XML 35 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
NONCONTROLLING INTEREST
3 Months Ended
Mar. 31, 2012
NONCONTROLLING INTEREST

10. NONCONTROLLING INTEREST

 

“Non-controlling interest” was a 7% equity interest of Erdos TCH owned by Erdos Metallurgy Co., Ltd.  According to Xi’an TCH and Erdos’ agreement on profit distribution, Xi’an TCH and Erdos will receive 80% and 20% of the profit from the JV, respectively, until Xi’an TCH has received the complete return of its investment. Xi’an TCH and Erdos will then receive 60% and 40% of the profit from the JV, respectively.

 

As of March 31, 2012, the total registered capital of Erdos TCH is $17.55 million (RMB 120,000,000), of which, $16.37 million (RMB 112 million) was contributed by Xi’an TCH and $1.18 million (RMB 8 million) was from Erdos. Erdos TCH engages in a business similar to that of Xi’an TCH.

 

Erdos TCH allocates its income to Xi’an TCH and Erdos at a proportion of 80% and 20% based on net income calculated under Chinese GAAP.  The main difference between US GAAP and Chinese GAAP with respect to Erdos TCH is that the Erdos agreement is treated as a sales-type lease under US GAAP and as an operating lease under Chinese GAAP.  The following is an unaudited profit and loss statement of Erdos TCH, prepared under Chinese GAAP for the three months ended March 31, 2012 and 2011 (note: Erdos TCH’s US GAAP basis financial statements are part of the Company’s consolidated financial statements discussed in Note 2 – Basis for Consolidation):

 

 

    2012     2011  
Net Revenue   $ 3,711,425     $ 2,834,715  
Cost of Revenue     (2,105,057 )     (1,626,852 )
Gross Profit     1,606,368       1,207,863  
Operating expenses     15,506       8,251  
Income from operations     1,590,862       1,199,612  
Non-operating income     -       1,057  
Income tax expense     (397,716 )     (300,167 )
Net Income   $ 1,193,146     $ 900,502  

 

The following is a reconciliation of net income per Chinese GAAP to net income per US GAAP:

 

    2012     2011  
Net income per Chinese GAAP   $ 1,193,146     $ 900,502  
Adjustments under US GAAP:                
Revenue per sales-type lease     (3,567,238 )     8,498,505  
Cost of revenue     2,095,199       (7,408,919 )
Operating income     137       -  
Income from operation     (278,756 )     2,350,088  
Interest income     673,934       808,888  
Income before income tax     395,178       3,158,976  
Deferred income tax expense     199,492       (563,287 )
Net income per US GAAP   $ 594,670     $ 2,595,689  

 

The following is an unaudited balance sheet of Erdos TCH, prepared under Chinese GAAP as of March 31, 2012 and December 31, 2011:

 

    2012     2011  
Assets                
Cash and equivalents   $ 36,283     $ 78,243  
Other current assets     2,182,749       -  
Property and equipment     48,464,101       49,069,745  
Construction in process     24,734,863       23,481,662  
Total Assets   $ 75,417,996     $ 72,629,650  
Liabilities                
Accounts payable   $ 39,718     $ 442,080  
Other current liabilities     6,934,533       5,009,894  
Long term loan     42,061,865       42,017,808  
Total liabilities     49,036,116       47,469,782  
Equity                
Paid in capital     17,573,578       17,573,578  
Statutory reserve     570,094       570,094  
Other comprehensive income     1,742,879       1,714,014  
Retained earnings     6,495,329       5,302,182  
Total stockholders’ equity     26,381,880       25,159,868  
Total liabilities and stockholders’ equity   $ 75,417,996     $ 72,629,650