
|
•
|
Total revenues increased by 100% to $85.6 million, compared to $42.9 million;
|
|
•
|
Gross profit increased by 68% to $10.7 million, compared to $6.4 million;
|
|
•
|
Gross margin was 12.6%, compared to 15.0%;
|
|
•
|
Operating income increased by 69% to $8.9 million, compared to $5.3 million;
|
|
•
|
Net income increased by 87% to $7.1 million, compared to $3.8 million; and,
|
|
•
|
Fully diluted EPS was $0.45, compared to $0.40.
|
|
•
|
Total revenues increased by 177% to $172.6 million, compared to $62.3 million;
|
|
•
|
Gross profit increased by 89% to $18.0 million, compared to $9.5 million;
|
|
•
|
Gross margin was 10.5%, compared to 15.3%;
|
|
•
|
Operating income increased by 109% to $14.6 million, compared to $7.0 million;
|
|
•
|
Net income increased by 180% to $12.3 million, compared to $4.4 million;
|
|
•
|
Fully diluted EPS was $0.76, compared to $0.48; and,
|
|
•
|
The number of SGOCO Image retail partners on June 30, 2011 was 705, compared to 364 a year earlier.
|
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
REVENUES:
|
||||||||||||||||
|
Revenues
|
$ | 85,580,821 | $ | 33,051,201 | $ | 172,556,445 | $ | 49,825,810 | ||||||||
|
Revenues - related parties
|
- | 9,813,817 | - | 12,514,816 | ||||||||||||
|
Total revenues
|
85,580,821 | 42,865,018 | 172,556,445 | 62,340,626 | ||||||||||||
|
COST OF GOODS SOLD:
|
||||||||||||||||
|
Cost of goods sold
|
74,834,917 | 28,392,300 | 154,511,022 | 42,595,971 | ||||||||||||
|
Cost of goods sold - related parties
|
- | 8,063,550 | - | 10,201,637 | ||||||||||||
|
Total cost of goods sold
|
74,834,917 | 36,455,850 | 154,511,022 | 52,797,608 | ||||||||||||
|
GROSS PROFIT
|
10,745,904 | 6,409,168 | 18,045,423 | 9,543,018 | ||||||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Selling expenses
|
270,124 | 104,210 | 486,496 | 183,425 | ||||||||||||
|
General and administrative expenses
|
1,548,481 | 1,035,719 | 2,911,407 | 2,354,856 | ||||||||||||
|
Total operating expenses
|
1,818,605 | 1,139,929 | 3,397,903 | 2,538,281 | ||||||||||||
|
INCOME FROM OPERATIONS
|
8,927,299 | 5,269,239 | 14,647,520 | 7,004,737 | ||||||||||||
|
OTHER INCOME (EXPENSES):
|
||||||||||||||||
|
Interest income
|
45,966 | 19,917 | 60,805 | 42,762 | ||||||||||||
|
Interest expense
|
(536,898 | ) | (127,872 | ) | (933,050 | ) | (392,520 | ) | ||||||||
|
Other income (expense), net
|
651,902 | (122,662 | ) | 415,955 | (289,088 | ) | ||||||||||
|
Change in fair value of warrant derivative liability
|
(596,040 | ) | (546,288 | ) | 132,345 | (1,024,828 | ) | |||||||||
|
Total other income (expenses), net
|
(435,070 | ) | (776,905 | ) | (323,945 | ) | (1,663,674 | ) | ||||||||
|
INCOME BEFORE PROVISION FOR INCOME TAXES
|
8,492,229 | 4,492,334 | 14,323,575 | 5,341,063 | ||||||||||||
|
PROVISION FOR INCOME TAXES
|
1,348,785 | 662,909 | 2,042,725 | 956,843 | ||||||||||||
|
NET INCOME
|
7,143,444 | 3,829,425 | 12,280,850 | 4,384,220 | ||||||||||||
|
OTHER COMPREHENSIVE INCOME:
|
||||||||||||||||
|
Foreign currency translation adjustment
|
1,044,966 | 169,379 | 1,384,963 | 166,876 | ||||||||||||
|
COMPREHENSIVE INCOME
|
$ | 8,188,410 | $ | 3,998,804 | $ | 13,665,813 | $ | 4,551,096 | ||||||||
|
EARNINGS PER SHARE:
|
||||||||||||||||
|
Basic
|
$ | 0.45 | $ | 0.40 | $ | 0.76 | $ | 0.48 | ||||||||
|
Diluted
|
$ | 0.45 | $ | 0.40 | $ | 0.76 | $ | 0.48 | ||||||||
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES:
|
||||||||||||||||
|
Basic
|
16,032,343 | 9,527,932 | 16,100,378 | 9,124,710 | ||||||||||||
|
Diluted
|
16,032,343 | 9,566,229 | 16,216,126 | 9,151,044 | ||||||||||||
|
ASSETS
|
||||||||
|
June 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$ | 18,863,720 | $ | 23,493,805 | ||||
|
Restricted cash
|
31,656,385 | 6,537,086 | ||||||
|
Accounts receivable, trade
|
65,812,427 | 55,985,013 | ||||||
|
Accounts receivable - related parties
|
- | 49,559 | ||||||
|
Other receivables
|
818,368 | 429,864 | ||||||
|
Other receivable – shareholder
|
436,047 | |||||||
|
Notes receivable
|
46,410 | |||||||
|
Inventories
|
10,641,880 | 17,291,123 | ||||||
|
Advances to suppliers
|
76,946,171 | 23,312,312 | ||||||
|
Other current assets
|
146,247 | 46,615 | ||||||
|
Total current assets
|
205,367,655 | 127,145,377 | ||||||
|
PLANT AND EQUIPMENT, NET
|
17,733,408 | 16,886,297 | ||||||
|
OTHER ASSETS
|
||||||||
|
Intangible assets, net
|
8,686,805 | 8,589,215 | ||||||
|
Total other assets
|
8,686,805 | 8,589,215 | ||||||
|
Total assets
|
$ | 231,787,868 | $ | 152,620,889 | ||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable, trade
|
$ | 35,933,865 | $ | 31,958,430 | ||||
|
Accrued liabilities
|
549,998 | 333,659 | ||||||
|
Bank overdraft
|
1,506,173 | 1,492,226 | ||||||
|
Notes payable
|
55,339,554 | 17,784,899 | ||||||
|
Short-term loan
|
50,365,213 | 26,864,059 | ||||||
|
Short-term loan - shareholder
|
- | 2,545,439 | ||||||
|
Other payables
|
1,085,503 | 1,755,881 | ||||||
|
Customer deposits
|
8,060,987 | 3,278,269 | ||||||
|
Taxes payable
|
3,343,270 | 2,449,939 | ||||||
|
Total current liabilities
|
156,184,563 | 88,462,801 | ||||||
|
OTHER LIABILITIES
|
||||||||
|
Warrant derivative liability
|
936,732 | 1,530,569 | ||||||
|
Put option derivative liability
|
- | 2,000,000 | ||||||
|
Total other liabilities
|
936,732 | 3,530,569 | ||||||
|
Total liabilities
|
157,121,295 | 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 June 30, 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
|
||||||||
|
June 30, 2011 and December 31, 2010
|
17,258 | 17,428 | ||||||
|
Paid-in-capital
|
24,555,414 | 24,182,003 | ||||||
|
Statutory reserves
|
4,861,916 | 3,560,838 | ||||||
|
Retained earnings
|
40,031,551 | 29,051,779 | ||||||
|
Accumulated other comprehensive income
|
5,200,434 | 3,815,471 | ||||||
|
Total shareholders' equity
|
74,666,573 | 60,627,519 | ||||||
|
Total liabilities and shareholders' equity
|
$ | 231,787,868 | $ | 152,620,889 | ||||
|
Accumulated
|
||||||||||||||||||||||||||||
|
Ordinary Shares
|
Retained Earnings
|
Other
|
||||||||||||||||||||||||||
|
Paid-in
|
Statutory
|
Comprehensive
|
||||||||||||||||||||||||||
|
Shares
|
Par Value
|
Capital
|
Reserves
|
Unrestricted
|
Income
|
Total
|
||||||||||||||||||||||
|
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 exercise of over allotment related
|
80,267 | 80 | 373,161 | 373,241 | ||||||||||||||||||||||||
|
Shares repurchased and cancelled
|
(250,000 | ) | (250 | ) | 250 | - | ||||||||||||||||||||||
|
Net income
|
4,624,102 | 4,624,102 | ||||||||||||||||||||||||||
|
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 | |||||||||||||||
|
Shares issued for exercise of over allotment related
|
- | |||||||||||||||||||||||||||
|
Shares repurchased and cancelled
|
- | |||||||||||||||||||||||||||
|
Net income
|
6,355,670 | 6,355,670 | ||||||||||||||||||||||||||
|
Adjustment for statutory reserve
|
787,774 | 787,774 | ||||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
1,044,967 | 1,044,967 | ||||||||||||||||||||||||||
|
BALANCE, June 30, 2011 (Unaudited)
|
17,258,356 | $ | 17,258 | $ | 24,555,414 | $ | 4,861,916 | $ | 40,031,551 | $ | 5,200,434 | $ | 74,666,573 | |||||||||||||||
|
Six Months Ended
June 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net income
|
$ | 12,280,850 | $ | 4,384,220 | ||||
|
Adjustments to reconcile net income to cash provided by
|
||||||||
|
(used in) operating activities:
|
||||||||
|
Depreciation and amortization
|
790,597 | 444,832 | ||||||
|
Change in fair value of warrant derivative liability
|
132,345 | 1,024,828 | ||||||
|
Change in operating assets and liabilities
|
||||||||
|
Accounts receivables, trade
|
(8,158,880 | ) | (11,811,110 | ) | ||||
|
Accounts receivables - related parties
|
49,559 | (1,137,858 | ) | |||||
|
Other receivables
|
(388,504 | ) | (188,950 | ) | ||||
|
Other receivable-shareholder
|
- | - | ||||||
|
Inventories
|
6,649,243 | (7,333,795 | ) | |||||
|
Advances to suppliers
|
(53,633,859 | ) | (6,393,848 | ) | ||||
|
Advances to suppliers-related parties
|
- | 8,542,234 | ||||||
|
Other current assets
|
(99,632 | ) | (24,145 | ) | ||||
|
Accounts payable, trade
|
3,975,435 | 7,381,981 | ||||||
|
Accrued liabilities
|
216,339 | 43,271 | ||||||
|
Notes payable
|
37,554,655 | 797,609 | ||||||
|
Other payables
|
(670,377 | ) | 90,812 | |||||
|
Other payables - related parties
|
- | (2,342,382 | ) | |||||
|
Customer deposits
|
4,782,719 | 1,215,360 | ||||||
|
Customer deposits - related parties
|
- | (335,034 | ) | |||||
|
Taxes payable
|
(775,203 | ) | (1,069,014 | ) | ||||
|
Net cash provided by (used in) operating activities
|
2,705,287 | (6,710,989 | ) | |||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchase of equipments and construction-in-progress
|
(465,469 | ) | (2,133,720 | ) | ||||
|
Purchase of intangible assets
|
(1,500 | ) | - | |||||
|
Cash received from legal acquirer
|
- | 5,913 | ||||||
|
Net cash used in investing activities
|
(466,969 | ) | (2,127,807 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Increase in restricted cash
|
(25,119,299 | ) | (2,194,147 | ) | ||||
|
Bank overdraft
|
13,946 | 745,998 | ||||||
|
Proceeds from government
|
- | 733,450 | ||||||
|
Proceeds from short-term loan
|
56,583,846 | 16,299,657 | ||||||
|
Payments on short-term loan
|
(35,787,313 | ) | (15,674,758 | ) | ||||
|
Shareholder contribution
|
- | 366,780 | ||||||
|
Payments on shareholder loan
|
(2,981,486 | ) | - | |||||
|
Proceeds from recapitalization
|
5,388,083 | |||||||
|
Payments on repurchase of warrants
|
(336,492 | ) | ||||||
|
Payments of financing costs
|
(666,468 | ) | ||||||
|
Net cash (used in) provided by financing activities
|
(7,626,798 | ) | 4,998,595 | |||||
|
EFFECT OF EXCHANGE RATE ON CASH
|
758,395 | 12,759 | ||||||
|
DECREASE IN CASH
|
(4,630,085 | ) | (3,827,442 | ) | ||||
|
CASH, beginning of period
|
23,493,805 | 5,808,013 | ||||||
|
CASH, end of period
|
$ | 18,863,720 | $ | 1,980,571 | ||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
|
Interest expenses paid (net of amount capitalized)
|
$ | 933,050 | $ | 392,520 | ||||
|
Income taxes paid
|
$ | 2,751,463 | $ | 331,700 | ||||