
|
•
|
Total revenues increased by 347% to $87.0 million, compared to $19.5 million;
|
|
•
|
Gross profit increased by 133% to $7.3 million, compared to $3.1 million;
|
|
•
|
Gross margin was 8.4%, compared to 16.1%;
|
|
•
|
Operating income increased by 230% to $5.7 million, compared to $1.7 million;
|
|
•
|
Net income increased by 826% to $5.1 million compared to $0.6 million;
|
|
•
|
Fully diluted EPS was $0.32, compared to $0.06; and,
|
|
•
|
The number of SGOCO Image retail partners was 665, compared to 206.
|
|
SGOCO Group, Ltd. (China)
Bill Krolicki, VP of Finance
Tel: + 86-10-8587-0173
Email: bill@sgoco.com
|
The Equity Group Inc. (US)
Lena Cati
Tel: 212 836-9611 / lcati@equityny.com
Linda Latman
Tel: 212 836-9609 / llatman@equityny.com
|
|
2011
|
2010
|
|||||||
|
REVENUES:
|
||||||||
|
Revenues
|
$ | 86,975,624 | $ | 16,774,609 | ||||
|
Revenues - related parties
|
- | 2,700,999 | ||||||
|
Total revenues
|
86,975,624 | 19,475,608 | ||||||
|
COST OF GOODS SOLD:
|
||||||||
|
Cost of goods sold
|
79,676,105 | 14,203,671 | ||||||
|
Cost of goods sold - related parties
|
- | 2,138,087 | ||||||
|
Total cost of goods sold
|
79,676,105 | 16,341,758 | ||||||
|
GROSS PROFIT
|
7,299,519 | 3,133,850 | ||||||
|
OPERATING EXPENSES:
|
||||||||
|
Selling expenses
|
216,372 | 79,215 | ||||||
|
General and administrative expenses
|
1,362,926 | 1,319,137 | ||||||
|
Total operating expenses
|
1,579,298 | 1,398,352 | ||||||
|
INCOME FROM OPERATIONS
|
5,720,221 | 1,735,498 | ||||||
|
OTHER INCOME (EXPENSES):
|
||||||||
|
Interest income
|
14,840 | 22,845 | ||||||
|
Interest expense
|
(396,151 | ) | (264,648 | ) | ||||
|
Other income (expense), net
|
(235,949 | ) | (166,426 | ) | ||||
|
Change in fair value of warrant derivative liability
|
728,384 | (478,540 | ) | |||||
|
Total other income (expenses), net
|
111,124 | (886,769 | ) | |||||
|
INCOME BEFORE PROVISION FOR INCOME TAXES
|
5,831,345 | 848,729 | ||||||
|
PROVISION FOR INCOME TAXES
|
693,939 | 293,934 | ||||||
|
NET INCOME
|
5,137,406 | 554,795 | ||||||
|
OTHER COMPREHENSIVE INCOME:
|
||||||||
|
Foreign currency translation adjustment
|
339,996 | (2,503 | ) | |||||
|
COMPREHENSIVE INCOME
|
$ | 5,477,402 | $ | 552,292 | ||||
|
EARNINGS PER SHARE:
|
||||||||
|
Basic
|
$ | 0.32 | $ | 0.06 | ||||
|
Diluted
|
$ | 0.32 | $ | 0.06 | ||||
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES:
|
||||||||
|
Basic
|
16,169,170 | 8,717,008 | ||||||
|
Diluted
|
16,280,942 | 8,737,596 | ||||||
|
ASSETS
|
||||||||
|
March 31,
|
December 31,
|
|||||||
|
2011
(Unaudited)
|
2010
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$ | 15,347,387 | $ | 23,493,805 | ||||
|
Restricted cash
|
17,668,531 | 6,537,086 | ||||||
|
Accounts receivable, trade
|
60,643,251 | 55,985,013 | ||||||
|
Accounts receivable - related parties
|
- | 49,559 | ||||||
|
Other receivables
|
3,563,688 | 429,864 | ||||||
|
Inventories
|
19,618,755 | 17,291,123 | ||||||
|
Advances to suppliers
|
57,725,627 | 23,312,312 | ||||||
|
Other current assets
|
- | 46,615 | ||||||
|
Total current assets
|
174,567,239 | 127,145,377 | ||||||
|
PLANT AND EQUIPMENT, NET
|
17,618,943 | 16,886,297 | ||||||
|
OTHER ASSETS
|
||||||||
|
Intangible assets, net
|
8,615,210 | 8,589,215 | ||||||
|
Total other assets
|
8,615,210 | 8,589,215 | ||||||
|
Total assets
|
$ | 200,801,392 | $ | 152,620,889 | ||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable, trade
|
$ | 41,054,934 | $ | 31,958,430 | ||||
|
Accrued liabilities
|
470,970 | 333,659 | ||||||
|
Bank overdraft
|
529,200 | 1,492,226 | ||||||
|
Notes payable
|
43,831,961 | 17,784,899 | ||||||
|
Short-term loan
|
36,727,548 | 26,864,059 | ||||||
|
Short-term loan - shareholder
|
2,109,392 | 2,545,439 | ||||||
|
Other payables
|
2,562,033 | 1,755,881 | ||||||
|
Customer deposits
|
5,351,475 | 3,278,269 | ||||||
|
Taxes payable
|
1,008,533 | 2,449,939 | ||||||
|
Total current liabilities
|
133,646,046 | 88,462,801 | ||||||
|
OTHER LIABILITIES
|
||||||||
|
Warrant derivative liability
|
677,184 | 1,530,569 | ||||||
|
Put option derivative liability
|
- | 2,000,000 | ||||||
|
Total other liabilities
|
677,184 | 3,530,569 | ||||||
|
Total liabilities
|
134,323,230 | 91,993,370 | ||||||
|
COMMITMENT AND CONTINGENCIES
|
||||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Preferred stock, $0.001 par value, 1,000,000 shares authorized,
|
||||||||
|
nil issued and outstanding as of March 31, 2011 and
|
||||||||
|
December 31, 2010
|
- | - | ||||||
|
Common stock, $0.001 par value, 50,000,000 shares authorized,
|
||||||||
|
17,258,356 and 17,428,089 issued and outstanding as of
|
||||||||
|
March 31, 2011 and December 31, 2010
|
17,258 | 17,428 | ||||||
|
Paid-in-capital
|
24,555,414 | 24,182,003 | ||||||
|
Statutory reserves
|
4,074,142 | 3,560,838 | ||||||
|
Retained earnings
|
33,675,881 | 29,051,779 | ||||||
|
Accumulated other comprehensive income
|
4,155,467 | 3,815,471 | ||||||
|
Total shareholders' equity
|
66,478,162 | 60,627,519 | ||||||
|
Total liabilities and shareholders' equity
|
$ | 200,801,392 | $ | 152,620,889 | ||||
|
Ordinary Shares
|
Retained Earnings
|
Accumulated
|
||||||||||||||||||||||||||
|
Other
|
||||||||||||||||||||||||||||
|
Paid-in
|
Statutory
|
Comprehensive
|
||||||||||||||||||||||||||
|
Shares
|
Par Value
|
Capital
|
Reserves
|
Unrestricted
|
Income
|
Total
|
||||||||||||||||||||||
|
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 | |||||||||||||||||||||||||
|
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
|
554,795 | 554,795 | ||||||||||||||||||||||||||
|
Adjustment for statutory reserve
|
225,032 | (225,032 | ) | - | ||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
(2,503 | ) | (2,503 | ) | ||||||||||||||||||||||||
|
BALANCE, March 31, 2010 (Unaudited)
|
16,094,756 | $ | 16,095 | $ | 19,037,683 | $ | 1,511,974 | $ | 11,723,849 | $ | 2,040,905 | $ | 34,330,506 | |||||||||||||||
|
Shares issued for secondary offering
|
1,333,333 | 1,333 | 5,293,062 | 5,294,395 | ||||||||||||||||||||||||
|
Reclassification of warrants to derivative liabilities
|
(148,742 | ) | (148,742 | ) | ||||||||||||||||||||||||
|
Net income
|
19,376,794 | 19,376,794 | ||||||||||||||||||||||||||
|
Adjustment for statutory reserve
|
2,048,864 | (2,048,864 | ) | - | ||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
1,774,566 | 1,774,566 | ||||||||||||||||||||||||||
|
BALANCE, December 31, 2010
|
17,428,089 | $ | 17,428 | $ | 24,182,003 | $ | 3,560,838 | $ | 29,051,779 | $ | 3,815,471 | $ | 60,627,519 | |||||||||||||||
|
Shares issued for secondary offering
|
80,267 | 80 | 373,161 | 373,241 | ||||||||||||||||||||||||
|
Shares repurchased
|
(250,000 | ) | (250 | ) | 250 | - | ||||||||||||||||||||||
|
Net income
|
5,137,406 | 5,137,406 | ||||||||||||||||||||||||||
|
Adjustment for statutory reserve
|
513,304 | (513,304 | ) | - | ||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
339,996 | 339,996 | ||||||||||||||||||||||||||
|
BALANCE, March 31, 2011 (Unaudited)
|
17,258,356 | $ | 17,258 | $ | 24,555,414 | $ | 4,074,142 | $ | 33,675,881 | $ | 4,155,467 | $ | 66,478,162 | |||||||||||||||
|
2011
|
2010
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net income
|
$ | 5,137,406 | $ | 554,795 | ||||
|
Adjustments to reconcile net income to cash provided by
|
||||||||
|
(used in) operating activities:
|
||||||||
|
Depreciation and amortization
|
410,269 | 254,290 | ||||||
|
Change in fair value of warrant derivative liability
|
(728,384 | ) | 478,540 | |||||
|
Change in operating assets and liabilities
|
||||||||
|
Accounts receivables, trade
|
(4,348,693 | ) | 6,010,971 | |||||
|
Accounts receivables - related parties
|
49,657 | (1,021,801 | ) | |||||
|
Other receivables
|
(3,273,446 | ) | (3,465 | ) | ||||
|
Inventories
|
(2,229,114 | ) | (2,804,757 | ) | ||||
|
Advances to suppliers
|
(34,177,948 | ) | (16,770,734 | ) | ||||
|
Advances to suppliers-related parties
|
- | 1,275,697 | ||||||
|
Other current assets
|
46,707 | (256,431 | ) | |||||
|
Accounts payable, trade
|
8,898,697 | 3,160,719 | ||||||
|
Accrued liabilities
|
135,336 | 282,406 | ||||||
|
Notes payable
|
25,868,180 | 4,822,668 | ||||||
|
Other payables
|
856,681 | 30,874 | ||||||
|
Other payables - related parties
|
- | 2,742,309 | ||||||
|
Customer deposits
|
2,049,178 | 1,362,210 | ||||||
|
Customer deposits - related parties
|
- | (279,809 | ) | |||||
|
Taxes payable
|
(1,449,558 | ) | (763,589 | ) | ||||
|
Net cash used in operating activities
|
(2,755,032 | ) | (925,107 | ) | ||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Long term prepayment
|
- | (66,872 | ) | |||||
|
Purchase of equipments and construction-in-progress
|
(932,747 | ) | (1,594,383 | ) | ||||
|
Purchase of intangible assets
|
(7,320 | ) | (89,493 | ) | ||||
|
Cash received from legal acquirer
|
- | 5,913 | ||||||
|
Net cash used in investing activities
|
(940,067 | ) | (1,744,835 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Increase in restricted cash
|
(11,060,588 | ) | (3,264,800 | ) | ||||
|
Bank overdraft
|
(967,712 | ) | 728,762 | |||||
|
Proceeds from government
|
- | 733,250 | ||||||
|
Proceeds from short-term loan
|
23,862,082 | 11,792,912 | ||||||
|
Payments on short-term loan
|
(14,172,137 | ) | (12,647,096 | ) | ||||
|
Shareholder contribution
|
- | 366,780 | ||||||
|
Payments from shareholder loan
|
(436,047 | ) | - | |||||
|
Proceeds from recapitalization
|
- | 5,388,083 | ||||||
|
Payments on repurchase of warrants
|
(125,000 | ) | - | |||||
|
Payments on repurchase of put option
|
(2,000,000 | ) | - | |||||
|
Proceeds from shares issuance
|
373,242 | - | ||||||
|
Payments of financing costs
|
- | (666,468 | ) | |||||
|
Net cash (used in) provided by financing activities
|
(4,526,160 | ) | 2,431,423 | |||||
|
EFFECT OF EXCHANGE RATE ON CASH
|
74,841 | (4,650 | ) | |||||
|
DECREASE IN CASH
|
(8,146,418 | ) | (243,169 | ) | ||||
|
CASH, beginning of period
|
23,493,805 | 5,808,013 | ||||||
|
CASH, end of period
|
$ | 15,347,387 | $ | 5,564,844 | ||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
|
Interest expenses paid (net of amount capitalized)
|
$ | 396,151 | $ | 264,648 | ||||
|
Income taxes paid
|
$ | 2,006,593 | $ | 331,700 | ||||