XML 124 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
NONCONTROLLING INTEREST
6 Months Ended
Jun. 30, 2013
Noncontrolling Interest [Abstract]  
NONCONTROLLING INTEREST
11. 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 would 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 would then receive 60% and 40% of the profit from the JV, respectively.
 
As of June 15, 2013, the total registered capital of Erdos TCH was $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. On June 15, 2013, Xi’an and Erdos Metallurgy entered into a share purchase agreement. Xi’an will pay Erdos Metallurgy $1.29 million (RMB 8 million) for the 7% equity interest of Erdos TCH and then become 100% owner of Erdos TCH. In addition, Erdos TCH will distribute 20% of the accumulated profit (calculated under PRC GAAP) to Erdos Metallurgy. For convenience of reporting, June 30, 2013 was designated as the ownership transfer date.  In July 2013, Xi’an paid $1.29 million (RMB 8 million) to Erdos Metallurgy, and had outstanding $227,901 accumulated profits to be paid to the minority interest..
 
Erdos TCH allocated its income to Xi’an TCH and Erdos at a proportion of 80% and 20% based on net income calculated under PRC GAAP.  The main difference between US GAAP and PRC 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 PRC GAAP.  The following is an unaudited profit and loss statement of Erdos TCH, prepared under PRC GAAP for the six months ended June 30, 2013 and 2012 (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):
 
 
 
2013
 
2012
 
Net Revenue
 
$
7,512,597
 
$
7,510,614
 
Cost of Revenue
 
 
4,256,260
 
 
4,215,028
 
Gross Profit
 
 
3,256,337
 
 
3,295,586
 
Operating expenses
 
 
58,517
 
 
28,075
 
Income from operations
 
 
3,197,820
 
 
3,267,511
 
Non-operating income expense
 
 
(2,187,350)
 
 
(2,361,930)
 
Income tax expense
 
 
(252,617)
 
 
(226,395)
 
Net Income
 
$
757,853
 
$
679,186
 
 
The following is a reconciliation of net income (loss) per Chinese GAAP to net income per US GAAP for the six months ended June 30, 2013 and 2012:
 
 
 
2013
 
2012
 
Net income per Chinese GAAP
 
$
757,853
 
$
679,186
 
Adjustments under US GAAP:
 
 
 
 
 
 
 
Revenue per sales-type lease
 
 
(7,210,036)
 
 
(7,134,477)
 
Cost of revenue
 
 
4,185,610
 
 
4,190,397
 
Loss from operation
 
 
(3,024,426)
 
 
(2,944,080)
 
Operating income (loss)
 
 
(69)
 
 
-
 
Interest income
 
 
3,678,975
 
 
3,703,026
 
Income before income tax
 
 
654,480
 
 
758,946
 
Deferred income tax expense
 
 
(175,912)
 
 
(193,443)
 
Net adjustment
 
 
478,568
 
 
565,503
 
Net income per US GAAP
 
$
1,236,421
 
$
1,244,689
 
 
The following is an unaudited balance sheet of Erdos TCH, prepared under PRC GAAP as of June 30, 2013 and December 31, 2012:
 
 
 
2013
 
2012
 
Assets
 
 
 
 
 
 
 
Cash and equivalents
 
$
11,851
 
$
12,411
 
Other current assets
 
 
17,352,763
 
 
12,774,129
 
Property and equipment
 
 
46,073,830
 
 
46,558,041
 
Total Assets
 
$
63,438,444
 
$
59,344,581
 
Liabilities
 
 
 
 
 
 
 
Accounts payable
 
$
113,697
 
$
39,774
 
Other current liabilities
 
 
2,612,474
 
 
376,649
 
Long term loan
 
 
39,450,046
 
 
38,779,731
 
Total liabilities
 
 
42,176,217
 
 
39,196,154
 
Equity
 
 
 
 
 
 
 
Paid in capital
 
 
17,573,578
 
 
17,573,578
 
Statutory reserve
 
 
570,094
 
 
570,094
 
Other comprehensive income
 
 
2,109,907
 
 
1,753,959
 
Retained earnings
 
 
1,008,648
 
 
250,796
 
Total stockholders’ equity
 
 
21,262,227
 
 
20,148,427
 
Total liabilities and stockholders’ equity
 
$
63,438,444
 
$
59,344,581