|
|
·
|
Total
revenue increased by 295.0% to $71.7 million, compared to $18.2
million;
|
|
|
·
|
Gross
margin was 13.6%, compared to
24.4%;
|
|
|
·
|
Operating
income increased by 114.5% to $8.9 million, compared to $4.2
million;
|
|
|
·
|
Net
income increased by 113.2% to $7.5 million compared to $3.5
million.
|
|
|
·
|
Fully
diluted EPS was $0.79, as compared to
$0.42.
|
|
|
·
|
Non-GAAP
diluted EPS, which excludes changes in fair value related to warrant
derivative liability, was $0.77 up from
$0.42.
|
|
|
·
|
Total
revenue increased by 304.8% to $134.1 million, compared to $33.1
million;
|
|
|
·
|
Gross
margin was 14.4%, compared to
15.2%;
|
|
|
·
|
Operating
income was $15.9 million, compared to $4.4
million;
|
|
|
·
|
Net
income increased by 252.7% to $11.9 million, compared to $3.4
million.
|
|
|
·
|
Fully
diluted EPS was $1.28, as compared to
$0.40.
|
|
|
·
|
Non-GAAP
diluted EPS, which excludes changes in fair value related to warrant
derivative liability, was $1.37, up from
$0.40.
|
|
Three
Months Ended September 30, 2010
|
Three
Months Ended September 30, 2009
|
|||||||||||||||||||||||
|
GAAP
|
Adjustments
|
Non-GAAP
|
GAAP
|
Adjustments
|
Non-GAAP
|
|||||||||||||||||||
|
Net
income
|
$
|
7,531
|
(211)
|
(a)
|
$
|
7,320
|
$
|
3,533
|
-
|
(c)
|
$
|
3,533
|
||||||||||||
|
Net
margin
|
10.5
|
%
|
(0.3)
|
%(a)
|
10.2
|
%
|
19.5
|
%
|
-
|
(c)
|
19.5
|
%
|
||||||||||||
|
Diluted
EPS
|
$
|
0.79
|
$
|
(0.02)
|
(d)
|
$
|
0.77
|
$
|
0.42
|
-
|
(c)
|
$
|
0.42
|
|||||||||||
|
Nine
Months Ended September 30, 2010
|
Nine
Months Ended September 30, 2009
|
|||||||||||||||||||||||
|
GAAP
|
Adjustments
|
Non-GAAP
|
GAAP
|
Adjustments
|
Non-GAAP
|
|||||||||||||||||||
|
Net
income
|
$
|
11,915
|
$
|
814
|
(b)
|
$
|
12,729
|
$
|
3,378
|
-
|
(c)
|
$
|
3,378
|
|||||||||||
|
Net
margin
|
8.9
|
%
|
0.6
|
%(b)
|
9.5
|
%
|
10.2
|
%
|
-
|
(c)
|
10.2
|
%
|
||||||||||||
|
Diluted
EPS
|
$
|
1.28
|
$
|
0.09
|
(d)
|
$
|
1.37
|
$
|
0.40
|
-
|
(c)
|
$
|
0.40
|
|||||||||||
|
(a)
|
Adjustment
to exclude changes in fair value related to warrant derivative liability
of $(211,000) from other expense(income), which was reported in the
unaudited consolidated statements of income and other comprehensive
income.
|
|
(b)
|
Adjustment
to exclude changes in fair value related to warrant derivative liability
of $814,000 from other expense (income), which was reported in the
unaudited consolidated statements of income and other comprehensive
income.
|
|
(c)
|
Changes
in fair value related to warrant derivative liability only incurred from
the first quarter of 2010. No such expense (income) was incurred in
2009.
|
|
(d)
|
Non-GAAP
diluted EPS is computed by dividing Non-GAAP net income attributable to
SGOCOTechnology, Ltd. by the weighted average number of dilutive ordinary
shares outstanding for the respective
periods.
|
|
Company
Contact
|
Investor
Relations Representative
|
|
China
|
United
States
|
|
SGOCO
Group, Ltd.
|
The
Equity Group, Inc.
|
|
Peggy
Yuan
|
Lena
Cati
|
|
Tel:
+ 86-10-5879-7435 ext 808
|
Tel:
212 836-9611 / lcati@equityny.com
|
|
Email:
peggy@sgoco.com
|
Linda
Latman
|
|
Tel:
212 836-9609 / llatman@equityny.com
|
|
September 30,
|
December 31
|
|||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
CURRENT
ASSETS
|
||||||||
|
Cash
|
$ | 11,827,788 | $ | 5,808,013 | ||||
|
Restricted
cash
|
6,325,444 | 5,596,699 | ||||||
|
Accounts
receivable, trade
|
48,717,301 | 18,641,548 | ||||||
|
Accounts
receivable - related parties
|
251,299 | 224,407 | ||||||
|
Other
receivables
|
216,041 | 121,226 | ||||||
|
Other
receivables - related parties
|
656,154 | - | ||||||
|
Inventories
|
25,375,216 | 4,011,505 | ||||||
|
Advances
to suppliers
|
17,246,462 | 11,950,074 | ||||||
|
Advances
to suppliers - related parties
|
27,315 | 8,954,051 | ||||||
|
Other
current assets
|
374,080 | 20,746 | ||||||
|
Total
current assets
|
111,017,100 | 55,328,269 | ||||||
|
PLANT
AND EQUIPMENT, NET
|
17,228,019 | 15,729,350 | ||||||
|
OTHER
ASSETS
|
||||||||
|
Intangible
assets, net
|
8,553,629 | 8,412,366 | ||||||
|
Other
non-current assets
|
- | 2,693 | ||||||
|
Total
other assets
|
8,553,629 | 8,415,059 | ||||||
|
Total
assets
|
$ | 136,798,748 | $ | 79,472,678 | ||||
|
LIABILITIES AND SHAREHOLDERS'
EQUITY
|
||||||||
|
CURRENT
LIABILITIES
|
||||||||
|
Accounts
payable, trade
|
$ | 36,074,666 | $ | 3,490,937 | ||||
|
Accrued
liabilities
|
126,106 | 74,147 | ||||||
|
Bank
overdraft
|
1,476,136 | 717,562 | ||||||
|
Notes
payable
|
21,703,423 | 18,709,038 | ||||||
|
Short-term
loan
|
22,177,905 | 19,230,756 | ||||||
|
Other
payables
|
1,024,567 | 382,978 | ||||||
|
Other
payables - related parties
|
- | 198,875 | ||||||
|
Customer
deposits
|
2,054,556 | 457,761 | ||||||
|
Customer
deposits - related parties
|
- | 335,056 | ||||||
|
Taxes
payable
|
1,598,324 | 3,872,916 | ||||||
|
Total
current liabilities
|
86,235,683 | 47,470,026 | ||||||
|
OTHER
LIABILITIES
|
||||||||
|
Warrant
derivative liability
|
1,908,698 | - | ||||||
|
Put
option derivative liability
|
2,000,000 | - | ||||||
|
Total
other liabilities
|
3,908,698 | - | ||||||
|
Total
liabilities
|
90,144,381 | 47,470,026 | ||||||
|
COMMITMENT
AND CONTINGENCIES
|
||||||||
|
SHAREHOLDERS'
EQUITY
|
||||||||
|
Preferred
stock, $0.001 par value, 1,000,000 shares authorized,nil issued and
outstanding as of September 30, 2010 and December 31, 2009
|
- | - | ||||||
|
Ordinary
shares, $0.001 par value, 50,000,000 shares authorized, 16,094,756 and
14,300,000 issued and outstanding as of September 30, 2010 and December
31, 2009
|
16,095 | 14,300 | ||||||
|
Paid-in-capital
|
19,037,683 | 17,263,916 | ||||||
|
Statutory
reserves
|
2,726,310 | 1,286,942 | ||||||
|
Retained
earnings
|
21,870,055 | 11,394,086 | ||||||
|
Accumulated
other comprehensive income
|
3,004,224 | 2,043,408 | ||||||
|
Total
shareholders' equity
|
46,654,367 | 32,002,652 | ||||||
|
Total
liabilities and shareholders' equity
|
$ | 136,798,748 | $ | 79,472,678 | ||||
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
REVENUES:
|
||||||||||||||||
|
Revenues
|
$ | 55,901,224 | $ | 12,922,389 | $ | 97,032,397 | $ | 25,974,808 | ||||||||
|
Revenues
- related parties
|
- | 2,540,575 | 12,549,795 | 4,080,501 | ||||||||||||
|
Other
operating income
|
15,845,849 | 2,700,762 | 24,505,507 | 3,073,125 | ||||||||||||
|
Total
revenues
|
71,747,073 | 18,163,726 | 134,087,699 | 33,128,434 | ||||||||||||
|
COST
OF GOODS SOLD:
|
||||||||||||||||
|
Cost
of goods sold
|
47,671,144 | 9,842,811 | 82,316,858 | 22,951,362 | ||||||||||||
|
Cost
of goods sold - related parties
|
- | 2,061,702 | 10,230,151 | 3,003,741 | ||||||||||||
|
Other
operating expenses
|
14,306,692 | 1,821,043 | 22,228,435 | 2,143,474 | ||||||||||||
|
Total
cost of goods sold
|
61,977,836 | 13,725,556 | 114,775,444 | 28,098,577 | ||||||||||||
|
GROSS
PROFIT
|
9,769,237 | 4,438,170 | 19,312,255 | 5,029,857 | ||||||||||||
|
OPERATING
EXPENSES:
|
||||||||||||||||
|
Selling
expenses
|
182,922 | 38,810 | 366,347 | 76,677 | ||||||||||||
|
General
and administrative expenses
|
679,907 | 246,739 | 3,034,763 | 515,049 | ||||||||||||
|
Total
operating expenses
|
862,829 | 285,549 | 3,401,110 | 591,726 | ||||||||||||
|
INCOME
FROM OPERATIONS
|
8,906,408 | 4,152,621 | 15,911,145 | 4,438,131 | ||||||||||||
|
OTHER
INCOME (EXPENSES):
|
||||||||||||||||
|
Interest
income
|
20,422 | 2,022 | 63,184 | 3,618 | ||||||||||||
|
Interest
expense
|
(267,799 | ) | (218,490 | ) | (660,319 | ) | (576,378 | ) | ||||||||
|
Other
income (expense), net
|
(274,813 | ) | 109,585 | (563,901 | ) | 6,037 | ||||||||||
|
Change
in fair value of warrant derivative liability
|
211,080 | - | (813,748 | ) | - | |||||||||||
|
Total
other income (expenses), net
|
(311,110 | ) | (106,883 | ) | (1,974,784 | ) | (566,723 | ) | ||||||||
|
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
8,595,298 | 4,045,738 | 13,936,361 | 3,871,408 | ||||||||||||
|
PROVISION
FOR INCOME TAXES
|
1,064,181 | 512,501 | 2,021,024 | 493,170 | ||||||||||||
|
NET
INCOME
|
7,531,117 | 3,533,237 | 11,915,337 | 3,378,238 | ||||||||||||
|
OTHER
COMPREHENSIVE INCOME:
|
||||||||||||||||
|
Foreign
currency translation adjustment
|
793,940 | 248,776 | 960,816 | (22,765 | ) | |||||||||||
|
COMPREHENSIVE
INCOME
|
$ | 8,325,057 | $ | 3,782,013 | $ | 12,876,153 | $ | 3,355,473 | ||||||||
|
EARNINGS
PER SHARE:
|
||||||||||||||||
|
Basic
|
$ | 0.79 | $ | 0.42 | $ | 1.29 | $ | 0.40 | ||||||||
|
Diluted
|
$ | 0.79 | $ | 0.42 | $ | 1.28 | $ | 0.40 | ||||||||
|
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES:
|
||||||||||||||||
|
Basic
|
9,527,932 | 8,500,000 | 9,260,594 | 8,500,000 | ||||||||||||
|
Diluted
|
9,527,932 | 8,500,000 | 9,278,054 | 8,500,000 | ||||||||||||
|
Accumulated
|
||||||||||||||||||||||||||||
|
Retained Earnings
|
Other
|
|||||||||||||||||||||||||||
|
Ordinary Shares
|
Paid-in
|
Statutory
|
Comprehensive
|
|||||||||||||||||||||||||
|
Shares
|
Par Value
|
Capital
|
Reserves
|
Unrestricted
|
Income
|
Total
|
||||||||||||||||||||||
|
BALANCE,
December 31, 2008
|
14,300,000 | $ | 14,300 | $ | 14,183,916 | $ | 571,035 | $ | 4,950,920 | $ | 2,060,272 | $ | 21,780,443 | |||||||||||||||
|
Shareholder
contribution
|
2,090,000 | 2,090,000 | ||||||||||||||||||||||||||
|
Net
income
|
3,378,238 | 3,378,238 | ||||||||||||||||||||||||||
|
Adjustment
for statutory reserve
|
345,219 | (345,219 | ) | - | ||||||||||||||||||||||||
|
Foreign
currency translation adjustment
|
(22,765 | ) | (22,765 | ) | ||||||||||||||||||||||||
|
BALANCE,
September 30, 2009 (Unaudited)
|
14,300,000 | 14,300 | 16,273,916 | 916,254 | 7,983,939 | 2,037,507 | 27,225,916 | |||||||||||||||||||||
|
Shareholder
contribution
|
990,000 | 990,000 | ||||||||||||||||||||||||||
|
Net
income
|
3,780,835 | 3,780,835 | ||||||||||||||||||||||||||
|
Adjustment
for statutory reserve
|
370,688 | (370,688 | ) | - | ||||||||||||||||||||||||
|
Foreign
currency translation adjustment
|
5,901 | 5,901 | ||||||||||||||||||||||||||
|
BALANCE,
December 31, 2009
|
14,300,000 | 14,300 | 17,263,916 | 1,286,942 | 11,394,086 | 2,043,408 | 32,002,652 | |||||||||||||||||||||
|
Shares
issued for recapitalization
|
1,027,933 | 1,028 | 4,501,937 | 4,502,965 | ||||||||||||||||||||||||
|
Shares
placed in escrow
|
766,823 | 767 | 767 | |||||||||||||||||||||||||
|
Payments
of financing costs
|
- | |||||||||||||||||||||||||||
|
Shareholder
contribution
|
366,780 | 366,780 | ||||||||||||||||||||||||||
|
Reclassification
of warrants to derivative liabilities
|
(1,094,950 | ) | (1,094,950 | ) | ||||||||||||||||||||||||
|
Reclassification
of put options to derivative liabilities
|
(2,000,000 | ) | (2,000,000 | ) | ||||||||||||||||||||||||
|
Net
income
|
11,915,337 | 11,915,337 | ||||||||||||||||||||||||||
|
Adjustment
for statutory reserve
|
1,439,368 | (1,439,368 | ) | - | ||||||||||||||||||||||||
|
Foreign
currency translation adjustment
|
960,816 | 960,816 | ||||||||||||||||||||||||||
|
BALANCE,
September 30, 2010 (Unaudited)
|
16,094,756 | $ | 16,095 | $ | 19,037,683 | $ | 2,726,310 | $ | 21,870,055 | $ | 3,004,224 | $ | 46,654,367 | |||||||||||||||
|
Nine months ended
September 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net
income
|
$ | 11,915,337 | $ | 3,378,238 | ||||
|
Adjustments
to reconcile net income to cash provided by (used in) operating
activities:
|
||||||||
|
Depreciation
and amortization
|
721,805 | 448,129 | ||||||
|
Change
in fair value of warrant derivative liability
|
813,748 | - | ||||||
|
Change
in fair value of put option
|
- | - | ||||||
|
Change
in operating assets and liabilities:
|
||||||||
|
Accounts
receivable, trade
|
(29,182,600 | ) | (21,833,913 | ) | ||||
|
Accounts
receivable - related parties
|
(21,915 | ) | 2,145,577 | |||||
|
Other
receivables
|
(105,946 | ) | (975,496 | ) | ||||
|
Inventories
|
(20,912,054 | ) | (1,196,871 | ) | ||||
|
Advances
to suppliers
|
(4,964,267 | ) | (4,862,812 | ) | ||||
|
Advances
to suppliers - related parties
|
8,951,625 | (39,341 | ) | |||||
|
Other
current assets
|
(262,349 | ) | 34,300 | |||||
|
Change
in operating liabilities
|
||||||||
|
Accounts
payable, trade
|
31,947,666 | 425,168 | ||||||
|
Accrued
liabilities
|
(84,554 | ) | 16,343 | |||||
|
Notes
payables
|
2,566,425 | 5,124,510 | ||||||
|
Other
payables
|
622,750 | (3,596,085 | ) | |||||
|
Other
payables - related parties
|
(900,754 | ) | 10,990,431 | |||||
|
Customer
deposits
|
1,559,863 | 1,142,742 | ||||||
|
Customer
deposits - related parties
|
(335,970 | ) | (29,680 | ) | ||||
|
Taxes
payable
|
(2,312,911 | ) | 964,889 | |||||
|
Net
cash provided by (used in) operating activities
|
15,899 | (7,863,871 | ) | |||||
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Payments
on equipments and construction-in-progress
|
(2,577,280 | ) | (3,032,202 | ) | ||||
|
Purchase
of intangible assets
|
(6,384 | ) | (4,897,543 | ) | ||||
|
Cash
received from legal acquirer
|
5,913 | - | ||||||
|
Net
cash used in investing activities
|
(2,577,751 | ) | (7,929,745 | ) | ||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Increase
in restricted cash
|
(603,623 | ) | (2,270,419 | ) | ||||
|
Bank
overdraft
|
730,979 | 1,268,282 | ||||||
|
Proceeds
from government
|
735,500 | 2,492,030 | ||||||
|
Proceeds
from short-term loan
|
23,376,595 | 12,313,560 | ||||||
|
Repayments
on short-term loan
|
(20,867,069 | ) | - | |||||
|
Shareholder
contribution
|
366,780 | 2,090,000 | ||||||
|
Proceeds
from recapitalization
|
5,388,083 | - | ||||||
|
Repayments
on shareholder promissory notes
|
(100,000 | ) | - | |||||
|
Payments
of financing costs
|
(666,468 | ) | - | |||||
|
Net
cash provided by financing activities
|
8,360,777 | 15,893,453 | ||||||
|
EFFECT
OF EXCHANGE RATE ON CASH
|
220,850 | (23,742 | ) | |||||
|
INCREASE
IN CASH
|
6,019,775 | 76,095 | ||||||
|
CASH,
beginning of period
|
5,808,013 | 352,568 | ||||||
|
CASH,
end of period
|
$ | 11,827,788 | $ | 428,663 | ||||
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
|
Interest
expenses paid (net of amount capitalized)
|
$ | 660,319 | $ | 576,378 | ||||
|
Income
taxes paid
|
$ | 1,183,405 | $ | - | ||||
|
Non-cash
investing activities
|
||||||||
|
Construction-in-progress
transferred to property plant and equipment
|
$ | 2,697,347 | $ | - | ||||