Name of Beneficial Owner
|
Amount of
Beneficial
Ownership
|
Percentage of
Class
|
||||||
Excelvantage
Group Limited
|
12,000,000 | 60.12 | % | |||||
Total
|
12,000,000 | 60.12 | % |
|
|
Amount and Nature of Beneficial Ownership (1)
|
||||||||
Title of
Class
|
Name and Address of Beneficial Owner
|
Number
of Shares (2)
|
Percent of
Voting Stock (3)
|
|||||||
Common
|
Excelvantage
Group Limited (4)
|
12,000,000
|
60.12
|
%
|
||||||
Common
|
Tim
Ho Man
|
12,000,000
|
60.12
|
%
|
|
(1)
|
On
January 26, 2010 there were 19,961,000 shares of our Common Stock
outstanding. Each person named above has sole investment and voting power
with respect to all shares of the Common Stock shown as beneficially owned
by the person, except as otherwise indicated
below.
|
|
(2)
|
Under
applicable rules promulgated by the U. S. Securities and Exchange
Commission pursuant to the Securities Exchange Act of 1934, as amended, a
person is deemed the “beneficial owner” of a security with regard to which
the person, directly or indirectly, has or shares (a) the voting power,
which includes the power to vote or direct the voting of the security, or
(b) the investment power, which includes the power to dispose or direct
the disposition of the security, in each case irrespective of the person’s
economic interest in the security. Under these SEC rules, a person is
deemed to beneficially own securities which the person has the right to
acquire within 60 days through (x) the exercise of any option or warrant
or (y) the conversion of another
security.
|
|
(3)
|
In
determining the percent of our Common Stock owned by a person (a) the
numerator is the number of shares of our Common Stock beneficially owned
by the person, including shares the beneficial ownership of which may be
acquired within 60 days upon the exercise of options or warrants or
conversion of convertible securities, and (b) the denominator is the total
of (i) the 19,961,000 shares of our Common Stock outstanding on January
26, 2010 and (ii) any shares of our Common Stock which the person has the
right to acquire within 60 days upon the exercise of options or warrants
or conversion of convertible securities. Neither the numerator nor the
denominator includes shares which may be issued upon the exercise of any
other options or warrants or the conversion of any other convertible
securities.
|
|
(4)
|
In
connection with the Financing, Excelvantage Group Limited
(“Excelvantage”), our majority stockholder, entered into a Shareholder
Pledge Agreement with the investors as of January 21, 2010 in order to
induce the investors to purchase the Notes and Warrants. Under
the terms of the pledge agreement, Excelvantage granted a security
interest in 2,800,000 shares of Common Stock to the
investors. The pledged shares are to be returned to
Excelvantage upon repayment or conversion of the Notes to Common
Stock.
|
|
·
|
the date the Registrable
Securities may first be sold under Rule 144;
and
|
|
·
|
the date that any of the
Registrable Securities are registered in a Registration
Statement.
|
|
·
|
the
then-existing Conversion Price; and
|
|
·
|
90%
of the average of the volume weighted average prices for each of the
preceding ten complete consecutive trading
days.
|
|
·
|
failure
of the Company to file or maintain a Registration Statement under which
the Holders may sell any securities issuable or exercisable under the
Financing;
|
|
·
|
suspension
from trading of the Common Stock;
|
|
·
|
failure
by the Company to convert the Notes into Conversion Shares within five
days of the conversion date;
|
|
·
|
failure
by the Company to pay interest or other amounts due on the
Notes;
|
|
·
|
failure
to remove any restrictive legend on the certificates of the Conversion
Shares; and
|
|
·
|
suspension
from trading or failure of the Common Stock to be listed on a national
securities exchange for a period of five (5) consecutive trading days or
for more than an aggregate of ten (10) trading days in any 365-day
period).
|
|
·
|
the date the Registrable
Securities may first be sold under Rule 144;
and
|
|
·
|
the date that any of the
Registrable Securities are registered in a Registration
Statement.
|
|
·
|
the then-existing Exercise Price;
and
|
|
·
|
110%
of the average of the volume weighted average prices for each of the
preceding ten (10) complete consecutive trading
days.
|
PAGE
F-1
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
PAGES
F-2-3
|
CONSOLIDATED
BALANCE SHEETS AS OF DECEMBER 31, 2008 AND 2007
|
PAGES
F-4-5
|
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME FOR THE YEARS ENDEDDECEMBER
31, 2008 AND 2007
|
PAGE
F-6
|
CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY FOR THE YEARS ENDED DECEMBER
31, 2008 AND 2007
|
PAGES
F-7-8
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2008 AND
2007
|
PAGES
F-9-24
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2008
AND 2007
|
|
December 31,
|
December 31,
|
||||||
2008
|
2007
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$
|
141,380
|
$
|
1,149,140
|
||||
Restricted
cash
|
12,550,685
|
1,367,222
|
||||||
Accounts
receivable, net of allowance for doubtful accounts of $7,123 and $3,701 as
of December 31, 2008 and December 31, 2007, respectively
|
7,715,081
|
11,401,367
|
||||||
Inventories
|
3,207,571
|
3,293,529
|
||||||
Notes
receivable
|
13,235,961
|
47,853
|
||||||
Other
receivables
|
289,315
|
416,454
|
||||||
Prepayments
and prepaid expenses
|
60,017
|
17,774
|
||||||
Due
from employees
|
19,805
|
9,932
|
||||||
Discontinued
operation
|
-
|
15,000,567
|
||||||
Total
Current Assets
|
37,219,815
|
32,703,838
|
||||||
LONG-TERM
ASSETS
|
||||||||
Plant
and equipment, net
|
20,832,549
|
10,427,176
|
||||||
Land
use rights, net
|
9,368,403
|
385,539
|
||||||
Construction
in progress
|
1,913,456
|
1,321,832
|
||||||
Deposit
for acquisition
|
-
|
12,270,859
|
||||||
Deferred
taxes
|
265,243
|
108,495
|
||||||
Discontinued
operation
|
-
|
506,526
|
||||||
Total
Long-Term Assets
|
32,379,651
|
25,020,427
|
||||||
TOTAL
ASSETS
|
$
|
69,599,466
|
$
|
57,724,265
|
|
December 31,
|
December 31,
|
||||||
2008
|
2007
|
|||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$
|
9,371,105
|
$
|
6,333,057
|
||||
Other
payables and accrued expenses
|
1,151,245
|
378,675
|
||||||
Short-term
bank loans
|
26,115,375
|
20,869,862
|
||||||
Customer
deposits
|
676,548
|
483,320
|
||||||
Notes
payable
|
13,081,026
|
1,476,600
|
||||||
Due
to employees
|
10,502
|
310
|
||||||
Due
to related party
|
623,767
|
-
|
||||||
Deferred
taxes
|
139,500
|
-
|
||||||
Discontinued
operation
|
-
|
15,138,249
|
||||||
Total
Current Liabilities
|
51,169,068
|
44,680,073
|
||||||
LONG-TERM
LIABILITIES
|
||||||||
Discontinued
operation
|
-
|
2,651
|
||||||
Total
Long-Term Liabilities
|
-
|
2,651
|
||||||
TOTAL
LIABILITIES
|
51,169,068
|
44,682,724
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Common
stock, $0.001 par value; 100,000,000 shares authorized; 19,961,000 and
19,961,000 shares issued and outstanding at December 31, 2008 and December
31, 2007, respectively
|
19,961
|
19,961
|
||||||
Additional
paid-in capital
|
7,138,105
|
7,138,105
|
||||||
Retained
earnings (the restricted portion is $534,040 and $0 at December 31, 2008
and December 31, 2007, respectively)
|
10,047,198
|
5,125,120
|
||||||
Accumulated
other comprehensive income
|
1,225,134
|
758,355
|
||||||
TOTAL
STOCKHOLDERS’ EQUITY
|
18,430,398
|
13,041,541
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
69,599,466
|
$
|
57,724,265
|
2008
|
2007
|
|||||||
REVENUES,
NET
|
$
|
40,513,788
|
$
|
33,434,662
|
||||
COST
OF GOODS SOLD
|
30,919,868
|
26,244,696
|
||||||
GROSS
PROFIT
|
9,593,920
|
7,189,966
|
||||||
Research
and development
|
839,989
|
108,399
|
||||||
Selling
and marketing
|
477,413
|
730,609
|
||||||
General
and administrative
|
1,836,394
|
936,224
|
||||||
INCOME
FROM CONTINUING OPERATIONS
|
6,440,124
|
5,414,734
|
||||||
Interest
expense, net
|
(2,017,323
|
)
|
(1,115,132
|
)
|
||||
Government
grants
|
64,595
|
-
|
||||||
Forfeiture
of customer deposits
|
6,186
|
505,207
|
||||||
Forgiveness
of debt
|
10,049
|
161,834
|
||||||
Other,
net
|
100,331
|
143
|
||||||
INCOME
FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
4,603,962
|
4,966,786
|
||||||
INCOME
TAX (EXPENSE) BENEFIT
|
(9,605
|
)
|
391,760
|
|||||
INCOME
FROM CONTINUING OPERATIONS
|
4,594,357
|
5,358,546
|
||||||
DISCONTINUED
OPERATION
|
||||||||
Loss
from discontinued operation
|
(33,398
|
)
|
(329,450
|
)
|
||||
Gain
from disposition of discontinued operation
|
361,119
|
-
|
||||||
NET
GAIN (LOSS) FROM DISCONTINUED OPERATION
|
327,721
|
(329,450
|
)
|
|||||
NET
INCOME
|
4,922,078
|
5,029,096
|
||||||
OTHER
COMPREHENSIVE INCOME
|
||||||||
Foreign
currency translation
|
466,779
|
443,810
|
2008
|
2007
|
|||||||
COMPREHENSIVE
INCOME
|
$
|
5,388,857
|
$
|
5,472,906
|
||||
WEIGHTED
AVERAGE SHARES OUTSTANDING BASIC AND DILUTED
|
19,961,000
|
16,056,838
|
||||||
INCOME
PER SHARE FROM CONTINUING OPERATIONS, BASIC AND DILUTED
|
$
|
0.23
|
$
|
0.33
|
||||
INCOME
(LOSS) PER SHARE FROM NET GAIN (LOSS) FROM DISCONTINUED OPERATION, BASIC
AND DILUTED
|
$
|
0.02
|
$
|
(0.02
|
)
|
|||
NET
INCOME PER SHARE, BASIC AND DILUTED
|
$
|
0.25
|
$
|
0.31
|
Common Stock
|
Additional Paid-
|
Retained
|
Accumulated
Other
Comprehensive
|
|||||||||||||||||||||
Shares
|
Par Value
|
in Capital
|
Earnings
|
Income
|
Total
|
|||||||||||||||||||
BALANCE AT JANUARY 1, 2007
|
12,000,000
|
$
|
12,000
|
$
|
7,154,193
|
$
|
96,024
|
$
|
392,463
|
$
|
7,654,680
|
|||||||||||||
Recapitalization
|
7,961,000
|
7,961
|
(16,088
|
)
|
-
|
-
|
(8,127
|
)
|
||||||||||||||||
Foreign
currency translation gain
|
-
|
-
|
-
|
-
|
662,403
|
662,403
|
||||||||||||||||||
Income
tax expense related to other comprehensive income
|
-
|
-
|
-
|
-
|
(296,511
|
)
|
(296,511
|
)
|
||||||||||||||||
Net
income
|
-
|
-
|
-
|
5,029,096
|
-
|
5,029,096
|
||||||||||||||||||
|
||||||||||||||||||||||||
BALANCE AT DECEMBER 31,
2007
|
19,961,000
|
$
|
19,961
|
$
|
7,138,105
|
$
|
5,125,120
|
$
|
758,355
|
$
|
13,041,541
|
|||||||||||||
Foreign
currency translation gain
|
-
|
-
|
-
|
-
|
466,779
|
466,779
|
||||||||||||||||||
Net
income
|
-
|
-
|
-
|
4,922,078
|
-
|
4,922,078
|
||||||||||||||||||
BALANCE AT DECEMBER 31,
2008
|
19,961,000
|
$
|
19,961
|
$
|
7,138,105
|
$
|
10,047,198
|
$
|
1,225,134
|
$
|
18,430,398
|
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$
|
4,922,078
|
$
|
5,029,096
|
||||
Net
(gain) loss from discontinued operation
|
(327,721
|
)
|
329,450
|
|||||
Income
from continuing operations
|
4,594,357
|
5,358,546
|
||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
1,976,369
|
1,321,382
|
||||||
Provision
for doubtful accounts
|
5,308
|
3,701
|
||||||
Loss
on disposal of fixed assets
|
-
|
35,049
|
||||||
Deferred
taxes
|
9,605
|
(391,760
|
)
|
|||||
Forgiveness
of debt
|
(10,049
|
)
|
(161,834
|
)
|
||||
Forfeiture
of customer deposits
|
(6,186
|
)
|
(505,207
|
)
|
||||
Changes
in operating assets and liabilities, net of effects of
acquisition:
|
||||||||
(Increase)
Decrease In:
|
||||||||
Accounts
receivable
|
3,680,979
|
(4,615,544
|
)
|
|||||
Inventories
|
85,959
|
2,169,649
|
||||||
Other
receivables
|
127,137
|
241,555
|
||||||
Due
to employees
|
320
|
174,598
|
||||||
Prepayments
and prepaid expenses
|
(42,243
|
)
|
266,056
|
|||||
Increase
(Decrease) In:
|
||||||||
Accounts
payable
|
3,048,097
|
522,919
|
||||||
Other
payables and accrued liabilities
|
772,570
|
116,359
|
||||||
Customer
deposits
|
199,412
|
478,249
|
||||||
Net
cash provided by operating activities from continuing
operations
|
14,441,635
|
5,013,718
|
||||||
Net
cash provided by operating activities from discontinued
operation
|
706,030
|
2,813,423
|
||||||
Net
cash provided by operating activities
|
15,147,665
|
7,827,141
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
of plant and equipment
|
(482,581
|
)
|
(2,821,010
|
)
|
||||
Addition
to construction in progress
|
(8,427,605
|
)
|
(1,334,438
|
)
|
||||
Reverse
merger with SMOU, net of cash acquired
|
-
|
373
|
||||||
Purchase
of a subsidiary, net of cash acquired
|
(44,129
|
)
|
-
|
|||||
Issuance
of notes receivable
|
(19,284,461
|
)
|
(5,638,027
|
)
|
||||
Proceeds
from disposal of fixed assets
|
121,443
|
-
|
||||||
Repayments
of notes receivable
|
6,096,353
|
5,937,746
|
||||||
Deposit
for acquisition
|
-
|
(12,270,859
|
)
|
|||||
Net
cash used in investing activities from continuing
operations
|
(22,020,980
|
)
|
(16,126,215
|
)
|
||||
Net
cash provided by investing activities frm discontinued
operation
|
-
|
88,746
|
||||||
Net
cash used in investing activities
|
(22,020,980
|
)
|
(16,037,469
|
)
|
2008
|
2007
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Restricted
cash
|
(11,183,462
|
)
|
(1,367,222
|
)
|
||||
Proceeds
from short-term bank loans
|
37,099,213
|
26,902,520
|
||||||
Repayments
of short-term bank loans
|
(31,853,701
|
)
|
(15,631,588
|
)
|
||||
Proceeds
from notes payable
|
13,063,385
|
1,476,600
|
||||||
Repayments
of notes payable
|
(1,458,959
|
)
|
(117,057
|
)
|
||||
Repayments
of advances to related parties
|
623,767
|
17,288
|
||||||
Net
cash provided by financing activities from continuing
operations
|
6,290,243
|
11,280,541
|
||||||
Net
cash used in financing activities from discontinued
operation
|
-
|
(2,935,797
|
)
|
|||||
Net
cash provided by financing activities
|
6,290,243
|
8,344,744
|
||||||
NET
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(583,072
|
)
|
134,416
|
|||||
Effect
of exchange rate changes on cash
|
(424,688
|
)
|
649,157
|
|||||
Cash
and cash equivalents at beginning of year
|
1,149,140
|
365,567
|
||||||
CASH AND CASH EQUIVALENTS AT END OF
YEAR
|
$
|
141,380
|
$
|
1,149,140
|
||||
SUPPLEMENTARY
CASH FLOW INFORMATION
|
||||||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
||||
Interest
paid
|
$
|
2,204,006
|
$
|
1,007,597
|
1.
|
During
the year ended December 31, 2008 and 2007, $7,835,980 and $319,763 were
transferred from construction in progress to plant and equipment,
respectively.
|
2.
|
On
June 24, 2008, the Company acquired 100% interest of Zhejiang Kandi
Special Vehicles Co., Ltd. ("KSV") for $12,314,988 in cash and KSV became
a 100% owned subsidiary of the Company. The following represents the
assets purchased and liabilities assumed at the acquisition
date:
|
Plant
and equipment, net
|
$
|
3,200,615
|
||
Land
use rights, net
|
9,114,373
|
|||
Total
assets purchased
|
12,314,988
|
|||
Total
liabilities assumed
|
-
|
|||
Total
net assets
|
$
|
12,314,988
|
||
Share
percentage
|
100%
|
|||
Net
assets acquired
|
$
|
12,314,988
|
||
Total
consideration paid (including the deposit of $12,270,859 paid in
2007)
|
$
|
12,314,988
|
NOTE
2 – LIQUIDITY
|
(a)
|
Principles
of Consolidation
|
|
(i)
|
Continental
Development Ltd., (“Continental”) (100% subsidiary of the
Company)
|
|
(ii)
|
Zhejiang
Kandi Vehicles Co. Ltd., (“Kandi”) (100% subsidiary of
Continental)
|
(iii)
|
Zhejiang
Yongkong Top Import and Export Co. Ltd., (“Dingji”) (100% subsidiary of
Kandi) As of May 9, 2008, Dingji was sold and is presented in the
financial statements as a discontinued operation. Also see Note
14.
|
|
(iv)
|
Kandi
Special Vehicle Co. Ltd., (“KSV”) (100% subsidiary of the
Company)
|
(b)
|
Concentrations
|
Sales
|
Accounts Receivable
|
|||||||||||||||
Major Customers
|
2008
|
2007
|
December 31, 2008
|
December 31, 2007
|
||||||||||||
Company
A
|
75 | % | - | 52 | % | - | ||||||||||
Company
B
|
7 | % | 18 | % | 1 | % | 40 | % | ||||||||
Company
C
|
6 | % | 15 | % | 8 | % | 19 | % | ||||||||
Company
D
|
- | 14 | % | - | 11 | % | ||||||||||
Company
E
|
2 | % | 8 | % | 9 | % | 8 | % | ||||||||
Company
F
|
1 | % | 5 | % | 1 | % | 7 | % |
|
Purchases
|
Accounts Payable
|
||||||||||||||
Major Suppliers
|
2008
|
2007
|
December 31, 2008
|
December 31, 2007
|
||||||||||||
Company
G
|
79 | % | 2 | % | 9 | % | 7 | % | ||||||||
Company
H
|
2 | % | 2 | % | 4 | % | 6 | % | ||||||||
Company
I
|
4 | % | 2 | % | 4 | % | 5 | % | ||||||||
Company
J
|
4 | % | 4 | % | 4 | % | 5 | % | ||||||||
Company
K
|
1 | % | 1 | % | 3 | % | 4 | % |
(c)
|
Economic
and Political Risks
|
(d)
|
Use
of Estimates
|
(e)
|
Fair
Value of Financial Instruments
|
(f)
|
Cash
and Cash Equivalents
|
(g)
|
Inventories
|
(h)
|
Accounts
Receivable
|
(i)
|
Prepayments
|
(j)
|
Plant
and Equipment
|
Buildings
|
30
years
|
Machinery
|
10
years
|
Motor
vehicles
|
5
years
|
Office
equipment
|
5
years
|
Moulds
|
5
years
|
(k)
|
Construction
in Progress
|
(l)
|
Land
Use Rights
|
(m)
|
Impairment
of Long-Term Assets
|
(n)
|
Revenue
Recognition
|
|
à
|
Persuasive
evidence of an arrangement exists,
|
|
à
|
Delivery
has occurred or services have been
rendered,
|
|
à
|
The
seller's price to the buyer is fixed or determinable,
and
|
|
à
|
Collectibility
is reasonably assured.
|
(o)
|
Government
Grants
|
(p)
|
Research
and Development
|
(q)
|
Retirement
Benefits
|
(r)
|
Taxes
|
(s)
|
Foreign
Currency Translation
|
2008
|
2007
|
|||||||
Year
end RMB: US$ exchange rate
|
6.8542 | 7.3141 | ||||||
Average
yearly RMB: US$ exchange rate
|
7.0842 | 7.5614 |
(t)
|
Comprehensive
Income
|
(u)
|
Segments
|
December 31,
2008
|
December 31,
2007
|
|||||||
Raw
materials
|
$ | 988,426 | $ | 1,534,448 | ||||
Work-in-progress
|
1,980,413 | 1,402,073 | ||||||
Finished
goods
|
238,732 | 357,008 | ||||||
Total
inventories
|
$ | 3,207,571 | $ | 3,293,529 |
December 31,
2008
|
December 31,
2007
|
|||||||
Notes
receivable from unrelated companies:
|
||||||||
Due
March 31, 2009, interest at 7.2% per annum (subsequently settled on its
due date)
|
$ | 3,928,997 | $ | - | ||||
Due
April 29, 2009, interest at 7.2% per annum
|
729,480 | - | ||||||
Due
June 30, 2009, interest at 5.31% per annum
|
8,147,091 | - | ||||||
Notes
receivable from unrelated companies
|
12,805,568 | - | ||||||
Bank
acceptance notes:
|
||||||||
Due
January 5, 2009 (subsequently settled on its due date)
|
430,393 | 47,853 | ||||||
Bank
acceptance notes
|
430,393 | - | ||||||
Notes
receivable
|
$ | 13,235,961 | $ | 47,853 |
2008
|
2007
|
|||||||||
ELIL
|
(a)
|
$ | 623,767 | $ | - | |||||
Total
due to related party
|
$ | 623,767 | $ | - |
2008
|
2007
|
|||||||||
Current
|
$ | 10,502 | $ | 310 | ||||||
Total
due to employees
|
(b)
|
$ | 10,502 | $ | 310 |
2008
|
2007
|
|||||||||
Current
|
$ | 19,805 | $ | 9,932 | ||||||
Total
due from employees
|
(c)
|
$ | 19,805 | $ | 9,932 |
(a)
|
Ever
Lotts Investment Limited (“ELIL”), is owned by a shareholder of the
Company.
|
(b)
|
Total
amounts due to employees are interest-free, unsecured and have no fixed
repayment term.
|
(c)
|
Total
amounts due from employees are interest-free, unsecured and have no fixed
repayment term. The Company provides these advances for business-related
purposes only, including for the purchases of raw materials and
business-related travel in the ordinary course of
business.
|
December 31,
2008
|
December 31,
2007
|
|||||||
Cost
of land use rights
|
$ | 9,575,316 | $ | 460,943 | ||||
Less:
Accumulated amortization
|
(206,913 | ) | (75,404 | ) | ||||
Land
use rights, net
|
$ | 9,368,403 | $ | 385,539 |
2009
|
$
|
135,921
|
||
2010
|
135,921
|
|||
2011
|
135,921
|
|||
2012
|
135,921
|
|||
2013
|
135,921
|
|||
Thereafter
|
8,688,798
|
|||
Total
|
$
|
9,368,403
|
December 31,
2008
|
December 31,
2007
|
|||||||
At
cost:
|
||||||||
Buildings
|
$ | 8,139,972 | $ | 3,911,944 | ||||
Machinery
and equipment
|
9,150,387 | 8,572,451 | ||||||
Office
equipment
|
107,574 | 93,840 | ||||||
Transportation
|
166,203 | 254,885 | ||||||
Moulds
|
9,590,519 | 1,742,124 | ||||||
27,154,655 | 14,575,244 | |||||||
Less
: Accumulated depreciation
|
||||||||
Buildings
|
(664,872 | ) | (428,834 | ) | ||||
Machinery
and equipment
|
(4,677,133 | ) | (3,520,084 | ) | ||||
Office
equipment
|
(85,826 | ) | (64,427 | ) | ||||
Transportation
|
(67,049 | ) | (43,764 | ) | ||||
Moulds
|
(827,226 | ) | (90,959 | ) | ||||
(6,322,106 | ) | (4,148,068 | ) | |||||
Plant
and equipment, net
|
$ | 20,832,549 | $ | 10,427,176 |
December 31,
2008
|
December 31,
2007
|
|||||||
Loans
from ICBC-Exploration Zone Branch
|
||||||||
Monthly
interest only payments at 7.29% per annum, due November 24, 2008, secured
by the assets owned by the Company. Also see Notes 7 and 8. (subsequently
repaid on its due date)
|
$ | - | $ | 546,889 | ||||
Monthly
interest only payments at 6.57% per annum, due April 10, 2008, secured by
the assets owned by the Company. Also see Notes 7 and 8. (subsequently
repaid on its due date)
|
- | 683,611 | ||||||
Monthly
interest only payments at 6.57% per annum, due June 5, 2008, secured by
the assets owned by the Company. Also see Notes 7 and 8. (subsequently
repaid on its due date)
|
- | 683,611 |
Monthly
interest only payments at 7.29% per annum, due September 5, 2008, secured
by the assets owned by the Company. Also see Notes 7 and 8. (subsequently
repaid on its due date)
|
- | 410,167 | ||||||
Monthly
interest only payments at 7.29% per annum, due September 5, 2008, secured
by the assets owned by the Company. Also see Notes 7 and 8. (subsequently
repaid on its due date)
|
- | 369,150 | ||||||
Monthly
interest only payments at 7.29% per annum, due October 16, 2008, secured
by the assets owned by the Company. Also see Notes 7 and 8. (subsequently
repaid on its due date)
|
- | 929,711 | ||||||
Monthly
interest only payments at 7.29% per annum, due October 23, 2008, secured
by the assets owned by the Company. Also see Notes 7 and 8. (subsequently
repaid on its due date)
|
- | 478,528 | ||||||
Monthly
interest only payments at 6.21% per annum, due March 18, 2009.
Collateralized by a time deposit. (subsequently repaid on its due
date)
|
656,532 | - | ||||||
Monthly
interest only payments at 6.21% per annum, due March 23, 2009.
Collateralized by a time deposit. (subsequently repaid on its due
date)
|
656,532 | - | ||||||
Monthly
interest only payments at 7.84% per annum, due April 7, 2009, secured by
the assets owned by the Company. Also see Notes 7 and 8.
|
729,480 | - | ||||||
Monthly
interest only payments at 7.47% per annum, due June 4, 2009, secured by
the assets owned by the Company. Also see Notes 7 and 8.
|
729,480 | - | ||||||
Monthly
interest only payments at 7.47% per annum, due August 4, 2009, secured by
the assets owned by the Company. Also see Notes 7 and 8.
|
437,688 | - | ||||||
Monthly
interest only payments at 7.47% per annum, due September 2, 2009, secured
by the assets owned by the Company. Also see Notes 7 and
8.
|
393,919 | - | ||||||
Monthly
interest only payments at 6.93% per annum, due October 8, 2009, secured by
the assets owned by the Company. Also see Notes 7 and 8.
|
437,688 | - | ||||||
Monthly
interest only payments at 6.93% per annum, due October 14, 2009, secured
by the assets owned by the Company. Also see Notes 7 and
8.
|
554,405 | - | ||||||
Monthly
interest only payments at 6.93% per annum, due October 22, 2009, secured
by the assets owned by the Company. Also see Notes 7 and
8.
|
510,636 | - | ||||||
Monthly
interest only payments at 5.58% per annum, due December 4, 2009, secured
by the assets owned by the Company. Also see Notes 7 and
8.
|
583,584 | - | ||||||
Loans
from Commercial Bank-Jiangnan Branch
|
||||||||
Monthly
interest only payments at 7.58 % per annum, due January 10, 2008, secured
by the assets owned by the Company. Also see Note 7 (subsequently repaid
on its due date).
|
- | 2,734,444 | ||||||
Monthly
interest only payments at 7.67% per annum, due May 10, 2008, secured by
the assets owned by the Company. Also see Note 7 (subsequently repaid on
its due date).
|
- | 1,367,222 | ||||||
Monthly
interest only payments at 8.22% per annum, due May 9, 2009, secured by the
assets owned by the Company. Also see Note 8.
|
1,458,959 | - |
Monthly
interest only payments at 8.22% per annum, due January 10, 2009,
Guaranteed by Yongkang Tangxian Colour Metal Die-casting Company and
pledge by Jingdezhen De'er Industrial Investment Co., Ltd. (subsequently
repaid on its due date).
|
2,917,919 | - | ||||||
Loans
from ICBC-Jinhua Branch
|
||||||||
Monthly
interest only payments at 6.88% per annum, due January 18, 2008.
Guaranteed by Export Credit Insurance (subsequently repaid on its due
date).
|
- | 189,753 | ||||||
Monthly
interest only payments at 6.58% per annum, due February 1, 2008.
Guaranteed by Export Credit Insurance (subsequently repaid on its due
date).
|
- | 948,766 | ||||||
Monthly
interest only payments at 6.88% per annum, due March 3,
2008. Guaranteed by Export Credit Insurance (subsequently
repaid on its due date).
|
- | 858,883 | ||||||
Monthly
interest only payments at 7.88% per annum, due March 21, 2008. Guaranteed
by Export Credit Insurance (subsequently repaid on its due
date).
|
- | 1,098,571 | ||||||
Loans
from Huaxia Bank
|
||||||||
Monthly
interest only payments at 8.22% per annum, due December 24, 2008.
Guaranteed by Yongkang Tangxian Colour Metal Die-casting Company
(subsequently repaid on its due date).
|
- | 2,734,444 | ||||||
Monthly
interest only payments at 7.92% per annum, due September 12, 2009. Pledged
by constructions in progress of Kandi Special Vehicles Co., Ltd, Jiangxi
De'er Industrial Investment Co., Ltd. Guaranteed by Zhejiang
Kandi Metal Manufacturing Company and Kandi Investment Group
Co.
|
2,480,231 | - | ||||||
Loans
from China Every-bright Bank
|
||||||||
Monthly
interest only payments at 7.18% per annum, due August 9, 2008. Guaranteed
by Nanlong Group Co., Ltd and Zhejiang Mengdeli Electric Company
(subsequently repaid on its due date).
|
- | 4,101,668 | ||||||
Monthly
interest only payments at 7.23% per annum, due February 5, 2009. Pledged
office building of Mr.Hu Xiaoming and Ms Ling Yueping. Guaranteed by
Nanlong Group Co., Ltd and Mr.Hu (subsequently repaid on its due
date).
|
4,376,878 | - | ||||||
Loans
from Shanghai Pudong Development Bank
|
||||||||
Monthly
interest only payments at 6.33% per annum, due February 14, 2008.
Guaranteed by Nanlong Group Co., Ltd and Zhejiang Mengdeli Electric
Company (subsequently repaid on its due date).
|
- | 2,734,444 | ||||||
Monthly
interest only payments at 6.72% per annum, due April 8, 2009.
Collateralized by a time deposit.
|
1,313,064 | - | ||||||
Monthly
interest only payments at 6.72% per annum, due April 9, 2009.
Collateralized by a time deposit.
|
1,313,064 | - | ||||||
Monthly
interest only payments at 7.28% per annum, due May 21, 2009, Guaranteed by
Nanlong Group Co., Ltd. and Mr. Hu Xiaoming.
|
2,917,918 | - | ||||||
Loans
from China Every-growing Bank
|
||||||||
Monthly
interest only payments at 7.62% per annum, due October 23, 2009.
Guaranteed by Zhejiang Shuguang Industrial Co., Ltd, Zhejiang Mengdeli
Electric Company and Mr.Hu Xiaoming.
|
2,917,918 | - |
Loans from China Communication Bank-Jinhua
Branch
|
||||||||
Monthly
interest only payments at 8.96% per annum, due February 18, 2009.
Guaranteed by Zhejiang Shuguang Industrial Co., Ltd. and Mr. Hu Xiaoming.
(subsequently repaid on its due date)
|
729,480 | - | ||||||
Total
|
$ | 26,115,375 | $ | 20,869,862 |
December 31,
2008
|
December 31,
2007
|
|||||||
Bank
acceptance notes:
|
||||||||
Due
September 18, 2008 (subsequently settled on its due date)
|
$ | - | $ | 683,611 | ||||
Due
April 17, 2008 (subsequently settled on its due date)
|
- | 683,611 | ||||||
Due
November 8, 2008 (subsequently settled on its due date)
|
- | 109,378 | ||||||
Due
January 18, 2009 (subsequently settled on its due date)
|
1,458,959 | - | ||||||
Due
January 31, 2009 (subsequently settled on its due date)
|
875,378 | - | ||||||
Due
March 17, 2009 (subsequently settled on its due date)
|
1,458,959 | - | ||||||
Due
March 17, 2009 (subsequently settled on its due date)
|
4,376,878 | - | ||||||
Due
March 18, 2009 (subsequently settled on its due date)
|
729,480 | - | ||||||
Due
March 23, 2009 (subsequently settled on its due date)
|
1,458,959 | - | ||||||
Due
June 12, 2009
|
1,458,959 | - | ||||||
Due
June 23, 2009
|
437,688 | - | ||||||
Subtotal
|
$ | 12,255,260 | $ | 1,476,600 | ||||
Notes
payable to unrelated companies:
|
||||||||
Due
December 31, 2009
|
$ | 825,766 | $ | - | ||||
Subtotal
|
825,766 | - | ||||||
Total
|
$ | 13,081,026 | $ | 1,476,600 |
Due
January 18, 2009 (subsequently settled on its due date)
|
$ | 1,458,959 | ||
Due
January 30, 2009 (subsequently settled on its due date)
|
875,376 | |||
Due
March 17, 2008 (subsequently settled on its due date)
|
729,480 | |||
Due
March 17, 2008 (subsequently settled on its due date)
|
2,188,439 | |||
Due
March 18, 2009 (subsequently settled on its due date)
|
729,480 | |||
Due
March 23, 2009 (subsequently settled on its due date)
|
729,480 | |||
Due
June 12, 2009
|
1,458,959 | |||
Total
|
$ | 8,170,173 |
NOLs
|
Expiration Year
|
||
$ | 110,826 |
2024
|
|
6,139 |
2025
|
||
1,990 |
2026
|
||
215,505 |
2027
|
||
736,425 |
2029
|
||
$ | 1,070,885 |
2008
|
2007
|
|||||||
Deferred:
|
||||||||
Provision
for CIT
|
$ | 9,605 | $ | (391,760 | ) | |||
Income
tax expense (benefit)
|
$ | 9,605 | $ | (391,760 | ) |
2008
|
2007
|
|||||||
Computed
“expected” expense
|
$
|
1,150,990
|
$
|
1,639,039
|
||||
Permanent
differences
|
191,896
|
(320,659
|
)
|
|||||
Valuation
allowance
|
55,932
|
-
|
||||||
Favorable
tax rates
|
(1,389,213
|
)
|
(1,710,140
|
)
|
||||
Income
tax expense (benefit)
|
$
|
9,605
|
$
|
(391,760
|
)
|
December 31,
2008
|
December 31,
2007
|
|||||||
Current
portion:
|
||||||||
Deferred
tax assets:
|
||||||||
Expense
|
$
|
23,026
|
$
|
-
|
||||
Subtotal
|
23,026
|
-
|
||||||
Deferred
tax liabilities:
|
||||||||
Sales
cut-off
|
(104,783
|
)
|
-
|
|||||
Other
|
(57,743
|
)
|
-
|
|||||
Subtotal
|
(162,526
|
)
|
-
|
|||||
-
|
||||||||
Total
deferred tax liabilities – current portion
|
(139,500
|
)
|
-
|
|||||
Non-current
portion:
|
||||||||
Deferred
tax assets:
|
||||||||
Depreciation
|
561,754
|
405,006
|
||||||
Loss
carried forward
|
55,932
|
-
|
||||||
Valuation
allowance
|
(55,932
|
)
|
-
|
|||||
Subtotal
|
561,754
|
405,006
|
||||||
Deferred
tax liabilities:
|
||||||||
Accumulated
other comprehensive gain
|
(296,511
|
)
|
(296,511
|
)
|
||||
Subtotal
|
(296,511
|
)
|
(296,511
|
)
|
||||
Total
deferred tax assets – non-current portion
|
265,243
|
108,495
|
||||||
Net
deferred tax assets
|
$
|
125,743
|
$
|
108,495
|
2008
|
2007
|
|||||||
Tax
holiday effect
|
$
|
1,389,213
|
$
|
1,710,140
|
||||
Basic
net income per share effect
|
$
|
0.07
|
$
|
0.11
|
(I)
|
In
2006, the Company brought a legal action against Zhejiang Yuegong Steel
Structure Co. and Zhejiang Jinhua No.1 Construction Co., Ltd. for their
delay in the construction in the Jinhua Industrial district. According to
the judge's report from the local court in Jinhua, PRC, on December 5,
2006, the Company won the lawsuit and Zhejiang Yuegong Steel Structure Co.
and Zhejiang Jinhua No.1 Construction Co., Ltd. will be required to pay
$186,331 as compensation to the Company. However, the two defendants
appealed the ruling to a higher level court and the Company has not
received the compensation as of December 31, 2008. Considering the
uncertainties of the legal proceeding, the Company did not record a gain
for this at December 31, 2008.
|
(II)
|
In
2008, the Company signed construction contracts to construct five punching
workshops. Total commitments related to the contracts are estimated to be
approximately $190,395.
|
(III)
|
On
July 14, 2008, KSV entered into a guarantee contract to serve as guarantor
for the bank loans borrowed during the period from July 14, 2008 to July
14, 2009 by ZMEC, a company independent of KSV, from Huaxia Bank Hangzhou
branch with amount of $2,480,231. Under this guarantee contract, KSV shall
perform all obligations of ZMEC under the loan contract if ZMEC fails to
perform its obligations as set forth in the loan contract. Also see Note
9.
|
(IV)
|
On
June 25, 2008, KSV entered into a guarantee contract to serve as guarantor
for the bank loans borrowed during the period from June 25, 2008 to June
24, 2009 by Zhejiang Mengdeli Electronic Co., Ltd (“ZMEC”), a company
independent of KSV, from China Agriculture Bank with a maximum guarantee
amount of $3,765,589. Under this guarantee contract, KSV shall
perform all obligations of ZMEC under the loan contract if ZMEC fails to
perform its obligations as set forth in the loan contract. Also see Note
9.
|
Fair
value of assets acquired
|
$
|
12,314,988
|
||
Fair
value of liabilities assumed
|
-
|
|||
Net
assets acquired
|
$
|
12,314,988
|
||
Total
consideration paid
|
$
|
12,314,988
|
2008
|
2007
|
|||||||||||||||
Area
|
Amounts
|
Percentage
|
Amounts
|
Percentage
|
||||||||||||
North
American
|
$
|
7,292,482
|
18%
|
$
|
23,889,263
|
72%
|
||||||||||
Europe
|
-
|
-
|
6,264,492
|
19%
|
||||||||||||
China
|
32,816,168
|
81%
|
2,783,342
|
8%
|
||||||||||||
Others
|
405,138
|
1%
|
497,565
|
1%
|
||||||||||||
Total
|
$
|
40,513,788
|
100%
|
$
|
33,434,662
|
100%
|
|
·
|
Level
1—defined as observable inputs such as quoted prices in active
markets;
|
|
·
|
Level
2—defined as inputs other than quoted prices in active markets that are
either directly or indirectly observable;
and
|
|
·
|
Level
3—defined as unobservable inputs in which little or no market data exists,
therefore requiring an entity to develop its own
assumptions.
|
Fair
Value Measurements at Reporting Date Using Quoted Prices
in
|
||||||||||||||||
Active
Markets
|
Significant
Other
|
Significant
|
||||||||||||||
Carrying
value
|
for
Identical
|
Observable
|
Unobservable
|
|||||||||||||
as
of September
|
Assets
|
Inputs
|
Inputs
|
|||||||||||||
30, 2009
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Cash
and cash equivalents
|
$
|
881,485
|
$
|
881,485
|
-
|
-
|
||||||||||
Restricted
cash
|
$
|
7,897,508
|
$
|
7,897,508
|
-
|
-
|
|
·
|
Persuasive
evidence of an arrangement exists;
|
|
·
|
Delivery
has occurred or services have been
rendered;
|
|
·
|
The
seller’s price to the buyer is fixed or determinable;
and
|
|
·
|
Collectability
is reasonably assured.
|
For Nine
Months Ended
September 30,
2009
|
% Of
Revenue
|
For Nine
Months Ended
September 30,
2008
|
% Of
Revenue
|
Change In
Amount
|
Change
In %
|
|||||||||||||||||||
REVENUES,
NET
|
$ | 19,114,049 | 100.0 | % | $ | 30,767,280 | 100.0 | % | $ | (11,653,231 | ) | (37.9 | )% | |||||||||||
COST
OF GOODS SOLD
|
(14,329,404 | ) | (75.0 | )% | (23,098,186 | ) | (75.1 | )% | 8,768,782 | (38.0 | )% | |||||||||||||
GROSS
PROFIT
|
4,784,645 | 25.0 | % | 7,669,094 | 24.9 | % | (2,884,449 | ) | (37.6 | )% | ||||||||||||||
Research
and development
|
1,767,081 | 9.2 | % | 487,755 | 1.6 | % | 1,279,326 | 262.3 | % | |||||||||||||||
Selling
and distribution expenses
|
263,304 | 1.4 | % | 632,132 | 2.1 | % | (368,828 | ) | (58.3 | )% | ||||||||||||||
General
and administrative expenses
|
1,125,954 | 5.9 | % | 1,019,385 | 3.3 | % | 106,569 | 10.5 | % | |||||||||||||||
Stock
based compensation expense
|
840,468 | 4.4 | % | - | 0.0 | % | 840,468 | 100 | % | |||||||||||||||
INCOME
FROM OPERATIONS
|
787,838 | 4.1 | % | 5,529,822 | 18.0 | % | (4,741,984 | ) | (85.8 | )% | ||||||||||||||
Interest
expense, net
|
(860,872 | ) | (4.5 | )% | (1,540,631 | ) | (5.0 | )% | 679,759 | (44.1 | )% | |||||||||||||
Government
grants
|
127,317 | 0.7 | % | 57,533 | 0.2 | % | 69,784 | 121.3 | % | |||||||||||||||
Other
income, net
|
311,984 | 1.6 | % | 39,599 | 0.1 | % | 272,385 | 687.9 | % | |||||||||||||||
INCOME
FROM OPERATIONS BEFORE INCOME TAXES
|
366,267 | 1.9 | % | 4,086,323 | 13.3 | % | (3,720,055 | ) | (91.0 | )% | ||||||||||||||
INCOME
TAX (EXPENSE) BENEFIT
|
(146,642 | ) | (0.8 | )% | 81,042 | 0.3 | % | (227,684 | ) | (280.9 | )% | |||||||||||||
(LOSS)
INCOME FROM CONTINUING OPERATIONS
|
219,625 | 1.1 | % | 4,167,365 | 13.5 | % | (3,947,740 | ) | (94.7 | )% | ||||||||||||||
DISCONTINUED
OPERATION
|
||||||||||||||||||||||||
Loss
from discontinued operation
|
- | - | (33,396 | ) | (0.1 | )% | 33,396 | (100 | )% | |||||||||||||||
Gain
from disposition of discontinued operation
|
- | - | 361,096 | 1.2 | % | (361,096 | ) | (100 | )% | |||||||||||||||
NET
GAIN FROM DISCONTINUED OPERATION
|
- | - | 327,700 | 1.1 | % | (327,700 | ) | (100 | )% | |||||||||||||||
NET
INCOME
|
219,625 | 1.1 | % | 4,495,065 | 14.6 | % | (4,275,440 | ) | (95.1 | )% |
Nine
Months Ended September 30
|
||||||||
2009
|
2008
|
|||||||
All-terrain
Vehicles(“ATV”)
|
3,098
|
5,636
|
||||||
Super-mini
car (“CoCo”)
|
1,141
|
1,344
|
||||||
Go-Kart
|
7,735
|
32,187
|
||||||
Mini
Pick-up
|
-
|
25
|
||||||
Utility
vehicles (“UTVs”)
|
2,864
|
1819
|
||||||
Three-wheeled
motorcycle (“TT”)
|
388
|
1
|
||||||
Total
|
15,226
|
41,012
|
For Three
Months Ended
September 30,
2009
|
% Of
Revenue
|
For Three
Months Ended
September 30,
2008
|
% Of
Revenue
|
Change In
Amount
|
Change
In %
|
|||||||||||||||||||
REVENUES,
NET
|
$ | 9,626,593 | 100.0 | % | $ | 9,261,033 | 100.0 | % | $ | 365,560 | 4.0 | % | ||||||||||||
COST
OF GOODS SOLD
|
(7,266,052 | ) | (75.5 | )% | (6,966,103 | ) | (75.2 | )% | (299,949 | ) | 4.3 | % | ||||||||||||
GROSS
PROFIT
|
2,360,541 | 24.5 | % | 2,294,930 | 24.8 | % | 65,611 | 2.9 | % | |||||||||||||||
Research
and development
|
660,108 | 6.9 | % | 230,023 | 2.5 | % | 430,085 | 187.0 | % | |||||||||||||||
Selling
and distribution expenses
|
79,310 | 0.8 | % | 229,795 | 2.5 | % | (150,485 | ) | (65.5 | )% | ||||||||||||||
General
and administrative expenses
|
195,036 | 2.0 | % | 324,672 | 3.5 | % | (129,636 | ) | (39.9 | )% | ||||||||||||||
Stock
based compensation expense
|
315,176 | 3.3 | % | - | 0.0 | % | 315,176 | 100 | % | |||||||||||||||
INCOME
FROM OPERATIONS
|
1,110,911 | 11.5 | % | 1,510,440 | 16.3 | % | (399,529 | ) | (26.5 | )% | ||||||||||||||
Interest
expense, net
|
(442,315 | ) | (4.6 | )% | (547,511 | ) | (5.9 | )% | 105,196 | (19.2 | )% | |||||||||||||
Government
grants
|
3,312 | 0 | % | 17,484 | 0.2 | % | (14,172 | ) | (81.1 | )% | ||||||||||||||
Other
income, net
|
9,800 | 0.1 | % | 26,551 | 0.3 | % | (16,751 | ) | (63.1 | )% | ||||||||||||||
INCOME
FROM OPERATIONS BEFORE INCOME TAXES
|
681,708 | 7.0 | % | 1,006,964 | 10.9 | % | (325,256 | ) | (32.3 | )% | ||||||||||||||
INCOME
TAX (EXPENSE) BENEFIT
|
(105,558 | ) | (1.1 | )% | 7,581 | 0.1 | % | (113,139 | ) | (1492.4 | )% | |||||||||||||
INCOME
FROM CONTINUING OPERATIONS
|
576,150 | 6.0 | % | 1,014,545 | 11.0 | % | (438,395 | ) | (43.2 | )% | ||||||||||||||
DISCONTINUED
OPERATION
|
||||||||||||||||||||||||
NET
GAIN FROM DISCONTINUED OPERATION
|
- | - | - | - | - | - | ||||||||||||||||||
NET
(LOSS) INCOME
|
576,150 | 6.0 | % | 1,014,545 | 11.0 | % | (438,395 | ) | (43.2 | )% |
2007
|
2008
|
2009 (By September 30)
|
||||||||||||||||||||
Bank
|
Loan
amount
|
Release date
|
Due date
|
Loan
amount
|
Release date
|
Due date
|
Loan
amount
|
Release date
|
Due date
|
|||||||||||||
Commercial
Bank
|
20,000
|
01/19/07
|
01/10/08
|
20,000
|
01/16/08
|
01/10/09
|
20,000
|
01/19/09
|
01/05/10
|
|||||||||||||
-Jiangnan
Branch
|
10,000
|
05/14/07
|
05/10/08
|
10,000
|
05/09/08
|
05/09/09
|
10,000
|
05/13/09
|
05/05/10
|
|||||||||||||
ICBC-
|
5,000
|
06/15/07
|
04/10/08
|
5,000
|
04/08/08
|
04/07/09
|
5,000
|
04/08/09
|
04/06/10
|
|||||||||||||
Exploration
Zone Branch
|
5,000
|
06/11/07
|
06/05/08
|
5,000
|
06/06/08
|
06/04/09
|
5,000
|
06/05/09
|
06/03/10
|
|||||||||||||
3,000
|
09/18/07
|
08/05/08
|
3,000
|
08/06/08
|
08/04/09
|
3,000
|
08/28/09
|
08/11/10
|
||||||||||||||
2,700
|
09/18/07
|
08/05/08
|
2,700
|
09/03/08
|
09/02/09
|
2,700
|
09/03/09
|
08/10/10
|
||||||||||||||
3,000
|
10/19/07
|
10/16/08
|
3,000
|
10/10/08
|
10/08/09
|
|||||||||||||||||
3,800
|
10/19/07
|
10/16/08
|
3,800
|
10/22/08
|
10/14/09
|
|||||||||||||||||
3,500
|
11/02/07
|
10/23/08
|
3,500
|
10/24/08
|
10/22/09
|
|||||||||||||||||
4,000
|
11/30/07
|
11/24/08
|
4,000
|
12/10/08
|
12/04/09
|
|||||||||||||||||
4,500
|
09/19/08
|
03/18/09
|
9,000
|
04/16/09
|
04/15/10
|
|||||||||||||||||
4,500
|
09/24/08
|
03/23/09
|
||||||||||||||||||||
11,000
|
07/10/09
|
11/06/09
|
||||||||||||||||||||
Shanghai
Pudong
|
20,000
|
08/14/07
|
02/14/08
|
20,000
|
10/21/08
|
05/21/09
|
20,000
|
05/27/09
|
11/27/10
|
|||||||||||||
Development
Bank
|
9,000
|
04/08/08
|
04/08/09
|
9,000
|
04/29/09
|
04/28/10
|
||||||||||||||||
9,000
|
04/09/08
|
04/09/09
|
||||||||||||||||||||
China
Everbright Bank
|
30,000
|
08/10/07
|
08/09/08
|
30,000
|
09/06/08
|
02/05/09
|
30,000
|
02/23/09
|
02/22/10
|
|||||||||||||
China
Communication Bank-Jinhua Branch
|
5,000
|
02/26/08
|
02/18/09
|
5,000
|
02/19/09
|
02/15/10
|
||||||||||||||||
HuaXia
Bank
|
20,000
|
12/24/07
|
12/27/08
|
17,000
|
09/12/08
|
09/12/09
|
27,000
|
09/24/09
|
09/21/10
|
|||||||||||||
Evergrowing
Bank
|
20,000
|
10/24/08
|
10/23/09
|
|
Nine Months Ended
September 30, 2009
(In thousands)
|
|||
Capital requirements
|
||||
Purchase
of plant and equipment
|
$ | 3,060 | ||
Purchase
of construction in progress
|
554 | |||
Issuance
of notes receivable
|
10,012 | |||
Repayments
of short-term bank loans
|
22,901 | |||
Repayments
of notes payable
|
20,411 | |||
Internal
cash used in operation
|
5,237 | |||
Total
capital requirements
|
$ | 62,175 | ||
Capital
provided
|
||||
(Increase)
in cash
|
(739 | ) | ||
Decrease
in restricted cash
|
4,680 | |||
Proceeds
from short-term bank loans
|
24,216 | |||
Proceeds
from notes payable
|
14,468 | |||
Repayments
of notes receivable
|
19,330 | |||
Other
financing activities
|
217 | |||
Total
capital provided
|
$ | 62,172 |
By
Order of the Board of Directors
|
|
Hu
Xiaoming, Chief Executive
Officer
|