consolidated balance sheet as of March 31, 2006 includes Puda, BVI, Putai and Shanxi Coal (‘the Group”). The unaudited consolidated statement of operations for the three months ended March 31, 2006 includes Puda, BVI, Putai and Shanxi Coal.  The unaudited consolidated statement of operations for the three months ended March 31, 2005 includes Shanxi Coal only.



-7-

PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



2. Summary of Significant Accounting Policies (continued)


(a) Basis of Presentation and Consolidation (continued)


The accompanying unaudited consolidated financial statements as of March 31, 2006  and for the three month periods ended March 31, 2006 and 2005 have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-QSB and Item 310(b) of Regulation S-B.  In the opinion of management, these unaudited consolidated interim financial statements include all adjustments considered necessary to make the financial statements not misleading.  The results of operations for the three months ended March 31, 2006 are not necessarily indicative of the results for the full fiscal year ending December 31, 2006. The

unaudited consolidated interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto for the year ended December 31, 2005 as reported in Form 10-KSB.


(b) Use of Estimates


In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reported periods. Significant estimates include depreciation and allowance for doubtful accounts receivable.  Actual results could differ from those estimates.


(c) Inventories


Inventories comprise raw materials and finished goods and are stated at the lower of cost or market value. Substantially all inventory costs are determined using the weighted average basis. Costs of finished goods include direct labor, direct materials, and production overhead before the goods are ready for sale.


(d) Property, Plant and Equipment, Net


Property, plant and equipment is stated at cost. Depreciation is provided principally by use of the straight-line method over the useful lives of the related assets. Expenditures for maintenance and repairs, which do not improve or extend the expected useful lives of the assets, are expensed to operations while major repairs are capitalized.


Management considers that they have a 10% residual value for buildings, and a 5% residual value for other property, plant and equipment. The estimated useful lives are as follows:


Buildings and facility

20 years

Machinery and equipment

10 years

Motor vehicles

10 years

Office equipment and others

10 years


The gain or loss on disposal of property, plant and equipment is the difference between the net sales proceeds and the carrying amount of the relevant assets, and, if any, is recognized in the unaudited consolidated statement of operations.




-8-

PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



2. Summary of Significant Accounting Policies (continued)


(e) Derivative Financial Instruments


Derivative financial instruments are accounted for under Statement of Financial Accounting Standards No. 133 “Accounting for Derivative Instruments and Hedging Activities” as amended (SFAS No. 133).  Under SFAS No. 133, all derivative instruments are recorded on the balance sheet as assets or liabilities and measured at fair value.  Changes in the fair value of derivative instruments are recorded in current earnings.


(f) Income Taxes


The Group accounts for income taxes under SFAS No. 109, "Accounting for Income Taxes".  Under SFAS No. 109, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  Under SFAS No. 109, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.


The Group reviewed the differences between the tax bases under PRC tax laws and financial reporting under US GAAP, and no material differences were found, thus, there were no deferred tax assets or liabilities as of March 31, 2006.


Under current PRC tax laws, no tax is imposed in respect to distributions paid to owners except individual income tax.


(g) Revenue Recognition


Revenue from goods sold is recognized when (i) persuasive evidence of an arrangement exists, which is generally represented by a contract between the Company and the buyer; (ii) title has passed to the buyer, which generally is at the time of delivery; (iii) the seller’s price to the buyer is agreed between the Company and the buyer; and (iv) collectibility is reasonably assured.  


(h) Foreign Currency Transactions


The reporting currency of the Group is the U.S. dollar.  Shanxi Coal uses its local currency, Renminbi, as its functional currency. Results of operations and cash flow are translated at average exchange rates during the period, and assets and liabilities are translated at the end of period exchange rates.  Translation adjustments resulting from this process are included in accumulated other comprehensive income in the consolidated statement of changes in stockholders’ equity.   Transaction gains and losses that arise from exchange rate fluctuations from transactions denominated in a currency other than the functional currency are included in the results of operations as incurred. These amounts are not material to the unaudited consolidated financial statements for the three months ended March 31, 2006 and 2005.


The PRC government imposes significant exchange restrictions on fund transfers out of the PRC that are not related to business operations. These restrictions have not had a material impact on the Group because it has not engaged in any significant transactions that are subject to the restrictions.





-9-


PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



2. Summary of Significant Accounting Policies (continued)


(i) Earnings Per Share


Basic earnings per share is computed by dividing the earnings for the period by the weighted average number of common shares outstanding for the period.  Diluted earnings per share reflects the potential dilution of securities by including other potential common stock, including stock options and warrants, in the weighted average number of common shares outstanding for the period, if dilutive.  Shares issued in the exchange (see Note 1) are presented as outstanding for all periods.



3. Restricted Cash


Restricted cash is reserved for interest payment on convertible notes.



4. Related Party Transactions


As of March 31, 2006, the Group had the following amounts due from/to related parties:-


 

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


The balances, except for the loan payable to Resources Group, are unsecured, interest-free and there are no fixed terms for repayment.


The balance payable to Resources Group of $677,000 includes professional and regulatory charges related to the public listing paid by Resources Group on behalf of the Company of $901,000, netted against other receivables of $224,000 due from Resources Group.



-10-



PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



4. Related Party Transactions (continued)


The amount payable to Zhao Yao represents land-use right paid by him on behalf of Shanxi Coal (see Note 7).


The loan payable to Resources Group of $12,675,000 incurred in relation to the purchase of the Liulin and Zhong Yang coal washing plants.  It bears interest at a rate of 6% per annum payable quarterly.  In the three months ended March 31, 2006, Shanxi Coal re-paid principal balance of $325,000 and paid interest of $195,000 to Resources Group. This loan is subordinated to the convertible notes (see Note 8).


In the three months ended March 31, 2006 and 2005, Shanxi Coal purchased raw coal from Jucai Coal in the amounts of $2,802,000 and $677,000, respectively.


On November 17, 2005, Shanxi Coal entered into a coal supply agreement with Jucai Coal, pursuant to which Shanxi Coal has priority to Jucai Coal’s high grade metallurgical coking coal supply over Jucai Coal’s other customers.  Under the terms of the agreement, Shanxi Coal receives a discount of approximately $4 to $6 per metric ton of coal from the price Jucai Coal charges to its other customers.     



5. Inventories


As of March 31, 2006, inventories consist of the following:


 

March 31, 2006

 

$’000

  

Raw materials

 $      5,864

Finished goods

1,294

  

Total

$      7,158


There was no allowance for losses on inventories as of March 31, 2006.




-11-


PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



6. Property, Plant and Equipment, Net


As of March 31, 2006 property, plant and equipment consist of following:


 

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 facility

141 

Machinery equipment

539 

Motor vehicles

124 

Office equipment and others

31 

  
 

835 

Carrying value:

 

Buildings and facility

2,820 

Machinery equipment

7,592 

Motor vehicles

130 

Office equipment and others

45 

  
 

$      10,587 


Depreciation expense for the three months ended March 31, 2006 and 2005 was approximately $236,000 and $26,000, respectively.  In the three months ended March 31, 2006, the amounts included in cost of sales and general and administrative expenses were approximately $230,000 (2005: $21,000) and $6,000 (2005: $5,000), respectively.



7. Intangible Assets


 

Land-use rights

 

March 31, 2006

 

$’000

  

Cost

$     3,831 

  

Accumulated amortization

43 

  

Carrying value

$     3,788 


Land-use right of $197,000 paid by Zhao Yao on behalf of Shanxi Coal is located in Liulin County, Shanxi Province and is amortized over 50 years up to March 2051 (see Note 4).




-12-


PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



7. Intangible Assets (continued)


Land-use right of Liulin County purchased from Resources Group  is located in Shanxi Province and is amortized over 50 years up to August 4, 2055.  Land-use right of Zhong Yang County purchased from Resource Group is located in Shanxi Province and is amortized over 50 years up to May 20, 2055.     Shanxi Coal pledged the land-use rights and plant and equipment until such time when the purchase price and interest thereon is fully paid by Shanxi Coal to Resources Group.  


Amortization expense for the three months ended March 31, 2006 and 2005 was approximately $19,000 and $1,000, respectively.  The estimated aggregate amortization expense for the five years ending December 31, 2006, 2007, 2008, 2009 and 2010 amounts to approximately $76,000, $76,000, $76,000, $76,000 and $76,000, respectively.



8. Long-term Debt

 

March 31, 2006

 

$’000

  

Conveyance loan

$    12,675 

Less: current portion

(1,300)

Long-term portion

$    11,375 


The conveyance loan is seller-financed, payable over 10 years from December 31, 2005 and bears interest at a rate of 6% per annum, payable quarterly.  In the three months ended March 31, 2006, Shanxi Coal paid principal balance of $325,000 and interest of $195,000 to Resource Group.    Amount payable of $1,300,000 in the year ended March 31, 2007 was included in current portion of long-term debt.  The conveyance loan is subordinated to the convertible notes.  Payments by Shanxi Coal to Resources Group under the conveyance loan may not be accelerated while Puda has obligations of principal or interest outstanding to investors under the notes, nor may Shanxi Coal make payments under the conveyance loan if Puda is in default to the investors under the notes (see Note 4).    


The future principal payments under the conveyance loan as of March 31, 2006 are as follows:


 

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 




-13-


PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



9. Convertible Notes and Related Warrants


On November 18, 2005, the Company issued $12,500,000 8% unsecured convertible notes due October 31, 2008 and related warrants to purchase shares of common stock of the Company.  The notes are convertible into common stock at $.50 per share over the term of the debt and $850,000 was converted into 1,700,000 shares of common stock immediately, and in March, 2006, $200,000 was converted into 400,000 shares of common stock. The related warrants to purchase 25,000,000 shares of common stock, exercisable at $.60 per share, have a term of 5 years from the date of issuance.


Investors were given "full ratchet" anti-dilution protection for issuances of Puda's common stock under the notes and the warrants, with carve-outs for (i) issuance of shares of common stock in connection with the conversion of the notes or exercise of the warrants, (ii) the issuance of shares of common stock for the payment of the penalties under the notes, or (iii) the issuance of common stock to employees or directors pursuant to an equity incentive plan approved by Puda's stockholders. Investors were also given registration rights in connection with the resale of (i) the common stock into which the notes may be converted, and (ii) the common stock underlying the warrants, on a registration statement to be filed with the Securities and Exchange Commission (“SEC”). Such registration statement is required to be filed within 30 days following the date of closing of the offer and sale of the units, which occurred on November 18, 2005, and declared effective within 120 days from that date, or Puda will be subject to pay a penalty to investors of an amount equal to 1% of the purchase price of each unit held by investors, payable in shares of common stock for every 30 day period, or part thereof, after the relevant date. Puda is required to pay the costs associated with the registration statement.  Puda is also required to pay investors an amount equal to 1% of the purchase price of each unit held by investors for every 30 day period that Puda becomes deficient in its periodic reporting requirements with the SEC under the Securities Exchange Act of 1934, as amended until all the securities have been sold by the investors.  This late filing penalty will be in addition to any other penalties and is payable in shares of Puda’s common stock.


The convertible notes and warrants require the Company to register the resale of the shares of common stock upon conversion or exercise of these securities.  The Company accounts for the fair value of these outstanding warrants to purchase common stock and conversion feature of its convertible notes in accordance with SFAS No. 133 “Accounting For Derivative Instruments And Hedging Activities” and EITF Issue No. 00-19 “Accounting For Derivative Financial Instruments Indexed To And Potentially Settled In A Company’s Own Stock” which requires the Company to bifurcate and separately account for the conversion feature and warrants as embedded derivates contained in the Company’s convertible notes.  Pursuant to SFAS No. 133, the Company bifurcated the fair value of the conversion feature from the convertible notes, since the conversion features were determined not to be clearly and closely related to the debt host.  In addition,  since the effective registration of the securities underlying the conversion feature and warrants is an event outside of the control of the Company, pursuant to EITF Issue No. 00-19, the Company recorded the fair value of the conversion features and warrants as liabilities.  The Company is required to carry these embedded derivatives on its balance sheet at fair value and unrealized changes in the values of these embedded derivatives are reflected in the unaudited consolidated statement of operations as “Derivative unrealized fair value gain / (loss)”.        



-14-


PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



9. Convertible Notes and Related Warrants (continued)


Based on a Black-Scholes pricing model the warrants, which are exercisable at $.60 per share, have a value of $1.93 per share, or $48,250,000, and the conversion feature, has a value of $2.01 per share, or $50,250,000.  As these values are greater than the debt of $12,500,000, the total issue was discounted.  The discount was allocated between the warrants and conversion feature based on their relative fair values, resulting in the warrants being valued at $6,123,000 and the conversion feature at $6,377,000. The conversion feature was recorded as a derivative liability as the contract does not contain an explicit limit on the number of shares to be delivered in a share settlement, and is being amortized over the life of the debt of 3 years, up to October 31, 2008.   The portion of the discount of $88,000 related to the converted shares was recorded in interest expense. The amount amortized in the three months ended March 31, 2006 was $495,000. The unamortized amount of $5,030,000 was offset against convertible notes.  The amount allocated to the warrants is classified as a derivative liability because they embody an obligation to issue a variable number of shares. This obligation is generated by the Registration Rights and Late Filing Penalties described above.  Warrants are being amortized over the term of 5 years, up to October 31, 2010 and the amount amortized in the three months ended March 31, 2006 was $306,000.  The unamortized amount of $5,613,000 was offset against convertible notes.  There was no material change in the fair values of conversion feature and note warrants as of March 31, 2006.


In conjunction with the issuance of the notes, the placement agent was issued five year warrants, exercisable from November 18, 2005, to purchase 2,500,000 shares of common stock of the Company at an exercise price of $.60 per share.  As with the warrants related to the notes, the placement agent warrants are classified as a derivative liability as the warrants contain Registration Rights and Late Filing Penalties identical to those held by the investors.  These warrants are being amortized over the term of 5 years, up to October 31, 2010.  The amount amortized in the three months ended March 31, 2006 was $241,000.  The unamortized amount of $4,309,000 was recorded in deferred charges.  As of March 31, 2006, these warrants were valued at $3.00 per share according to a Black-Scholes pricing model and the unrealized loss on the change in fair value of these warrants of $3,375,000 was included in the unaudited consolidated statements of operations.  In March 2006, 64,167 placement agent warrants were exercised in a cashless method and resulted in the issue of 55,687 common shares, The portion of the discount of $114,000 related to the exercised warrants was recorded in interest expense.


Debt issue costs of $1,583,000 are being amortized over the life of the debt of 3 years, up to October 31, 2008 and the amount amortized in the three months ended March 31, 2006 was $132,000. The unamortized amount of $1,363,000 as of March 31, 2006 was recorded in deferred charges.                          




-15-


PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



9. Convertible Notes and Related Warrants (continued)



As of March 31, 2006, long-term liabilities include the following:


 

March 31, 2006

 

$000

Convertible notes:

 

Gross amount issued

$     12,500 

Less: amount converted  

(1,050)

Less: unamortized discount on conversion feature

(5,030)

Less: unamortized discount on note warrants

(5,613)

 

$          807 

  

Conversion feature:

 

Amount allocated to conversion feature

$       6,377 

Less: amount transferred to equity upon conversion

(536)

 

$       5,841 

  

Warrants:

 

Amount allocated to investor warrants

$      6,123 

Placement agent warrants

4,125 

Less: amount transferred to equity upon exercise

(193)

Less: change in fair value

3,375 

 

$    13,430 



Interest expense on the convertible notes in the three months ended March 31, 2006 amounted to $229,000.   


As at March 31, 2006, the registration statement regarding the convertible notes and related warrants has not been declared effective by the SEC.  The relevant date of March 17, 2006 for having the SEC declared the registration date has passed.  Therefore, Puda is required to pay the penalty to investors for the delay in getting them registration rights. According to the subscription agreement of the convertible notes and related warrants, the penalty is equal to 1% of the purchase price of each unit held by investors, payable in shares of common stock of the Company, for every 30 day period, or part thereof, after the relevant date. The penalty payable to the investors is $4,167 per day after the relevant date.  In the three months ended March 31, 2006, the penalty was $58,000 which was recorded as a current liability and will be transferred to equity when the common shares are issued.



10. Debt Financing Costs


Debt financing costs for the three months ended March 31, 2006 include amortization of debt issue costs of $132,000 (2005: $nil), amortization of discount on convertible notes and warrants of $1,042,000 (2005: $nil), and penalty for the delay in getting the registration statement effective by March 17, 2006 of $58,000 (2005:$nil)  (See Note 9).




-16-



PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



11. Derivative Unrealized Fair Value Loss


Derivative unrealized fair value loss of $3,375,000 (2005: $nil) represented the change in fair value of the warrants (see Note 9).



12. Taxation


No provision for taxation has been made for Puda, BVI and Putai for the three months ended March 31, 2006, as they did not generate any taxable profits during the period.


Pursuant to the PRC Income Tax Laws, Shanxi Coal is subject to enterprise income tax at a statutory rate of 33% (30% national income tax plus 3% local income tax).  


Details of income taxes in the statements of operations are as follows:-


 

Three months ended March 31,

 

2006

2005

 

$’000

$’000

   

Current period provision

$      1,238 

$      261 


A reconciliation between taxes computed at the United States statutory rate of 34% and the Group’s effective tax rate is as follows:-


 

Three months ended March 31,

 

2006

2005

 

$’000

$’000

   

(Loss) / income before income taxes

$       (1,421)

$        755 

   

Income tax on pretax (loss)/income at statutory rate

(483)

257 

Tax effect of expenses that are not deductible in

determining taxable profits


1, 590 


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 


As at March 31, 2006, the Group had accumulated net operating loss carryforwards for United States federal tax purposes of approximately of $1,839,000, that are available to offset future taxable income.  Realization of the net operating loss carryforwards is dependent upon future profitable operations.  In addition, the carryforwards may be limited upon a change of control in accordance with Internal Revenue Code Section 382, as amended.  Accordingly, management has recorded a valuation allowance to reduce deferred tax assets associated with the net operating loss carryforwards to zero at March 31, 2006.   The net operating loss carryforwards expires in years 2021, 2022, 2023, 2024 and 2025, 2026 in the amounts of $132,000, $394,000, $153,000, $371,000, $287,000 and $502,000, respectively.





-17-


PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



12. Taxation (continued)


At March 31, 2006, deferred tax assets consist of:

 

 

March 31, 2006

 

 $’000

  

Net operating loss carryforwards

$         625 

Less: Valuation allowance

(625)

  

Net

       $              - 



13.  Basic and Diluted Weighted Average Number of Shares


 

Three months ended March 31,

 

2006

2005

   

Basic weighted average number of shares

75,496,043 

73,750,000 

Options outstanding, after adjusting for 10 to 1 reverse split

13,500 

   

Diluted weighted average number of shares

75,496,043 

73,763,500 


The options, convertible notes and warrants have no dilutive effect on the basic loss per share in the three months ended March 2006 because of the loss, but these items could potentially dilute earnings per share in the future.  



14. Options


As at March 31, 2006, Puda has outstanding options as follows:

 

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)

 

$ 0.10

 

October 20, 2008

 

51

500,000

 

50,000 (ii)

 

$ 1

 

October 27, 2006

 

125

1,000,000

 

100,000 (iii)

 

$ 1

 

November 5, 2006

 

250

         


(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.  



-18-

PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



14. Options (continued)


The following summarizes the share option transactions during the periods:


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

0.92

Granted

-

-

Exercised

-

-

Forfeited

-

-

Expired

             -

-


Options outstanding at December 31, 2005

165,000

0.92

Granted

-

-

Exercised

-

-

Forfeited

-

-

Expired

             -

-


Options outstanding at March 31, 2006

165,000

0.92




-19-


PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)



15. Condensed Financial Information of Registrant


Balance Sheet-Parent Company Only

(In thousand of United States dollars)

  

March 31, 2006

ASSETS

  

CURRENT ASSETS

  

Cash and cash equivalents

 

$         71 

Restricted cash

 

233 

Deferred charges

 

5,672 

   

Total current assets

 

5,976 

   

INVESTMENT IN SUBSIDIARIES

 

15,265 

   

TOTAL ASSETS

$    21,241 

  

LIABILITIES AND STOCKHOLDERS’ EQUITY

 
   

CURRENT LIABILITIES

  

Penalty payable

 

58 

   

Total current liabilities

 

58 

   

LONG-TERM LIABILITIES

  

Convertible notes

 

807 

Derivative conversion feature

 

5,841 

Derivative warrants

 

13,430 


Total long-term liabilities

 


20,078 

   

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 75,860,487 shares

 



76 

Paid-in capital

 

8,194 

Accumulated deficit

 

(7,165)

   

Total stockholders’ equity

 

1,105 

   

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$    21,241 



-20-

PUDA COAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)


14. Condensed Financial Information of Registrant (continued)


Statement of Operations-Parent Company Only

(In thousand of United States dollars)


  

For the three months ended March 31, 2006

   

Revenue

 

$                - 

   

General and administrative expenses

 

(273)

   

Loss from operations

 

            (273)

   

Interest expenses

 

(431)

   

Debt financing costs

 

(1,232)

   

Derivative unrealized fair value loss

 

(3,375)

   

Net loss

 

$       (5,311)


Statement of Cash Flows-Parent Company Only

(In thousand of United States dollars)


 

For the three months ended March 31, 2006

  

CASH FLOWS FROM OPERATING ACTIVITIES:

 

Net loss

$      (5,311)

Adjustments to reconcile net income to  net cash used in    

     operating activities

 

Amortization of debt issue costs

132 

Amortization of discount on convertible notes and warrants  

1,042 

Derivative unrealized fair value loss

3,375 

Expensed discount on converted shares and exercised    

      warrants


202 

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 



-21-




ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

Forward-Looking Statements

        The following discussion may contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements are intended to be covered by the safe harbor created by such provisions. These statements include the plans and objectives of management for the future growth of Puda Coal, Inc., formerly Purezza Group, Inc. ("Puda Coal" or the "Company") and its controlled affiliates, including plans and objectives related to the consummation of acquisitions and future private and public issuances of Puda Coal's equity and debt securities. The forward-looking statements included herein are based on current expectations that involve numerous risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond the control of Puda Coal. Although Puda Coal believes that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could be inaccurate and, therefore, there can be no assurance that the forward-looking statements included in this Form 10-QSB will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by Puda Coal or any other person that the objectives and plans of Puda Coal will be achieved.

        The words "we," "us" and "our" refer to Puda Coal and its subsidiaries and controlled affiliates. The words or phrases "would be," "will allow," "intends to," "will likely result," "are expected to," "will continue," "is anticipated," "estimate," "project," or similar expressions are intended to identify "forward-looking statements." Actual results could differ materially from those projected in the forward looking statements as a result of a number of risks and uncertainties, including but not limited to: (a) limited amount of resources devoted to expanding our business plan; (b) our failure to implement our business plan within the time period we originally planned to accomplish; and (c) other risks that are discussed in our Form 10-KSB filed on March 30, 2006 and incorporated herein by reference or included in our previous filings with the Securities and Exchange Commission.

Results of Operations   


Three Months Ended March 31, 2006 Compared to Three Months Ended March 31, 2005


Net Revenue. Net revenue for the three months ended March 31, 2006 increased $16,499,000, or 386%, from $4,272,000 in the three months ended March 31, 2005 to $20,771,000 in the three months ended March 31, 2006.  The tonnage sales of cleaned coal increased approximately 208,000 tons from approximately 59,000 tons in the three months ended March 31, 2005 to approximately 267,000 tons in the three months ended March 31, 2006, a 353% increase. This was the primary reason for our increase in net revenue.  The increase in tonnage sales was primarily due to increased orders of cleaned coal from existing and new customers in the three months ended March 31, 2006.  The increase in orders was primarily because of the increase in the general demand for high-grade coking coal in China, which was largely driven by the substantial economic growth that China continued to experience in the three months ended March 31, 2006. Steel is a key component of the rail systems, bridges, ports, airports, construction projects and car production spearheading China's economic growth and the increased demand for steel directly affects the demand for the cleaned high-grade metallurgical coking coal, which we sell.

 

In response to this increase in general demand, we are in the process of significantly expanding our capacity to 2.7 million MT per year through the purchase of two new coal processing facilities in November 2005.  One of our new facilities became operational in late 2005 and the other became operational by the end of March 2006. Management anticipates that China’s strong economic growth will continue in 2006 and we believe that this



-22-

will drive strong demand for steel and high-grade metallurgical coking coal. However, in response to this strong demand in the market, it is expected that there will be more supply in the market from competitors and due to increased supply, and notwithstanding the expected strong demand, our average per ton sales price is not expected to increase.

       

Cost of Revenues. Puda’s cost of revenue for the three months ended March 31, 2006 increased $12,848,000, or 377%, from $3,410,000 in the three months ended March 31, 2005 to $16,258,000 in the three months ended March 31, 2006.  This was primarily due to the increase in sales volume.  


Gross Profit. Gross profit for the three months ended March 31, 2006 increased $3,651,000 or 424%, from $862,000 in the three months ended March 31, 2005 to $4,513,000 in the three months ended March 31, 2006 due to the increase in sales volume.  Gross profit margin in the three months ended March 31, 2006 was 22% versus 20% in the three months ended March 31, 2005 due to a slight increase in average selling price from approximately $75 per ton in the three months ended March 31, 2005 to approximately $78 per ton in the three months ended March 31, 2006.  

      

Selling Expenses. Selling expenses were $276,000 for the three months ended March 31, 2006, compared to $49,000 for the three months ended March 31, 2005.  This represents an increase of $227,000, or 463%, primarily due to the increase in sales volume.  


General and Administrative Expenses.  General and administrative expenses were $434,000 for the three months ended March 31, 2006, compared to $64,000 for the three months  ended March 31, 2005.  This represents an increase of $370,000, or 578%, primarily due to increases in salary and benefits, legal and professional fees and investor relations expenses.  


Income from Operations. Operating profit was $749,000 in the three months ended March 31, 2005 and $3,803,000 in the three months ended March 31, 2006.  The increase of $3,054,000, or 408%, was primarily the result of increased gross profit of $3,651,000, which was offset by the increased operating expenses of $597,000.


Interest Expense.  Interest expense in the three months ended March 31, 2006 includes interest payments of $229,000 for the 8% convertible notes, $195,000 for the 6% loan from Resources Group for the purchase of the Liulin and Zhong Yang plants and $202,000 for amortization of the discount on the conversion feature and warrants related to converted shares and exercised warrants.  No such expense was incurred in the three months ended March 31, 2005.     


Debt Financing Costs.  Debt financing costs in the three months ended March 31, 2006 include amortization of debt issue costs of $132,000, amortization of discount on convertible notes and deferred financing costs of warrants of $1,042,000, and a penalty of $58,000 for not getting the registration statement effective by March 17, 2006.  No such expenses were incurred in the three months ended March 31, 2005.

       

Derivative Unrealized Fair Value Loss.  Derivative unrealized fair value loss in the three months ended March 31, 2006 of $3,375,000 represented the change in fair value of the warrants.  


Income Before Income Taxes.  Income before income taxes was $755,000 in the three months ended March 31, 2005, compared to loss before income taxes of $1,421,000 in the three months ended March 31, 2006.  The decrease of $,2,176000 or 288%, was primarily the result of increased interest expense of $626,000, increased debt financing costs of $1,232,000, and increased derivative unrealized fair value loss of $3,375,000, which were offset by the increase in operating profit of $3,054,000.


Income Taxes.  Income taxes increased $977,000, or 374%, from $261,000 in the three months ended March 31, 2005 to $1,238,000 in the three months ended March 31, 2006 due to the increase in the operating profit of Shanxi Coal from $755,000 in the three months ended March 31, 2005 to $3,889,000 in the three months ended March 31, 2006.  Income tax was imposed on Shanxi Coal by the China Tax Bureau.

       



-23-

Net Loss. Net loss was $2,659,000 in the three months ended March 31, 2006, compared to net income of $494,000 in the three months ended March 31, 2005, a decrease of $3,153,000, or 638%, mainly due to increased operating expenses of $597,000, increased interest expenses of $626,000, increased debt financing costs of $1,232,000, increased derivative unrealized fair value loss of $3,375,000 and increased income taxes of $977,000, which were offset by the increased gross profit of $3,651,000 in the three months ended March 31, 2006.   


Liquidity and Capital Resources   


Net cash provided by operating activities was $5,635,000 in the three months ended March 31, 2006, compared to $621,000 in the three months ended March 31, 2005, an increase of $5,014,000. This was primarily due to the increase in net income (after adjusting for non-cash items), improved cash flows for inventory, accounts receivable, advance to suppliers and VAT payable in the three months ended March 31, 2006 compared to the three months ended March 31, 2005.

    

Net cash used in financing activities of $325,000 in the three months ended March 31, 2006 was related to the repayment of long-term debt.  Net cash used in financing activities of $240,000 in the three months ended March 31, 2005 was related to the dividend distribution.  


On November 17, 2005, Shanxi Coal entered into two conveyance agreements with Resources Group.  The two agreements transfer two new coal washing plants, related land-use rights and coal washing equipment in Liulin County and Zhong Yang County, Shanxi Province.  The Liulin County plant is expected to have an annual clean coal washing capacity of 1.1 million MT while the Zhong Yang County plant is expected to have an annual clean coal washing capacity of 1.2 million MT.  After completing trial production, the Liulin County plant started formal production at the end of November 2005.  The Liulin County plant, land-use rights and related equipment were purchased for a cost of $5,800,000.  The Zhong Yang County plant   started formal production at the end of March 2006.  The Zhong Yang County plant, land-use rights and related equipment were purchased for a cost of $7,200,000.  Each conveyance agreement provides that the purchase price paid by Shanxi Coal to Resources Group, which totals $13,000,000, be amortized over 10 years from December 31, 2005 and bear interest at a rate of 6% per annum payable quarterly.  

Our principal on-going liquidity requirements are to finance our coal washing operations and to fund the payment of the loans totaling $13,000,000 for the acquisition of the New Shanxi Liulin Jucai Plant and the New Zhong Yang Plant.   We must also pay interest on the notes issued in our November 18, 2005 private placement which have an aggregate principal amount of $12.5 million, an interest rate of 8% per annum and a maturity date of October 31, 2008.  Interest is payable quarterly and the principal amount is payable at the maturity date.  These notes may be converted into our common stock at the conversion price of $.50 per share.  The price of our stock is likely to impact our liquidity needs for payment of these notes on both a long-term and short-term basis.  We believe that as our stock becomes more valuable, the note holders will be more likely to convert their notes into common stock, and we would not be required to pay the interest any longer or the principal at all, decreasing our need for cash.  Conversely, if our stock price decreases, note holders are less likely to convert and our need for cash to pay interest and principal on the notes will increase.  Warrants were also issued in that private placement to acquire up to 25,000,000 shares of our common stock which are exercisable at price of $.60 per share, or an aggregate of $15,000,000. We believe that the likelihood that these warrants being exercised increases as our stock price increases and decreases as our stock price decreases, with a corresponding effect on the likelihood of our realizing proceeds from their exercise.

Our business is heavily dependent on our coal inventory. Because of recent coal mining accidents, the Chinese government has been closing mines throughout China.  In addition, in Shanxi Province, the authorities are not approving new mines that produce less than 300,000 MT output per year, are closing mines that produce less than 90,000 MT per year and are consolidating existing mines into larger mines with outputs between 300,000 and 900,000 MT.  These activities may lead to increased competition for coal and result in higher prices for the raw coal we purchase, increasing our need for liquidity.



-24-

In addition, while the Chinese steel industry has been expanding over-supply could have the effect of depressing steel prices,  making the collection of our accounts receivable more difficult.

 We are considering the construction of a power generating plant.  We intend to use a portion of the proceeds from the exercise of the warrants issued in our November 2005 private placement, to the extent such warrants are exercised. However, these proceeds which would aggregate $15,000,000 to the extent they are all fully exercised, are not sufficient to pay the $18,100,000 the plant is projected to cost.  The balance of the cost would be paid from our operations, or we would have to secure a loan.  

We believe that our liquidity will be adequate to satisfy our obligations for the foreseeable future.  Future requirements for our business needs, including the funding of capital expenditures and debt service for outstanding financings are expected to be financed by a combination of internally generated funds, the proceeds from the sale of our securities, borrowings and other external financing sources.  However, we may not be able to generate sufficient operating cash flow and external financing sources may not be available in amounts or on terms sufficient to meet our liquidity needs.   Our opinion concerning our liquidity is based on current information.  If this information proves to be inaccurate, or if circumstances change, we may not be able to meet our liquidity needs.

ITEM 3. CONTROLS AND PROCEDURES

        As of the end of the period covered by this Report, Puda Coal conducted an evaluation, under the supervision and with the participation of the Chief Executive Officer and Chief Financial Officer, of Puda Coal's disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the "1934 Act")). Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that Puda Coal's disclosure controls and procedures are effective to ensure that information required to be disclosed by Puda Coal in reports that it files or submits under the 1934 Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. There was no change in Puda Coal's internal controls over financial reporting during Puda Coal's most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, Puda Coal's internal controls over financial reporting.

PART II. OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

        None

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

In February, 2006, we issued 100,000 shares of our common stock to Whitehorse Capital upon assignment and conversion of a portion of a convertible note held by Southridge Partners, L.P.  Southridge acquired the convertible note in our private placement of notes and securities which closed in November, 2005.     A replacement convertible note was issued to Southridge Partners, L.P. in the amount of $700,000 representing the outstanding principal balance of the note which was partially converted.

In February 2006, we issued 100,000 shares of our common stock to JP Carey upon assignment and conversion of a portion of the principal balance of a convertible note held by Southridge Partners, L.P.  Southridge acquired the convertible note in our private placement of notes and securities which closed in November, 2005.  $50,000 of the outstanding principal balance of the note was so converted.  A replacement convertible note was issued to Southridge Parnters, L.P. in the principal amount of $650,000, representing the outstanding principal balance of the note after such partial conversion.



-25-

In March 2006, we issued 100,000 shares of our common stock to Granada Enterprises, Inc., and 75,000 shares to Maytiv Foundation and 25,000 shares to Alexander Westcott & Co., upon assignment and conversion of a portion of a convertible note held by Southridge Partners, L.P.  These conversions represented conversions of principal of the notes in the amounts of $50,000, $37,500 and $12,500 respectively.  Southridge acquired the convertible note in our private placement of notes and securities which closed in November, 2005.    A replacement convertible note was issued to Southridge Parnters, L.P. in the principal amount of $550,000, representing the remaining outstanding principal balance of the note after partial conversion.

The convertible notes which were converted in connection with each of the above issuances were offered and sold in our November, 2005 private placement only to accredited investors in the United States and to persons who are not "U.S. persons" as defined in Regulation S under the Securities Act. The notes and related warrants, or Units, offered in such private placement were offered and sold in reliance on the exemptions from registration afforded under Rule 506 of Regulation D and Regulation S under the Securities Act.  We did not engage in any public advertising or general solicitation in connection with the issuance of the Units.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

        None

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None

ITEM 5. OTHER INFORMATION

        None

ITEM 6. EXHIBITS

 

(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.




-26-

Signatures

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

PUDA COAL, INC.

 

 

 

By:

/s/ Zhao Ming

 

 

Zhao Ming

 

 

Chief Executive Officer and President

 

 

 

Date: May 15, 2006

 

 



-27-