XML 66 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
Noncontrolling Interest
6 Months Ended
Jun. 30, 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 June 30, 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 six months ended June 30, 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   $ 7,510,614     $ 6,387,265  
Cost of Revenue     (4,215,028 )     (3,663,910 )
Gross Profit     3,295,586       2,724,355  
Operating expenses     28,075       10,907  
Income from operations     3,267,511       2,713,448  
Non-operating income (expense)     (2,361,930 )     4,477  
Income tax expense     (226,395 )     (679,481 )
Net Income   $ 679,186     $ 2,038,444  

 

The following is a reconciliation of net income per Chinese GAAP to net income per US GAAP for the six months ended June 30, 2012 and 2011:

 

    2012     2011  
Net income per Chinese GAAP   $ 679,186     $ 2,038,444  
Adjustments under US GAAP:                
Revenue per sales-type lease     (7,134,477 )     5,125,394  
Cost of revenue     4,190,397       (5,072,460 )
Income from operation     (2,264,894 )     2,091,378  
Interest income     3,703,026       1,785,208  
Income before income tax     1,438,132       3,876,586  
Deferred income tax expense     (193,443 )     (460,095 )
Net income per US GAAP   $ 1,244,689     $ 3,416,491  

 

 

The following is an unaudited balance sheet of Erdos TCH, prepared under Chinese GAAP as of June 30, 2012 and December 31, 2011:

 

    2012     2011  
Assets                
Cash and equivalents   $ 19,676     $ 78,243  
Other current assets     1,275,179       -  
Property and equipment     47,575,714       49,069,745  
Construction in process     23,413,713       23,481,662  
Total Assets   $ 72,284,282     $ 72,629,650  
Liabilities                
Accounts payable   $ 39,526     $ 442,080  
Other current liabilities     4,644,682       5,009,894  
Long term loan     41,858,369       42,017,808  
Total liabilities     46,542,577       47,469,782  
Equity                
Paid in capital     17,573,578       17,573,578  
Statutory reserve     570,094       570,094  
Other comprehensive income     1,616,665       1,714,014  
Retained earnings     5,981,368       5,302,182  
Total stockholders’ equity     25,741,705       25,159,868  
Total liabilities and stockholders’ equity   $ 72,284,282     $ 72,629,650