x
|
ANNUAL
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
98-0231607
|
|
(State
or other jurisdiction of
Incorporation
or organization)
|
(I.R.S.
Employer
Identification
Number)
|
Large
accelerated filer ¨
|
Accelerated
filer x
|
Non-accelerated
filer ¨
(Do
not check if a smaller reporting company)
|
Smaller
reporting company ¨
|
Page
|
|||
PART
I
|
|||
ITEM
1.
|
BUSINESS
|
3
|
|
ITEM
1A
|
RISK
FACTORS
|
11
|
|
ITEM
1B
|
UNRESOLVED
STAFF COMMENTS
|
27
|
|
ITEM
2.
|
PROPERTIES
|
27
|
|
ITEM
3.
|
LEGAL
PROCEEDINGS
|
28
|
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
28
|
|
PART
II
|
|||
ITEM
5.
|
MARKET
FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY SECURITIES
|
29
|
|
ITEM
6.
|
SELECTED
FINANCIAL DATA
|
29
|
|
ITEM
7.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
30
|
|
ITEM
7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
41
|
|
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
42
|
|
ITEM
9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
42
|
|
ITEM
9A.
|
CONTROLS
AND PROCEDURES
|
43
|
|
ITEM
9B.
|
OTHER
INFORMATION
|
45
|
|
PART
III
|
|||
ITEM
10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
45
|
|
ITEM
11.
|
EXECUTIVE
COMPENSATION
|
48
|
|
ITEM
12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
52
|
|
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
|
53
|
|
ITEM
14.
|
PRINCIPAL
ACCOUNTING FEES AND SERVICES
|
54
|
|
PART
V
|
|||
ITEM
15.
|
EXHIBITS,
FINANCIAL STATEMENT SCHEDULES
|
55
|
|
·
|
All
references to "China Natural Gas," "CHNG," "the Company," "we," "us," and
"our" refer to China Natural Gas, Inc. and its variable interest entity
and subsidiaries;
|
|
·
|
"China,"
"Chinese" and "PRC" refers to the People's Republic of China, excluding,
for purposes of this Amendment only, Taiwan and the Special Administrative
Regions of Hong Kong and Macau;
|
|
·
|
All
references to "Renminbi" or "RMB" are to the legal currency of China, and
all references to "U.S. dollars," "dollars," "$" or "US$" are to the legal
currency of the United States;
|
|
·
|
"U.S.
GAAP" refers to generally accepted accounting principles in the United
States; and
|
|
·
|
"PRC
GAAP" refers to generally accepted accounting principles in the
PRC.
|
|
·
|
Distribution and sale of
compressed natural gas through Company-owned CNG fueling stations for
hybrid (natural gas/gasoline) powered vehicles (35 stations as of December
31, 2008);
|
|
·
|
Installation, distribution and
sale of piped natural gas to residential and commercial customers through
Company-owned pipelines. We distributed and sold piped natural gas to
approximately 96,033 residential customers as of December 31,
2008;
|
|
·
|
Distribution and sale of gasoline
through Company-owned CNG fueling stations for gasoline and hybrid
(natural gas/gasoline) powered vehicles (eight of our CNG fueling stations
sold gasoline as of December 31, 2008);
and
|
|
·
|
Conversion of gasoline-fueled
vehicles to hybrid (natural gas/gasoline) powered vehicles at our auto
conversion sites.
|
·
|
Xi’an
Natural Gas Operations License, authorized by the Shaanxi Municipal
Management Committee, effective from January 2, 2004 to January 2, 2009.
As we are in the process of renewing such license and expect to receive
the renewed license by the end of July 2009, we do not expect the lapse of
such license to have a material impact on our
business.
|
·
|
License
to Supply, Install Equipment and Maintain Gas Fuel Lines issued by the
local Gas Fuels for Heating Bureau, an agency of the Ministry of
Construction and the Xi’an Natural Gas Management Bureau. (License number:
XIRAN 136)
|
·
|
Safety
and Inspection Regulation for Special Equipment Safety Inspection
Standards for High Pressure Pipeline and Technical Safety Inspection
Regulations from the Shaanxi Quality and Technology Inspection Bureau for
compressor stations and pressure storage tank system. (Approval letter
reference: 2004SHAANGUOCHUHAN033)
|
·
|
Annual
Safety Inspection of Lightning Conductor Equipment approved by the Shaanxi
Meteorology Bureau. (Certificate number 0005274) The City-gate and
Compressor Stations are approved by the local office of the Ministry of
Construction.
|
·
|
Business
license to operate Xilan Equipment effective from February 22, 2006 to
February 21, 2021.
|
·
|
Business
license to operate Xi’an Xilan Natural Gas Co., Ltd. effective as of
January 8, 2000.
|
·
|
Business
license to operate Xi’an Xilan Auto Body Shop Co., Ltd. effective as
of December 1, 2006.
|
·
|
Business
license to operate Shaanxi Jingbian Liquified Natural Gas Co. Ltd.
effective from October 24, 2006 to October 23, 2036.
|
|
·
|
Business
license to operate Henan Xilan Natural Gas Co. Ltd. effective from July 3,
2008 to June 25, 2018.
|
·
|
Business
license to operate Lingbao Yuxi Natural Gas Co., Ltd. effective from June
13, 2008 to June 12, 2012.
|
|
·
|
the
level of government involvement;
|
|
·
|
the
level of development;
|
|
·
|
the
growth rate;
|
|
·
|
the
level and control of capital
investment;
|
|
·
|
the
control of foreign exchange; and
|
|
·
|
the
allocation of resources.
|
|
·
|
Judgments of United States courts
obtained against us or these non-residents based on the civil liability
provisions of the securities laws of the United States or any state;
or
|
|
·
|
In original actions brought in
the PRC, liabilities against us or non-residents predicated upon the
securities laws of the United States or any state. Enforcement of a
foreign judgment in the PRC also may be limited or otherwise affected by
applicable bankruptcy, insolvency, liquidation, arrangement, moratorium or
similar laws relating to or affecting creditors’ rights generally and will
be subject to a statutory limitation of time within which proceedings may
be brought.
|
|
·
|
we only have contractual control
over XXNGC. We do not own it due to the restriction of foreign investment
in Chinese businesses; and
|
|
·
|
uncertainties relating to the
regulation of the natural gas business in China, including evolving
licensing practices, means that permits, licenses or operations at our
company may be subject to challenge. This may disrupt our business, or
subject us to sanctions, requirements to increase capital or other
conditions or enforcement, or compromise enforceability of related
contractual arrangements, or have other harmful effects on
us.
|
|
·
|
investors
may have difficulty buying and selling or obtaining market
quotations;
|
|
·
|
market
visibility for our common stock may be limited;
and
|
|
·
|
a
lack of visibility for our common stock may have a depressive effect on
the market for our common stock.
|
|
·
|
Inadequate US GAAP expertise -
The current staff in our accounting department is inexperienced and they
were primarily engaged in ensuring compliance with PRC accounting and
reporting requirement for our operating subsidiaries and were not required
to meet or apply U.S. GAAP requirements. They need substantial training to
meet the higher demands of being a U.S. public company. The accounting
skills and understanding necessary to fulfill the requirements of US
GAAP-based reporting, including the skills of subsidiary financial
statements consolidation, are
inadequate.
|
|
·
|
The Company did not have
sufficient and skilled accounting personnel with an appropriate level of
technical accounting knowledge and experience in the application of
generally accepted accounting principles accepted in the U.S. commensurate
with our financial reporting requirements, which resulted in a number of
internal control deficiencies that were identified as being significant.
Our management believes that the number and nature of these significant
deficiencies, when aggregated, was determined to be a material
weakness.
|
|
·
|
The
Company does not have effective controls to provide reasonable assurance
that the financial closing and reporting process are properly performed
over the accounts and disclosure of the financial
statements.
|
|
·
|
The
Company has inadequate controls over the treasury cycle. For example, the
Company has not established procedures on collection of cash from the gas
stations to the headquarter and distribution of cash between operating
cash flow and deposit into banks. The Company also lacks adequate controls
over its daily cash transactions and
recording.
|
|
·
|
The
Company lacks qualified resources to perform the internal audit functions
properly. In addition, the scope and effectiveness of our internal audit
function are yet to be developed. We are committed to establishing the
internal audit functions but due to limited qualified resources in the
region, we were not able to hire sufficient internal audit resources
before the end of 2008. However, internally we established a central
management center to recruit more senior qualified people in order to
improve our internal control procedures. Externally, we engaged Ernst
& Young to assist us in improving our internal control system based on
COSO Framework. We also will increase our efforts to hire the requisite
qualified personnel.
|
|
·
|
identifying
and hiring additional personnel with U.S. GAAP and SEC reporting
experience, including our new CFO Veronica Jing
Chen;
|
|
·
|
providing
training to our finance personnel to improve their knowledge of U.S. GAAP
and SEC reporting requirements;
|
|
·
|
holding
regular meetings of the audit committee and resuming regular communication
between the committee and our independent registered public accounting
firm;
|
|
·
|
engaging
Ernst & Young to consult on our internal audit function as well as
other internal control practices;
|
|
·
|
establishing
anonymous whistleblower systems for reporting violations of our governance
policies, including policies regarding internal
controls;
|
·
|
introducing policies and procedures to effectively control daily cash transactions and recording; |
|
·
|
putting
in place a centralized financial reporting software system in our
headquarters, management centers and operating sites;
and
|
|
·
|
engaging
external professional consultants to assess the entity level internal
controls over financial reporting using the COSO internal control
framework.
|
COMMON STOCK
MARKET PRICE
|
||||||||
HIGH
|
LOW
|
|||||||
FISCAL
YEAR ENDED DECEMBER 31, 2008:
|
||||||||
Fourth
Quarter
|
$
|
4.08
|
$
|
2.25
|
||||
Third
Quarter
|
$
|
6.00
|
$
|
3.50
|
||||
Second
Quarter
|
$
|
7.33
|
$
|
5.15
|
||||
First
Quarter
|
$
|
7.25
|
$
|
4.75
|
||||
FISCAL
YEAR ENDED DECEMBER 31, 2007:
|
||||||||
Fourth
Quarter
|
$
|
14.95
|
$
|
6.50
|
||||
Third
Quarter
|
$
|
8.34
|
$
|
4.39
|
||||
Second
Quarter
|
$
|
5.06
|
$
|
1.85
|
||||
First
Quarter
|
$
|
3.16
|
$
|
1.65
|
Year ended December 31
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
STATEMENT
OF OPERATIONS:
|
||||||||||||||||||||
Revenue
|
||||||||||||||||||||
Natural
gas revenue
|
55,746,893
|
28,278,033
|
13,713,145
|
1,687,154
|
306,306
|
|||||||||||||||
Gasoline
revenue
|
4,616,052
|
38,486
|
-
|
-
|
-
|
|||||||||||||||
Construction
/ installation and other
|
7,357,714
|
7,075,534
|
5,115,645
|
3,163,545
|
578,107
|
|||||||||||||||
Total
revenue
|
67,720,659
|
35,392,053
|
18,828,790
|
4,850,699
|
884,413
|
|||||||||||||||
Cost
of revenue
|
||||||||||||||||||||
Natural
gas cost
|
27,234,508
|
14,838,997
|
7,663,060
|
1,293,585
|
226,944
|
|||||||||||||||
Gasoline
cost
|
4,277,458
|
34,747
|
-
|
-
|
-
|
|||||||||||||||
Construction
/ installation and other
|
3,469,671
|
3,151,331
|
2,054,940
|
1,110,452
|
287,102
|
|||||||||||||||
34,981,637
|
18,025,075
|
9,718,000
|
2,404,037
|
514,046
|
||||||||||||||||
Gross
profit
|
32,739,022
|
17,366,978
|
9,110,790
|
2,446,662
|
370,367
|
|||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
expenses
|
7,651,948
|
3,451,161
|
1,308,464
|
474,855
|
387,768
|
|||||||||||||||
General
and administrative expenses
|
4,024,882
|
2,837,768
|
1,287,735
|
500,228
|
142,449
|
|||||||||||||||
Total
operating expenses
|
11,676,830
|
6,288,929
|
2,596,199
|
975,083
|
530,217
|
|||||||||||||||
Income
from operations
|
21,062,192
|
11,078,049
|
6,514,591
|
1,471,579
|
(159,850
|
)
|
||||||||||||||
Non-operating
income (expense):
|
||||||||||||||||||||
Interest
income
|
209,502
|
70,697
|
41,109
|
2,131
|
1,618
|
|||||||||||||||
Interest
expense
|
(2,228,244
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||
Foreign
currency exchange loss
|
(397,299
|
)
|
31,976
|
-
|
-
|
-
|
||||||||||||||
Other
income (expense)
|
111,859
|
(150,729
|
)
|
(79,021
|
)
|
(671
|
)
|
(3,536
|
)
|
|||||||||||
Total
non-operating income (expense)
|
(2,304,182
|
)
|
(48,056
|
)
|
(37,912
|
)
|
1,460
|
(1,918
|
)
|
|||||||||||
Income
before income tax
|
18,758,010
|
11,029,993
|
6,476,679
|
1,473,039
|
(161,768
|
)
|
||||||||||||||
Income
tax
|
3,567,642
|
1,913,923
|
1,025,584
|
220,956
|
-
|
|||||||||||||||
Net
income
|
15,190,368
|
9,116,070
|
5,451,095
|
1,252,083
|
(161,768
|
)
|
||||||||||||||
Other
comprehensive income
|
||||||||||||||||||||
Foreign
currency translation gain
|
5,184,034
|
2,637,573
|
610,705
|
228,175
|
-
|
|||||||||||||||
Comprehensive
income
|
20,374,402
|
11,753,643
|
6,061,800
|
1,480,258
|
(161,768
|
)
|
||||||||||||||
Weighted
average shares outstanding
|
||||||||||||||||||||
Basic
|
29,200,304
|
26,200,679
|
23,872,936
|
16,299,469
|
9,275,362
|
|||||||||||||||
Diluted
|
29,290,139
|
26,301,802
|
23,872,936
|
16,299,469
|
9,275,362
|
|||||||||||||||
Earnings
per share
|
||||||||||||||||||||
Basic
|
0.52
|
0.35
|
0.23
|
0.08
|
(0.02
|
)
|
||||||||||||||
Diluted
|
0.52
|
0.35
|
0.23
|
0.08
|
(0.02
|
)
|
||||||||||||||
BALANCE
SHEET DATA (at end of period):
|
||||||||||||||||||||
PROPERTY
AND EQUIPMENT, net
|
76,028,272
|
32,291,995
|
17,193,728
|
8,267,897
|
20,935
|
|||||||||||||||
Working
Capital
|
4,989,448
|
13,581,900
|
5,289,220
|
(320,253
|
)
|
(130,368
|
)
|
|||||||||||||
TOTAL
ASSETS
|
118,262,291
|
53,289,998
|
28,466,351
|
10,911,062
|
28,875
|
|||||||||||||||
Long
Term Debt
|
42,021,605
|
-
|
-
|
24,078
|
||||||||||||||||
Shareholder
Equity
|
71,648,421
|
51,207,314
|
25,630,204
|
9,675,550
|
(133,511
|
)
|
|
·
|
Distribution and sale of
compressed natural gas through Company-owned CNG fueling stations for
hybrid (natural gas/gasoline) powered vehicles (35 stations as of December
31, 2008);
|
|
·
|
Installation, distribution and
sale of piped natural gas to residential and commercial customers through
Company-owned pipelines. We distributed and sold piped natural gas to
approximately 96,033 residential customers as of December 31,
2008;
|
|
·
|
Distribution and sale of gasoline
through Company-owned CNG fueling stations for gasoline and hybrid
(natural gas/gasoline) powered vehicles (eight of our CNG fueling stations
sold gasoline as of December 31, 2008);
and
|
|
|
|
·
|
Conversion of gasoline-fueled
vehicles to hybrid (natural gas/gasoline) powered vehicles at our auto
conversion sites.
|
|
·
|
Level 1 inputs to the valuation
methodology are quoted prices (unadjusted) for identical assets or
liabilities in active
markets.
|
|
|
|
·
|
Level 2 inputs to the valuation
methodology include quoted prices for similar assets and liabilities in
active markets, and inputs that are observable for the asset or liability,
either directly or indirectly, for substantially the full term of the
financial instrument.
|
|
|
|
·
|
Level 3 inputs to the valuation
methodology are unobservable and significant to the fair value
measurement.
|
|
·
|
Inadequate US GAAP expertise -
The current staff in our accounting department is inexperienced and they
were primarily engaged in ensuring compliance with PRC accounting and
reporting requirement for our operating subsidiaries and were not required
to meet or apply U.S. GAAP requirements. They need substantial training to
meet the higher demands of being a U.S. public company. The accounting
skills and understanding necessary to fulfill the requirements of US
GAAP-based reporting, including the skills of subsidiary financial
statements consolidation, are
inadequate.
|
|
·
|
The Company did not have
sufficient and skilled accounting personnel with an appropriate level of
technical accounting knowledge and experience in the application of
generally accepted accounting principles accepted in the U.S. commensurate
with our financial reporting requirements, which resulted in a number of
internal control deficiencies that were identified as being significant.
Our management believes that the number and nature of these significant
deficiencies, when aggregated, was determined to be a material
weakness.
|
|
·
|
The
Company does not have effective controls to provide reasonable assurance
that the financial closing and reporting process are properly performed
over the accounts and disclosure of the financial
statements.
|
|
·
|
The
Company has inadequate controls over the treasury cycle. For example, the
Company has not established procedures on collection of cash from the gas
stations to the headquarter and distribution of cash between operating
cash flow and deposit into banks. The Company also lacks adequate controls
over its daily cash transactions and
recording.
|
|
·
|
The
Company lacks qualified resources to perform the internal audit functions
properly. In addition, the scope and effectiveness of our internal audit
function are yet to be developed. We are committed to establishing the
internal audit functions but due to limited qualified resources in the
region, we were not able to hire sufficient internal audit resources
before the end of 2008. However, internally we established a central
management center to recruit more senior qualified people in order to
improve our internal control procedures. Externally, we engaged Ernst
& Young to assist us in improving our internal control system based on
COSO Framework. We also will increase our efforts to hire the requisite
qualified personnel.
|
|
·
|
identifying
and hiring additional personnel with U.S. GAAP and SEC reporting
experience, including our new CFO Veronica Jing
Chen;
|
|
·
|
providing
training to our finance personnel to improve their knowledge of U.S. GAAP
and SEC reporting requirements;
|
|
·
|
holding
regular meetings of the audit committee and resuming regular communication
between the committee and our independent registered public accounting
firm;
|
|
·
|
engaging
Ernst & Young to consult on our internal audit function as well as
other internal control
practices;
|
|
·
|
establishing
anonymous whistleblower systems for reporting violations of our governance
policies, including policies regarding internal
controls;
|
·
|
introducing policies and procedures to effectively control daily cash transactions and recording; |
|
·
|
putting
in place a centralized financial reporting software system in our
headquarters, management centers and operating sites;
and
|
|
·
|
engaging
external professional consultants to assess the entity level internal
controls over financial reporting using the COSO internal control
framework.
|
Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Revenue
|
||||||||||||
Natural
gas revenue
|
$ | 55,746,893 | $ | 28,278,033 | $ | 13,713,145 | ||||||
Gasoline
revenue
|
4,616,052 | 38,486 | - | |||||||||
Installation
and other
|
7,357,714 | 7,075,534 | 5,115,645 | |||||||||
Total
revenue
|
67,720,659 | 35,392,053 | 18,828,790 | |||||||||
Cost
of revenue
|
||||||||||||
Natural
gas cost
|
27,234,508 | 14,838,997 | 7,663,060 | |||||||||
Gasoline
cost
|
4,277,458 | 34,747 | - | |||||||||
Installation
and other
|
3,469,671 | 3,151,331 | 2,054,940 | |||||||||
Total
cost of revenue
|
34,981,637 | 18,025,075 | 9,718,000 | |||||||||
Gross
profit
|
32,739,022 | 17,366,978 | 9,110,790 | |||||||||
Operating
expenses
|
||||||||||||
Selling
expenses
|
7,651,948 | 3,451,161 | 1,308,464 | |||||||||
General
and administrative expenses
|
4,024,882 | 2,837,768 | 1,287,735 | |||||||||
Total
operating expenses
|
11,676,830 | 6,288,929 | 2,596,199 | |||||||||
Income
from operations
|
21,062,192 | 11,078,049 | 6,514,591 | |||||||||
Non-operating
income (expense):
|
||||||||||||
Interest
income
|
209,502 | 70,697 | 41,109 | |||||||||
Interest
expense
|
(2,228,244 | ) | - | - | ||||||||
Other
income, net
|
111,859 | 31,976 | (79,021 | ) | ||||||||
Foreign
currency exchange loss
|
(397,299 | ) | (150,729 | ) | - | |||||||
Total
non-operating expense
|
(2,304,182 | ) |
(48,056
|
)
|
(37,912 | ) | ||||||
Income
before income tax
|
18,758,010 | 11,029,993 | 6,476,679 | |||||||||
Provision
for income tax
|
3,567,642 | 1,913,923 | 1,025,584 | |||||||||
Net
income
|
15,190,368 | 9,116,070 | 5,451,095 | |||||||||
Other
comprehensive income
|
||||||||||||
Foreign
currency translation gain
|
5,184,035 | 2,637,573 | 610,705 | |||||||||
Comprehensive
income
|
$ | 20,374,403 | $ | 11,753,643 | $ | 6,061,800 |
|
Payments due by period
|
|||||||||||||||||||
Contractual obligations
|
Total
|
Less than
1 year
|
1-3
years
|
3-5
years
|
More than
5 years
|
|||||||||||||||
(in
thousands)
|
||||||||||||||||||||
Long-Term
Debt Obligations
|
40,000 | - | 3,333 | 26,667 | $ | 10,000 | ||||||||||||||
Other
Long-Term Liabilities Reflected on Company's Balance
Sheet
|
17,500 | - | - | - | 17,500 | (1 | ||||||||||||||
Total
|
57,500 | - | 3,333 | 26,667 | $ | 27,500 |
(1)
|
The
$17,500,000 reflects derivative liability related to the embedded put
option in the 1,450,000 warrants we issued to Abax in January 2008. If
Abax does not exercise the warrants by January 29, 2015, Abax will be
entitled to require that we purchase the warrants for $17,500,000 at that
time.
|
Year
ending December 31, 2009
|
$ | 1,213,744 | ||
Year
ending December 31, 2010
|
1,208,556 | |||
Year
ending December 31, 2011
|
1,204,212 | |||
Year
ending December 31, 2012
|
1,131,931 | |||
Year
ending December 31, 2013
|
1,052,520 | |||
Thereafter
|
6,936,959 | |||
Total
|
$ | 12,747,922 |
Year Ended
December 31
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
Full Year
|
|||||||||||||||
2008
|
||||||||||||||||||||
Net
operating revenues
|
$
|
14,025,674
|
$
|
16,890,486
|
$
|
18,401,200
|
$
|
18,403,299
|
$
|
67,720,659
|
||||||||||
Gross
profit
|
6,088,476
|
7,665,763
|
9,492,367
|
9,492,416
|
32,739,022
|
|||||||||||||||
Net
income
|
2,808,571
|
3,512,892
|
5,136,590
|
3,732,315
|
15,190,368
|
|||||||||||||||
Basic
EPS
|
0.10
|
0.12
|
0.18
|
0.13
|
0.52
|
|||||||||||||||
Diluted
EPS
|
0.10
|
0.12
|
0.18
|
0.13
|
0.52
|
|||||||||||||||
2007
|
||||||||||||||||||||
Net
operating revenues
|
$
|
6,743,576
|
$
|
8,273,309
|
$
|
9,078,089
|
$
|
11,297,079
|
$
|
35,392,053
|
||||||||||
Gross
profit
|
3,517,359
|
4,143,110
|
4,319,839
|
5,386,670
|
17,366,978
|
|||||||||||||||
Net
income
|
2,110,326
|
2,745,009
|
1,961,662
|
2,299,073
|
9,116,070
|
|||||||||||||||
Basic
EPS
|
$
|
0.09
|
$
|
0.11
|
$
|
0.07
|
$
|
0.08
|
$
|
0.35
|
||||||||||
Diluted
EPS
|
$
|
0.09
|
$
|
0.11
|
$
|
0.07
|
$
|
0.08
|
$
|
0.35
|
||||||||||
2006
|
||||||||||||||||||||
Net
operating revenues
|
$
|
1,787,214
|
$
|
3,724,183
|
$
|
6,514,291
|
$
|
6,803,102
|
$
|
18,828,790
|
||||||||||
Gross
profit
|
944,702
|
1,614,554
|
3,235,405
|
3,316,129
|
9,110,790
|
|||||||||||||||
Net
income
|
410,580
|
927,269
|
2,203,786
|
1,909,460
|
5,541,095
|
|||||||||||||||
Basic
EPS
|
$
|
0.02
|
$
|
0.04
|
$
|
0.09
|
$
|
0.08
|
$
|
0.23
|
||||||||||
Diluted
EPS
|
$
|
0.02
|
$
|
0.04
|
$
|
0.09
|
$
|
0.08
|
$
|
0.23
|
Ÿ
|
Interest expense of $2,228,244
related to the Company’s $40 million senior notes due 2014, net of
capitalized interest. This charge includes $995,578 in interest expense,
$1,004,677 in amortization of discount on our senior notes, and $227,989
in amortization of deferred offering costs. The Company capitalized
$1,932,931 of interest expense and amortization into construction in
progress for fiscal year
2008.
|
Ÿ
|
Foreign currency exchange loss of
$397,299 due to the decrease in value of the Company’s dollar deposits as
a result of depreciating US dollar against Chinese
yuan.
|
|
The
Company has inadequate controls over the treasury cycle. For example, the
Company has not established procedures on collection of cash from the gas
stations to the headquarter and distribution of cash between operating
cash flow and deposit into banks. The Company also lacks adequate controls
over its daily cash transactions and
recording.
|
Name
|
Age
|
Position
|
Held
Position Since
|
|||
Qinan
Ji
|
52
|
Chief
Executive Officer and Chairman of the Board
|
2005
|
|||
Richard
P. Wu
|
45
|
Chief
Financial Officer
|
2008
|
|||
Zhiqiang
Wang
|
69
|
Director
|
2006
|
|||
Donald
Yang
|
43
|
Director
|
2008
|
|||
Carl
Yeung
|
30
|
Director
|
2008
|
|||
Lawrence
Leighton
|
75
|
Director
|
2008
|
Name and Principal
Position(1)
|
Year
|
Salary
($)
|
Bonus
($)
|
Option
Awards(2)
($)
|
All Other
Compensation
($)
|
Total
($)
|
||||||||
Qinan
Ji, Chief Executive
Officer
and Chairman of the Board
|
2008
|
15,000
|
-
|
-
|
-
|
15,000
|
||||||||
2007
|
15,000
|
-
|
-
|
-
|
15,000
|
|||||||||
2006
|
15,000
|
-
|
-
|
-
|
15,000
|
|||||||||
Richard
P. Wu, Chief Financial Officer(3)
|
2008
|
47,260
|
-
|
-
|
1,890
|
49,150
|
||||||||
Lihong
Guo, Chief Financial Officer(4)
|
2008
|
40,000
|
-
|
-
|
-
|
40,000
|
||||||||
2007
|
4,000
|
-
|
-
|
-
|
4,000
|
(1)
|
Identifies
our named executive officers during the specified
period.
|
(2)
|
Represents
the dollar amount of expense recognized for financial statement reporting
purposes with respect to awards of options to acquire common stock, in
accordance to SFAS 123(R). See the notes to our financial
statements contained herein for an explanation of all assumptions made by
us in determining the SFAS 123(R) values of our option
awards.
|
(3)
|
Mr.
Wu was appointed as our CFO on October 23, 2008, and resigned from the
position on March 25, 2009.
|
(4)
|
Ms. Guo was appointed as our CFO
on December 10, 2007 and resigned from that position on October 23,
2008.
|
¨
|
Salary
for 2009 will be $120,000
|
¨
|
Discretionary bonus of up to
$60,000
|
¨
|
Contract can be renewed on a
yearly basis if both the Company and Mr. Ji decide to renew the employment
agreement
|
¨
|
Annual Salary of
$15,000
|
¨
|
Contract was superseded by the
March 2009 agreement described
above
|
¨
|
Salary
for the 12-month period commencing on October 10, 2008, will be
$250,000
|
¨
|
The Company will provide an
additional $10,000 insurance allowance per
year
|
¨
|
Eligible for up to 1.5% stock
option of the Company’s shares outstanding, pending the Company’s employee
stock option plan
|
¨
|
Contract can be renewed on a
yearly basis if both the Company and Mr. Wu decide to renew the employment
agreement
|
¨
|
Salary for 2008 will be
$40,000
|
¨
|
Contract can be renewed on a
yearly basis if both the Company and Ms. Guo decide to renew the
employment agreement
|
Name
|
Fees
Earned
or
Paid in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||
James
Garner (1)
|
21,000 | - | - | - | 21,000 | |||||||||||||||
Qinan
Ji (2)
|
- | - | - | - | - | |||||||||||||||
Zhiqiang
Wang
|
5,187 | - | - | - | 5,187 | |||||||||||||||
Donald
Yang(3)
|
- | - | - | - | - | |||||||||||||||
Carl
Yeung
|
14,400 | - | - | - | 14,400 | |||||||||||||||
Lawrence
Leighton
|
14,400 | - | - | - | 14,400 |
(1)
|
Removed from the Board of
Directors on August 3, 2008.
|
(2)
|
Ji
Qinan, our Chief Executive Officer, did not receive any compensation for
his service as a director.
|
(3)
|
Donald
Yang did not receive any compensation for his service as a
director.
|
Compensation
Committee
|
||
Lawrence
Leighton
|
||
Carl
Yeung
|
||
Zhiqiang
Wang
|
Name
of Beneficial Owner (1)
|
Number
of
Common
Stock
Beneficially
Owned
|
Percentage
Of
Common
Stock
Outstanding(2)
|
||||||
Executive
Officers and Directors
|
||||||||
Qinan
Ji
|
5,931,596 | (3) | 20.3 | % | ||||
All
officers and directors as a group (1 person)
|
5,931,596 | (3) | 20.3 | % | ||||
5%
holders
|
||||||||
Yangling
Bodisen Biotech Development co, Ltd.
c/o
New York Global Group, Inc.
14
Wall Street, 12 th
Floor, New York, NY 10005
|
2,063,768 | (4) | 7.1 | % | ||||
Xiang
Ji
|
1,456,232 | 5.0 | % | |||||
Robert
Moses
|
2,000,000 | (5) | 6.9 | % | ||||
Heartland
Value Fund
|
1,725,000 | (6) | 5.9 | % | ||||
Xi’an
Sunway Technology & Industry
Co., Ltd
|
2,875,364 | (3) | 9.8 | % | ||||
Abax
Lotus Ltd.
|
2,900,000 | (7) | 9.0 | % |
Audit
fees
|
2007
|
2008
|
||||||
Moore
Stephens Wurth Frazer and Torbet, LLP*
|
$
|
150,000
|
|
$
|
260,000
|
|||
Kabani
& Company, Inc.
|
$
|
35,000
|
$
|
7,500
|
||||
Audit-related
fees
|
$
|
9,000
|
||||||
Tax
fees**
|
$
|
10,000
|
||||||
All
other fees
|
-
|
|||||||
Total
fees paid or accrued to our principal accountants
|
$
|
150,000
|
$
|
270,000
|
Exhibit
|
||
Number
|
Description
of Exhibit
|
|
2.1
|
Form
of Equity Ownership Transfer Agreement (incorporated by reference to same
exhibit filed with the Company’s Form 8-K filed on December 31,
2008).
|
|
3.1
|
Articles
of Incorporation (incorporated by reference to same exhibit filed with the
Company's Form 10SB Registration Statement filed September 15, 2000, SEC
file no. 000-31539).
|
|
3.2
|
Registrant's
Amended and Restated By-Laws (incorporated by reference to exhibit 3.1
filed with the Registrant's Form 8K filed June 16, 2006, SEC file no.
000-31539).
|
|
10.1
|
Share
Purchase Agreement made as of December 6, 2005 among Coventure
International Inc., Xi’an Xilan Natural Gas Co., Ltd. and each of Xilan's
shareholders. (incorporated by reference to the exhibits to Registrant’s
Form 8-K filed on December 9, 2005).
|
|
10.2
|
Return
to Treasury Agreement between Coventure International Inc. and John
Hromyk, dated December 6, 2005. (incorporated by reference to the exhibits
to Registrant’s Form 8-K filed on December 9, 2005).
|
|
10.3
|
Purchase
Agreement made as of December 19, 2005 between China Natural Gas, Inc. and
John Hromyk (incorporated by reference to the exhibits to Registrant’s
Form 8-K filed on December 23, 2005).
|
|
10.4
|
Form
of Securities Purchase Agreement (incorporated by reference to the
exhibits to Registrant’s Form 8-K filed on January 12,
2006).
|
|
10.5
|
Form
of Common Stock Purchase Agreement (incorporated by reference to the
exhibits to Registrant’s Form 8-K filed on January 12,
2006).
|
|
10.6
|
Form
of Registration Rights Agreement (incorporated by reference to the
exhibits to Registrant’s Form 8-K filed on January 12,
2006).
|
|
10.7
|
CNG
Product Purchase and Sale Agreement between Xi’an Xilan Natural Gas Co.,
Ltd. and Zhengzhou Zhongyou Hengran Petroleum Gas Co., Ltd. made as of
July 20, 2006, (translated from the original Mandarin) (incorporated by
reference to the exhibits to Registrant’s Form 10-KSB filed on April 17,
2007).
|
|
10.8
|
Securities
Purchase Agreement dated, August 2, 2007, between the Company and the
Investors named therein (incorporated by reference to the exhibits to
Registrant’s Form 8-K filed on August 8, 2007).
|
|
10.9
|
Registration
Rights Agreement dated, August 2, 2007, between the Company and the
Investors named therein (incorporated by reference to the exhibits to
Registrant’s Form 8-K filed on August 8, 2007).
|
|
10.10
|
Consulting
Services Agreement dated, August 17, 2007, between Shaanxi Xilan Natural
Gas Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd.
(incorporated by reference to the exhibits to Registrant’s Form 10-QSB
filed on August 20,
2007).
|
10.11
|
Operating
Agreement, dated August 17, 2007, between Shaanxi Xilan Natural Gas
Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd. (incorporated by
reference to the exhibits to Registrant’s Form 10-QSB filed on August 20,
2007).
|
|
10.12
|
Equity
Pledge Agreement, dated August 17, 2007, between Shaanxi Xilan Natural Gas
Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd. (incorporated by
reference to the exhibits to Registrant’s Form 10-QSB filed on August 20,
2007).
|
|
10.13
|
Option
Agreement dated, August 17, 2007, between Shaanxi Xilan Natural Gas
Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd. (incorporated by
reference to the exhibits to Registrant’s Form 10-QSB filed on August 20,
2007).
|
|
10.14
|
Proxy
Agreement dated, August 17, 2007, between Shaanxi Xilan Natural Gas
Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd. (incorporated by
reference to the exhibits to Registrant’s Form 10-QSB filed on August 20,
2007).
|
|
10.15
|
Securities
Purchase Agreement, dated December 30, 2007, between the Company and Abax
Lotus Ltd. (incorporated by reference to the exhibits to Registrant’s Form
8-K filed on January 31, 2008).
|
|
10.16
|
Amendment
to Securities Purchase Agreement, dated January 29, 2008, between the
Company and Abax Lotus Ltd. (incorporated by reference to the exhibits to
Registrant’s Form 8-K filed on January 31, 2008).
|
|
10.17
|
Indenture,
dated January 29, 2008, by and among the Company and DB Trustees (Hong
Kong) Limited, as trustee, relating to the 5.00% Guaranteed Senior Notes
due 2014 (incorporated by reference to the exhibits to Registrant’s Form
8-K filed on January 31, 2008).
|
|
10.18
|
Warrant
Agreement, dated January 29, 2008, by and among the Company, Mr. Qinan Ji,
Deutsche Bank AG, Hong Kong Branch as Warrant Agent and Deutsche Bank
Luxembourg S.A. as Warrant Agent (incorporated by reference to the
exhibits to Registrant’s Form 8-K filed on January 31,
2008).
|
|
10.19
|
Equity
Registration Rights Agreement, dated January 29, 2008, by and between the
Company and Abax Lotus Ltd. (incorporated by reference to the exhibits to
Registrant’s Form 8-K filed on January 31, 2008).
|
|
10.20
|
Investor
Rights Agreement, dated January 29, 2008, by and among the Company, its
subsidiaries, Mr. Qinan Ji, and Abax Lotus Ltd. (incorporated by reference
to the exhibits to Registrant’s Form 8-K filed on January 31,
2008).
|
|
10.21
|
Information
Rights Agreement, dated January 29, 2008, between the Company and Abax
Lotus Ltd. (incorporated by reference to the exhibits to Registrant’s Form
8-K filed on January 31, 2008).
|
|
10.22
|
Onshore
Share Pledge Agreement, dated January 29, 2008, between the Company and DB
Trustees (Hong Kong) Limited, as security agent (incorporated by reference
to the exhibits to Registrant’s Form 8-K filed on January 31,
2008).
|
|
10.23
|
Account
Pledge and Security Agreement, dated January 29, 2008, by and between the
Company and DB Trustees (Hong Kong) Limited as Security Agent
(incorporated by reference to the exhibits to Registrant’s Form 8-K filed
on January 31, 2008).
|
|
10.24*
|
Natural
Gas Purchase Agreement entered by and between Xi' An Xilan Natural Gas
Co., Ltd. and China Petroleum Co., Ltd., Changqing Branch, dated July 30,
2006.
|
|
10.25*
|
Natural
Gas Purchase Agreement entered by and between Ji Nan Yuhai Natural Gas
Co., Ltd. and Xi' An Xilan Natural Gas Co., Ltd. dated, February 28,
2008.
|
|
10.26*
|
Natural
Gas Supply Agreement between Jincheng Ming Shi Natural Gas Co., Ltd.,
Jinan Branch, and Xi' An Xilan Natural Gas Co., Ltd. dated, March 20,
2008
|
|
10.27*
|
Natural
Gas Purchase Agreement entered by and between Shaanxi Natural Gas Co.,
Ltd. and Xi' An Xilan Natural Gas Co., Ltd., dated July 17,
2008.
|
|
10.28*
|
Independent
Director Agreement, dated January 1, 2008, by and between China Natural
Gas., Inc. and Zhiqiang Wang.
|
|
10.29*
|
Independent
Director Agreement, dated July 1, 2008, by and between China Natural Gas.,
Inc. and Carl
Yeung.
|
10.30*
|
Independent
Director Agreement, dated August 5, 2008, by and between China Natural
Gas., Inc. and Lawrence W. Leighton.
|
|
10.31*
|
Employment
Agreement, dated October 10, 2008, by and between China Natural Gas., Inc.
and Richard Peidong Wu.
|
|
10.32*
|
Employment
Agreement, dated May 10, 2005, by and between China Natural Gas., Inc. and
Qinan Ji.
|
|
10.33
|
Equity
Ownership Transfer Agreement, dated October 2, 2008, by and between Xi'an
Xilan Natural Gas Co., Ltd., Zhihe Zhang and Lingjun Hu (incorporated by
reference to the Registrant’s Form 8-K filed on December 31,
2008).
|
|
14.1
|
Code
of Ethics adopted by the Company on June 14, 2006 (incorporated by
reference to the exhibits to Registrant’s Form 8-K filed on June 16,
2006).
|
|
21.1
|
List
of Subsidiaries. (incorporated by reference to the exhibits to
Registrant’s Form 10-KSB filed on April 17, 2007).
|
|
23.1
|
Written
consent of Moore Stephens Wurth Frazer and Torbet, LLP (incorporated by
reference to the exhibits to Registrant’s Form S-3/A filed on July 2,
2009).
|
|
23.2
|
Written
consent of Kabani & Company, Inc. (incorporated by reference to the
exhibits to Registrant’s Form S-3/A filed on July 2,
2009).
|
|
31.1*
|
Certification
of Principal Executive Officer pursuant to Rule 13a-14 and Rule 15d-14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
31.2*
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14 and Rule 15d 14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
32.1*
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Executive
Officer)
|
|
32.2*
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Financial
Officer)
|
|
*
Filed
herewith
|
CHINA
NATURAL GAS, INC.
|
|||
/s/
Qinan Ji
|
/s/
Veronica Chen
|
||
Name:
Qinan Ji
|
Name:
Veronica Chen
|
||
Title:
Chief Executive Officer
(Principal
Executive Officer)
|
Title:
Chief Financial Officer
(Principal
Financial and Accounting Officer)
|
/s/
Qinan Ji
|
President
and Chief
Executive
Officer and
Director
(Principal Executive Officer)
|
July
20, 2009
|
||
Qinan
Ji
|
||||
/s/
Zhiqiang Wang
|
Director
|
July
20, 2009
|
||
Zhiqiang
Wang
|
||||
/s/
Donald Yang
|
Director
|
July
20, 2009
|
||
Donald
Yang
|
||||
/s/
Veronica Chen
|
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
|
July
20, 2009
|
||
Veronica
Chen
|
||||
/s/
Carl Yeung
|
Director
|
July
20, 2009
|
||
Carl
Yeung
|
||||
/s/
Lawrence Leighton
|
Director
|
July
20, 2009
|
||
Lawrence
Leighton
|
Pages
|
||
Reports
of Independent Registered Public Accounting Firms
|
F-2
|
|
Consolidated
Balance Sheets as of December 31, 2008 and 2007
|
F-3
|
|
Consolidated
Statements of Income and Other Comprehensive income for the years ended
December 31, 2008 and 2007
|
F-4
|
|
Consolidated
Statements of Stockholders’ Equity
|
F-5
|
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2008 and
2007
|
F-6
|
|
Notes
to Consolidated Financial Statements
|
F-7
|
2008
|
2007
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
& cash equivalents
|
$
|
5,854,383
|
$
|
13,291,729
|
||||
Short-term
investments
|
-
|
238,554
|
||||||
Accounts
receivable
|
906,042
|
306,179
|
||||||
Other
receivable
|
60,784
|
292,320
|
||||||
Other
receivable - employee advances
|
332,263
|
257,500
|
||||||
Inventories
|
519,739
|
231,339
|
||||||
Advances
to suppliers
|
837,592
|
663,041
|
||||||
Prepaid
expense and other current assets
|
777,510
|
109,722
|
||||||
Loan
receivable
|
293,400
|
274,200
|
||||||
Total
current assets
|
9,581,713
|
15,664,584
|
||||||
PROPERTY
AND EQUIPMENT, net
|
76,028,272
|
32,291,995
|
||||||
CONSTRUCTION
IN PROGRESS
|
22,061,414
|
2,210,367
|
||||||
DEFERRED
FINANCING COSTS
|
1,746,830
|
-
|
||||||
OTHER
ASSETS
|
8,844,062
|
3,123,052
|
||||||
TOTAL
ASSETS
|
$
|
118,262,291
|
$
|
53,289,998
|
||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued liabilities
|
$
|
800,013
|
$
|
487,710
|
||||
Other
payables
|
124,151
|
55,979
|
||||||
Unearned
revenue
|
944,402
|
327,220
|
||||||
Accrued
interest
|
861,114
|
-
|
||||||
Taxes
payable
|
1,862,585
|
1,211,775
|
||||||
Total
current liabilities
|
4,592,265
|
2,082,684
|
||||||
LONG
TERM LIABILITIES:
|
||||||||
Notes
payable, net of $15,478,395 discount
|
24,521,605
|
-
|
||||||
Derivative
liabilities - warrants
|
17,500,000
|
-
|
||||||
Total
long term liabilities
|
42,021,605
|
-
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
|||||||
STOCKHOLDERS'
EQUITY:
|
||||||||
Preferred
stock, $0.0001 per share; 5,000,000 shares authorized; none
issued
|
-
|
-
|
||||||
Common
stock, $0.0001 per share; 45,000,000 shares authorized, 29,200,304
shares issued and outstanding at December 31, 2008 and
2007
|
2,920
|
2,920
|
||||||
Additional
paid-in capital
|
32,113,583
|
32,046,879
|
||||||
Cumulative
translation adjustment
|
8,661,060
|
3,477,025
|
||||||
Statutory
reserves
|
3,730,083
|
1,802,735
|
||||||
Retained
earnings
|
27,140,775
|
13,877,755
|
||||||
Total
stockholders' equity
|
71,648,421
|
51,207,314
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
118,262,291
|
$
|
53,289,998
|
Years Ended December 31,
|
||||||||
2008
|
2007
|
|||||||
Revenue
|
||||||||
Natural
gas revenue
|
$
|
55,746,893
|
$
|
28,278,033
|
||||
Gasoline
revenue
|
4,616,052
|
38,486
|
||||||
Installation
and other
|
7,357,714
|
7,075,534
|
||||||
Total
revenue
|
67,720,659
|
35,392,053
|
||||||
Cost
of revenue
|
||||||||
Natural
gas cost
|
27,234,508
|
14,838,997
|
||||||
Gasoline
cost
|
4,277,458
|
34,747
|
||||||
Installation
and other
|
3,469,671
|
3,151,331
|
||||||
Total cost of
revenue
|
34,981,637
|
18,025,075
|
||||||
Gross
profit
|
32,739,022
|
17,366,978
|
||||||
Operating
expenses
|
||||||||
Selling
expenses
|
7,651,948
|
3,451,161
|
||||||
General
and administrative expenses
|
4,024,882
|
2,837,768
|
||||||
Total operating
expenses
|
11,676,830
|
6,288,929
|
||||||
Income
from operations
|
21,062,192
|
11,078,049
|
||||||
Non-operating
income (expense):
|
||||||||
Interest
income
|
209,502
|
70,697
|
||||||
Interest
expense
|
(2,228,244
|
)
|
-
|
|||||
Other
income, net
|
111,859
|
31,976
|
||||||
Foreign
currency exchange loss
|
(397,299
|
)
|
(150,729
|
)
|
||||
Total non-operating
expense
|
(2,304,182
|
)
|
(48,056
|
)
|
||||
Income
before income tax
|
18,758,010
|
11,029,993
|
||||||
Provision
for income tax
|
3,567,642
|
1,913,923
|
||||||
Net
income
|
15,190,368
|
9,116,070
|
||||||
Other
comprehensive income
|
||||||||
Foreign
currency translation gain
|
5,184,035
|
2,637,573
|
||||||
Comprehensive
income
|
$
|
20,374,403
|
$
|
11,753,643
|
||||
Weighted
average shares outstanding
|
||||||||
Basic
|
29,200,304
|
26,200,679
|
||||||
Diluted
|
29,290,139
|
26,301,802
|
||||||
Earnings
per share
|
||||||||
Basic
|
$
|
0.52
|
$
|
0.35
|
||||
Diluted
|
$
|
0.52
|
$
|
0.35
|
Accumulative
|
Retained Earnings
|
Total
|
||||||||||||||||||||||||
Common Stock
|
Additional
|
Other Comprehensive
|
Statutory
|
Stockholders'
|
||||||||||||||||||||||
Shares
|
Amount
|
Paid-in Capital
|
Gain
|
Reserve
|
Unrestricted
|
Equity
|
||||||||||||||||||||
Balance
January 01, 2007
|
24,210,183
|
$
|
2,421
|
$
|
18,223,911
|
$ |
839,452
|
$
|
750,886
|
$
|
5,813,534
|
$
|
25,630,204
|
|||||||||||||
Shares
issued for cash, at $3.25
|
4,615,385
|
462
|
14,999,538
|
15,000,000
|
||||||||||||||||||||||
Offering
costs
|
(1,176,533
|
)
|
(1,176,533
|
)
|
||||||||||||||||||||||
Cashless
exercise of warrants
|
374,736
|
37
|
(37
|
)
|
-
|
|||||||||||||||||||||
Cumulative
translation adjustment
|
2,637,573
|
2,637,573
|
||||||||||||||||||||||||
Net
Income
|
9,116,070
|
9,116,070
|
||||||||||||||||||||||||
Transfer
to statutory reserve
|
1,051,849
|
(1,051,849
|
)
|
-
|
||||||||||||||||||||||
Balance
December 31, 2007
|
29,200,304
|
$
|
2,920
|
$
|
32,046,879
|
$ |
3,477,025
|
$
|
1,802,735
|
$
|
13,877,755
|
$
|
51,207,314
|
|||||||||||||
Options
issued for services
|
66,704
|
66,704
|
||||||||||||||||||||||||
Cumulative
translation adjustment
|
5,184,035
|
5,184,035
|
||||||||||||||||||||||||
Net
Income
|
15,190,368
|
15,190,368
|
||||||||||||||||||||||||
Transfer
to statutory reserve
|
1,927,348
|
(1,927,348
|
)
|
-
|
||||||||||||||||||||||
Balance
December 31, 2008
|
29,200,304
|
$
|
2,920
|
$
|
32,113,583
|
$ |
8,661,060
|
$
|
3,730,083
|
$
|
27,140,775
|
$
|
71,648,421
|
Year Ended December 31,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$
|
15,190,368
|
$
|
9,116,070
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
3,474,905
|
1,639,685
|
||||||
Loss
on disposal of building improvements and equipment
|
24,806
|
-
|
||||||
Amortization
of discount on senior notes
|
1,004,677
|
-
|
||||||
Amortization
of financing costs
|
227,989
|
-
|
||||||
Stock
based compensation
|
66,704
|
-
|
||||||
Change
in assets and liabilities:
|
||||||||
Accounts
receivable
|
(568,370
|
)
|
290,660
|
|||||
Other
receivable
|
247,349
|
36,929
|
||||||
Other
receivable - employee advances
|
(55,747
|
)
|
-
|
|||||
Inventories
|
(267,470
|
)
|
71,226
|
|||||
Advances
to suppliers
|
(125,896
|
)
|
245,514
|
|||||
Prepaid
expense and other current assets
|
(642,857
|
)
|
(11,113
|
)
|
||||
Accounts
payable and accrued liabilities
|
275,929
|
28,531
|
||||||
Other
payables
|
63,239
|
(208,669
|
)
|
|||||
Unearned
revenue
|
583,940
|
22,425
|
||||||
Accrued
interest
|
861,114
|
-
|
||||||
Taxes
payable
|
556,121
|
(754,817
|
)
|
|||||
Net
cash provided by operating activities
|
20,916,801
|
10,476,441
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase
of property and equipment
|
(43,225,673
|
)
|
(14,180,053
|
)
|
||||
Proceeds
from sales of equipment
|
194,891
|
-
|
||||||
Proceeds
from (purchases of) short term investments
|
250,821
|
(229,106
|
)
|
|||||
Additions
to construction in progress
|
(19,012,750
|
)
|
(519,309
|
)
|
||||
Prepayment
on long term assets
|
(5,729,833
|
)
|
(1,914,343
|
)
|
||||
Payment
for intangible assets
|
(53,826
|
)
|
-
|
|||||
Payment
for land use rights
|
(30,354
|
)
|
(42,529
|
)
|
||||
Net
cash used in investing activities
|
(67,606,724
|
)
|
(16,885,340
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Stock
issued for cash
|
-
|
15,000,000
|
||||||
Proceeds
from senior notes
|
40,000,000
|
-
|
||||||
Payment
for offering costs
|
(2,122,509
|
)
|
(1,176,533
|
)
|
||||
Net
cash provided by financing activities
|
37,877,491
|
13,823,467
|
||||||
Effect
of exchange rate changes on cash and cash equivalents
|
1,375,086
|
582,948
|
||||||
NET
(DECREASE) INCREASE IN CASH & CASH EQUIVALENTS
|
(7,437,346
|
)
|
7,997,516
|
|||||
CASH
& CASH EQUIVALENTS, BEGINNING OF YEAR
|
13,291,729
|
5,294,213
|
||||||
CASH
& CASH EQUIVALENTS, END OF YEAR
|
$
|
5,854,383
|
$
|
13,291,729
|
||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Interest
paid, net of capitalized interest
|
$
|
902,777
|
$
|
-
|
||||
Income
taxes paid
|
$
|
2,998,627
|
$
|
2,387,487
|
||||
Non-cash
transactions for investing and financing activities:
|
||||||||
Construction
in progress transferred to property and equipment
|
$
|
823,464
|
$
|
-
|
||||
Prepayment
on long term assets transferred to property and
equipment
|
$
|
405,630
|
$
|
-
|
a.
|
Xian
Xilan Natural Gas holds the licenses and approvals necessary to operate
its natural gas business in China.
|
b.
|
XNGE
provides exclusive technology consulting and other general business
operation services to Xian Xilan Natural Gas in return for a consulting
services fee which is equal to Xian Xilan Natural Gas’s
revenue.
|
c.
|
Xian
Xilan Natural Gas’s shareholders have pledged their equity interests in
Xian Xilan Natural Gas to the
Company.
|
d.
|
Irrevocably
granted the Company an exclusive option to purchase, to the extent
permitted under PRC law, all or part of the equity interests in Xian Xilan
Natural Gas and agreed to entrust all the rights to exercise their voting
power to the person appointed by the
Company.
|
December
31,
2008
|
December
31,
2007
|
|||||||
Materials
and supplies
|
$
|
318,069
|
$
|
109,333
|
||||
Natural
gas and gasoline
|
201,670
|
122,006
|
||||||
$
|
519,739
|
$
|
231,339
|
December
31,
2008
|
December
31,
2007
|
|||||||
Shanxi
Yuojin Mining Company, due on November 26, 2008, extended to November 30,
2009, annual interest at 6.57%
|
$
|
293,400
|
$
|
274,200
|
Office
equipment
|
5
years
|
Operating
equipment
|
5-20
years
|
Vehicles
|
5
years
|
Buildings
and improvements
|
5-30
years
|
December
31,
2008
|
December
31,
2007
|
|||||||
Office
equipment
|
$
|
412,490
|
$
|
163,432
|
||||
Operating
equipment
|
59,473,283
|
22,413,270
|
||||||
Vehicles
|
2,414,756
|
1,484,892
|
||||||
Buildings
and improvements
|
21,190,599
|
11,943,006
|
||||||
Total
property and equipment
|
83,491,128
|
36,004,600
|
||||||
Less
accumulated depreciation
|
(7,462,856
|
)
|
(3,712,605
|
)
|
||||
Property
and equipment, net
|
$
|
76,028,272
|
$
|
32,291,995
|
·
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets.
|
·
|
Level
2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial
instrument.
|
·
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value measurement.
|
Carrying
Value
at
|
Fair
Value Measurement at December
31,
2008
|
|||||||||||||||
December
31,
2008
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||||
Senior
notes
|
$
|
24,521,605
|
-
|
$
|
40,047,843
|
-
|
||||||||||
Derivative
liability - warrants
|
17,500,000
|
-
|
5,282,256
|
-
|
||||||||||||
Total
liability measured at fair value
|
$
|
42,021,605
|
-
|
$
|
45,330,099
|
-
|
For
the years ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Tax
provision (credit) at statutory rate
|
34
|
%
|
34
|
%
|
||||
Foreign
tax rate difference
|
(9
|
)%
|
(1
|
)%
|
||||
Effect
of favorable tax rate
|
(6
|
)%
|
(15
|
)%
|
||||
Effective
rate of income tax
|
19
|
%
|
18
|
%
|
Valuation
allowance
|
For
the year ended December 31,
|
|||||||
2008
|
2007
|
|||||||
Balance
of January 01,
|
$
|
322,614
|
$
|
-
|
||||
Increase
|
825,951
|
322,614
|
||||||
Balance
as of December 31,
|
$
|
1,148,565
|
$
|
322,614
|
December
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Prepaid
rent – natural gas stations
|
$
|
272,635
|
$
|
225,924
|
||||
Prepayment
for acquiring land use right
|
1,060,675
|
993,975
|
||||||
Advances
on purchasing equipment and construction in progress
|
6,427,974
|
1,501,443
|
||||||
Refundable
security deposits
|
981,083
|
356,460
|
||||||
Others
|
101,695
|
45,250
|
||||||
Total
|
$
|
8,844,062
|
$
|
3,123,052
|
·
|
An
indenture for the 5.00% Guaranteed Senior Notes due
2014;
|
|
·
|
An
investor rights agreement;
|
|
·
|
A
registration rights agreement covering the shares of common stock issuable
upon exercise of the warrants;
|
|
·
|
An
information rights agreement that grants to the Investor, subject to
applicable law, the right to receive certain information regarding the
Company, and
|
|
·
|
A
share-pledge agreement whereby the Company granted to the Collateral Agent
(on behalf of the holders of the Senior Notes) a pledge on 65% of the
Company’s equity interest in Shaanxi Xilan Natural Gas Equipment Co.,
Ltd., a PRC corporation and wholly-owned subsidiary of the
Company.
|
|
·
|
An
account pledge and security agreement whereby the Company granted to the
Collateral Agent a security interest in the account where the proceeds
from the Senior Notes are
deposited.
|
Date
|
Prepayment
Percentage
|
|||
July
30, 2011
|
8.3333
|
%
|
||
January
30, 2012
|
8.3333
|
%
|
||
July
30, 2012
|
16.6667
|
%
|
||
January
30, 2013
|
16.6667
|
%
|
||
July
30, 2013
|
25.0000
|
%
|
Year
|
Principal
|
|||
2009
|
43,200,000
|
|||
2010
|
42,400,000
|
|||
2011
|
41,600,000
|
|||
2012
|
40,800,000
|
|||
2013
and thereafter
|
40,000,000
|
Warrants
Outstanding
|
Weighted
Average
Exercise
Price
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding,
January 01, 2007
|
1,140,286
|
$
|
3.60
|
-
|
||||||||
Granted
|
767,308
|
$
|
7.79
|
-
|
||||||||
Forfeited
|
-
|
-
|
-
|
|||||||||
Exercised
|
(819,110
|
)
|
$
|
3.60
|
-
|
|||||||
Outstanding,
December 31, 2007
|
1,088,484
|
$
|
6.55
|
$
|
376,977
|
|||||||
Granted
|
2,900,000
|
$
|
7.37
|
-
|
||||||||
Forfeited
|
-
|
-
|
-
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Outstanding,
December 31, 2008
|
3,988,484
|
$
|
7.14
|
-
|
Outstanding
Warrants
|
Exercisable
Warrants
|
||||||||||||||||
Exercise
Price
|
Number
|
Average
Remaining
Contractual
Life
|
Average
Exercise
Price
|
Number
|
|||||||||||||
$ |
3.60
|
321,176
|
0.03
|
$
|
3.60
|
321,176
|
|||||||||||
$ |
7.37
|
2,900,000
|
6.08
|
$
|
7.37
|
2,900,000
|
|||||||||||
$ |
7.79
|
767,308
|
3.59
|
$
|
7.79
|
767,308
|
|||||||||||
$ |
7.14
|
3,988,484
|
3.00
|
$
|
7.14
|
3,988,484
|
i.
|
Making
up cumulative prior years’ losses, if
any;
|
ii.
|
Allocations
to the “Statutory surplus reserve” of at least 10% of income after tax, as
determined under PRC accounting rules and regulations, until the fund
amounts to 50% of the Company's registered
capital;
|
iii.
|
Allocations
to the discretionary surplus reserve, if approved in the shareholders’
general meeting.
|
For
the years ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Basic earning per share
|
||||||||
Net
income
|
$
|
15,190,368
|
$
|
9,116,070
|
||||
Weighted
shares outstanding-Basic
|
29,200,304
|
26,200,679
|
||||||
Earnings
per share-Basic
|
$
|
0.52
|
$
|
0.35
|
||||
Diluted
earning per share
|
||||||||
Net
income
|
$
|
15,190,368
|
$
|
9,116,070
|
||||
Weighted
shares outstanding-Basic
|
29,200,304
|
26,200,679
|
||||||
Effect
of diluted securities-Warrants
|
89,835
|
101,123
|
||||||
Weighted
shares outstanding-Diluted
|
29,290,139
|
26,301,802
|
||||||
Earnings
per share –Diluted
|
$
|
0.52
|
$
|
0.35
|
For
the years ended December
31,
|
||||||||
2008
|
2007
|
|||||||
Numbers
of natural gas vendors
|
4
|
3
|
||||||
Percentage
of total natural gas purchases
|
96.0
|
%
|
88.4
|
%
|
Year
ending December 31, 2009
|
$
|
1,213,744
|
||
Year
ending December 31, 2010
|
1,208,556
|
|||
Year
ending December 31, 2011
|
1,204,212
|
|||
Year
ending December 31, 2012
|
1,131,931
|
|||
Year
ending December 31, 2013
|
1,052,520
|
|||
Thereafter
|
6,936,959
|
|||
Total
|
$
|
12,747,922
|
For
the years ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Basic earning per share
|
||||||||
Net
income
|
$
|
15,190,368
|
$
|
9,116,070
|
||||
Weighted
shares outstanding-Basic
|
14,600,152
|
13,100,339
|
||||||
Earnings
per share-Basic
|
$
|
1.04
|
$
|
0.70
|
||||
Diluted
earning per share
|
||||||||
Weighted
shares outstanding-Diluted
|
14,645,069
|
13,150,901
|
||||||
Earnings
per share-Diluted
|
$
|
1.04
|
$
|
0.69
|
Pages
|
||
Reports
of Independent Registered Public Accounting Firms
|
F-1
|
|
Consolidated
Balance Sheets as of December 31, 2007 and 2006
|
F-3
|
|
Consolidated
Statements of Income and Other Comprehensive income for the years ended
December 31, 2007 and 2006
|
F-4
|
|
Consolidated
Statements of Stockholders’ Equity for the years ended December 31, 2007
and 2006
|
F-5
|
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2007 and
2006
|
F-6
|
|
Notes
to Consolidated Financial Statements as of December 31,
2007
|
F-7 –
F-22
|
2007
|
2006
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
& cash equivalents
|
$ | 13,291,729 | $ | 5,294,213 | ||||
Short-term
investments
|
238,554 | - | ||||||
Accounts
receivable
|
306,179 | 569,037 | ||||||
Other
receivable
|
824,020 | 711,279 | ||||||
Inventories
|
231,339 | 285,537 | ||||||
Advances
|
663,041 | 960,681 | ||||||
Prepaid
expense and other current assets
|
109,722 | 304,620 | ||||||
Total
current assets
|
15,664,584 | 8,125,367 | ||||||
PROPERTY
AND EQUIPMENT, net
|
32,291,995 | 17,193,728 | ||||||
CONSTRUCTION
IN PROGRESS
|
2,210,367 | 2,343,499 | ||||||
OTHER
ASSETS
|
3,123,052 | 803,757 | ||||||
TOTAL ASSETS
|
$ | 53,289,998 | $ | 28,466,351 | ||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 487,710 | $ | 406,212 | ||||
Other
payables
|
55,979 | 279,236 | ||||||
Unearned
revenue
|
327,220 | 284,011 | ||||||
Taxes
Payable
|
1,211,775 | 1,866,688 | ||||||
Total
current liabilities
|
2,082,684 | 2,836,147 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
- | - | ||||||
STOCKHOLDERS'
EQUITY:
|
||||||||
Preferred
stock, $0.0001 per share; authorized 5,000,000 shares; none
issued
|
- | - | ||||||
Common
stock, $0.0001 per share; 45,000,000 authorized shares 29,200,304 and
24,210,183 shares issued and outstanding at December 31, 2007 and 2006,
respectively
|
2,920 | 2,421 | ||||||
Additional
paid-in capital
|
32,046,879 | 18,223,911 | ||||||
Cumulative
translation adjustment
|
3,477,025 | 839,452 | ||||||
Statutory
reserves
|
1,802,735 | 750,886 | ||||||
Retained
earnings
|
13,877,755 | 5,813,534 | ||||||
Total
stockholders' equity
|
51,207,314 | 25,630,204 | ||||||
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY
|
$ | 53,289,998 | $ | 28,466,351 |
Years Ended December 31,
|
||||||||
2007
|
2006
|
|||||||
Revenue
|
||||||||
Natural
gas revenue
|
$ | 28,278,033 | $ | 13,713,145 | ||||
Installation
and other
|
7,114,020 | 5,115,645 | ||||||
Total
revenue
|
35,392,053 | 18,828,790 | ||||||
Cost
of revenue
|
||||||||
Natural
gas cost
|
14,838,997 | 7,663,060 | ||||||
Installation
and other
|
3,186,078 | 2,054,940 | ||||||
Total
cost of revenue
|
18,025,075 | 9,718,000 | ||||||
Gross
profit
|
17,366,978 | 9,110,790 | ||||||
Operating
expenses
|
||||||||
Selling
expenses
|
3,451,161 | 1,308,464 | ||||||
General
and administrative expenses
|
2,837,768 | 1,287,735 | ||||||
Total
operating expenses
|
6,288,929 | 2,596,199 | ||||||
Income
from operations
|
11,078,049 | 6,514,591 | ||||||
Non-operating
income (expense):
|
||||||||
Interest
income
|
70,697 | 41,109 | ||||||
Other
income
|
39,076 | - | ||||||
Other
expense
|
(7,100 | ) | (79,021 | ) | ||||
Foreign
exchange loss
|
(150,729 | ) | - | |||||
Total
non-operating expense
|
(48,056 | ) | (37,912 | ) | ||||
Income
before income tax
|
11,029,993 | 6,476,679 | ||||||
Provision
for income tax
|
1,913,923 | 1,025,584 | ||||||
Net
income
|
9,116,070 | 5,451,095 | ||||||
Other
comprehensive income
|
||||||||
Foreign
currency translation gain
|
2,637,573 | 610,705 | ||||||
Comprehensive
Income
|
$ | 11,753,643 | $ | 6,061,800 | ||||
Weighted
average shares outstanding
|
||||||||
Basic
|
26,200,679 | 23,872,936 | ||||||
Diluted
|
26,301,802 | 23,872,936 | ||||||
Earnings
per share
|
||||||||
Basic
|
$ | 0.35 | $ | 0.23 | ||||
Diluted
|
$ | 0.35 | $ | 0.23 |
Common
Stock
|
Additional
|
Accumulative
Other
|
Total
|
|||||||||||||||||||||||||
Shares
|
Amount
|
Paid
in
Capital
|
Comprehensive
Gain
|
Statutory
Reserve
|
Retained
Earnings
|
Stockholders'
Equity
|
||||||||||||||||||||||
Balance
December 31, 2005
|
20,204,088 | $ | 2,020 | $ | 8,331,458 | $ | 228,747 | $ | 169,722 | $ | 943,603 | $ | 9,675,550 | |||||||||||||||
Shares
issued for cash, at $2.80
|
3,714,428 | 371 | 10,399,629 | 10,400,000 | ||||||||||||||||||||||||
Offering
costs
|
(1,557,147 | ) | (1,557,147 | ) | ||||||||||||||||||||||||
Cashless
exercise of warrants
|
291,667 | 30 | 1,049,971 | 1,050,001 | ||||||||||||||||||||||||
Cumulative
translation adjustment
|
610,705 | 610,705 | ||||||||||||||||||||||||||
Net
Income
|
5,451,095 | 5,451,095 | ||||||||||||||||||||||||||
Transfer
to statutory reserve
|
581,164 | (581,164 | ) | - | ||||||||||||||||||||||||
Balance
December 31, 2006
|
24,210,183 | $ | 2,421 | $ | 18,223,911 | $ | 839,452 | $ | 750,886 | $ | 5,813,534 | $ | 25,630,204 | |||||||||||||||
Shares
issued for cash, at $3.25
|
4,615,385 | 462 | 14,999,538 | 15,000,000 | ||||||||||||||||||||||||
Offering
costs
|
(1,176,533 | ) | (1,176,533 | ) | ||||||||||||||||||||||||
Cashless exercise
of warrants
|
374,736 | 37 | (37 | ) | - | |||||||||||||||||||||||
Cumulative
translation adjustment
|
2,637,573 | 2,637,573 | ||||||||||||||||||||||||||
Net
Income
|
9,116,070 | 9,116,070 | ||||||||||||||||||||||||||
Transfer
to statutory reserve
|
1,051,849 | (1,051,849 | ) | - | ||||||||||||||||||||||||
Balance
December 31, 2007
|
29,200,304 | $ | 2,920 | $ | 32,046,879 | $ | 3,477,025 | $ | 1,802,735 | $ | 13,877,755 | $ | 51,207,314 |
Years
Ended December 31,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 9,116,070 | $ | 5,451,095 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
1,639,685 | 731,723 | ||||||
Change
in assets and liabilities:
|
||||||||
Accounts
receivable
|
290,660 | (550,831 | ) | |||||
Other
receivable
|
36,929 | (636,262 | ) | |||||
Inventory
|
71,226 | (233,582 | ) | |||||
Advances
|
245,514 | (1,611,967 | ) | |||||
Prepaid
expense and other current assets
|
(11,113 | ) | (282,103 | ) | ||||
Accounts
payable
|
(130,228 | ) | 201,661 | |||||
Accrued
expense
|
158,759 | - | ||||||
Other
payables
|
(208,669 | ) | 1,352,866 | |||||
Unearned
revenue
|
22,425 | (28,882 | ) | |||||
Taxes
payable
|
(754,817 | ) | (8,194 | ) | ||||
Net
cash provided by operating activities
|
10,476,441 | 4,385,524 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Purchase
of property and equipment
|
(14,180,053 | ) | (9,192,482 | ) | ||||
Purchase
short term investments
|
(229,106 | ) | - | |||||
Additions
to construction in progress
|
(519,309 | ) | (545,987 | ) | ||||
Prepayment
on long term assets
|
(1,914,343 | ) | - | |||||
Payment
for land use rights
|
(42,529 | ) | - | |||||
Net
cash used in investing activities
|
(16,885,340 | ) | (9,738,469 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Stock
issued for cash
|
15,000,000 | 10,400,000 | ||||||
Proceeds
from exercise of warrants
|
- | 1,050,001 | ||||||
Payment
for offering costs
|
(1,176,533 | ) | (1,557,147 | ) | ||||
Net
cash provided by financing activities
|
13,823,467 | 9,892,854 | ||||||
Effect
of exchange rate changes on cash and cash equivalents
|
582,948 | 78,680 | ||||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
7,997,516 | 4,618,589 | ||||||
CASH
& CASH EQUIVALENTS, BEGINNING OF YEAR
|
5,294,213 | 675,624 | ||||||
CASH
& CASH EQUIVALENTS, END OF YEAR
|
$ | 13,291,729 | $ | 5,294,213 | ||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Interest
paid
|
$ | - | $ | - | ||||
Income
taxes paid
|
$ | 2,387,487 | $ | - |
|
a.
|
Xian Xilan Natural Gas holds the
licenses and approvals necessary to operate its natural gas business in
China.
|
|
b.
|
Xilan Equipment provides
exclusive technology consulting and other general business operation
services to Xian Xilan Natural Gas in return for a consulting services fee
which is equal to Xian Xilan Natural Gas’s
revenue.
|
|
c.
|
Xian Xilan Natural Gas’s
shareholders have pledged their equity interests in Xian Xilan Natural Gas
to the Company.
|
|
d.
|
Irrevocably granted the Company
an exclusive option to purchase, to the extent permitted under PRC law,
all or part of the equity interests in Xian Xilan Natural Gas and agreed
to entrust all the rights to exercise their voting power to the person
appointed by the Company.
|
2007
|
2006
|
|||||||
Materials
and supplies
|
$ | 109,333 | $ | 283,997 | ||||
Natural
gas and gasoline
|
122,006 | 1,540 | ||||||
$ | 231,339 | $ | 285,537 |
Office
equipment
|
5
years
|
Operating
equipment
|
5-20
years
|
Vehicles
|
5
years
|
Buildings
|
30
years
|
2007
|
2006
|
|||||||
Office
equipment
|
$ | 163,432 | $ | 73,636 | ||||
Operating
equipment
|
22,413,270 | 13,219,979 | ||||||
Vehicles
|
1,484,892 | 1,210,552 | ||||||
Buildings
|
11,943,006 | 4,559,003 | ||||||
36,004,600 | 19,063,170 | |||||||
Less
accumulated depreciation
|
(3,712,605 | ) | (1,869,442 | ) | ||||
$ | 32,291,995 | $ | 17,193,728 |
For
the Years
Ended
December 31,
|
||||||||
2007
|
2006
|
|||||||
Tax
provision (credit) at statutory rate
|
34 | % | 34 | % | ||||
Foreign
tax rate difference
|
(1 | )% | (1 | )% | ||||
Effect
of favorable tax rate
|
(15 | )% | (14 | )% | ||||
18 | % | 19 | % |
2007
|
2006
|
|||||||
Prepaid
rent – natural gas stations
|
$ | 225,924 | $ | - | ||||
Prepayment
for acquiring land use right
|
993,975 | 128,200 | ||||||
Advances
on purchasing equipment/construction in progress
|
1,501,443 | 341,333 | ||||||
Refundable
security deposits
|
356,460 | 333,320 | ||||||
Others
|
45,250 | 904 | ||||||
Total
|
$ | 3,123,052 | $ | 803,757 |
Warrants
Outstanding
|
Weighted
Average
Exercise
Price
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding,
December 31, 2005
|
- | - | - | |||||||||
Granted
|
1,431,953 | $ | 3.60 | - | ||||||||
Forfeited
|
- | - | - | |||||||||
Exercised
|
(291,667 | ) | $ | 3.60 | - | |||||||
Outstanding,
December 31, 2006
|
1,140,286 | $ | 3.60 | - | ||||||||
Granted
|
767,308 | $ | 7.79 | - | ||||||||
Forfeited
|
- | - | - | |||||||||
Exercised
|
(819,110 | ) | $ | 3.60 | - | |||||||
Outstanding,
December 31, 2007
|
1,088,484 | $ | 6.55 | $ | 376,977 |
Outstanding
warrants
|
Exercisable
Warrants
|
|||||||||
Exercise
Price
|
Number
|
Average
Remaining
Contractual
Life
|
Average
Exercise
Price
|
Number
|
||||||
$3.60
|
321,176
|
1.03
|
$
|
3.60
|
321,176
|
|||||
$7.79
|
767,308
|
4.59
|
$
|
7.79
|
767,308
|
|||||
$6.55
|
1,088,484
|
3.54
|
$
|
6.55
|
1,088,484
|
|
i.
|
Making up cumulative prior years’
losses, if any;
|
|
ii.
|
Allocations to the “Statutory
surplus reserve” of at least 10% of income after tax, as determined under
PRC accounting rules and regulations, until the fund amounts to 50% of the
Company's registered
capital;
|
iii.
|
Allocations of 5-10% of income
after tax, as determined under PRC accounting rules and regulations, to
the Company's “Statutory common welfare fund”, which is established for
the purpose of providing employee facilities and other collective benefits
to the Company's employees;
and
|
iv.
|
Allocations to the discretionary
surplus reserve, if approved in the shareholders’ general
meeting.
|
Year
Ended December 31,
|
||||||||
2007
|
2006
|
|||||||
Basic earning
per share
|
||||||||
Net
income
|
$ | 9,116,070 | $ | 5,451,095 | ||||
Weighted
shares outstanding-Basic
|
26,200,679 | 23,872,936 | ||||||
Earnings
per share-Basic
|
$ | 0.35 | $ | 0.23 | ||||
Diluted
earning per share
|
||||||||
Net
income
|
$ | 9,116,070 | $ | 5,451,095 | ||||
Weighted
shares outstanding-Basic
|
26,200,679 | 23,872,936 | ||||||
Effect
of diluted securities-Warrants
|
101,123 | - | ||||||
Weighted
shares outstanding-Diluted
|
26,301,802 | 23,872,936 | ||||||
Earnings
per share -Diluted
|
$ | 0.35 | $ | 0.23 |
Year
ended December 31, 2008
|
$
|
529,921
|
||
Year
ended December 31, 2009
|
532,236
|
|||
Year
ended December 31, 2010
|
534,621
|
|||
Year
ended December 31, 2011
|
531,874
|
|||
Year
ended December 31, 2012
|
477,156
|
|||
Thereafter
|
2,665,256
|
|||
Total
|
$
|
5,271,064
|