|
x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE OF
1934
|
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE OF
1934
|
|
Delaware
|
|
23-2753988
|
|
(State
or Other Jurisdiction of Incorporation or Organization)
|
|
(I.R.S.
Employer Identification No.)
|
|
12A
Block, Xinhe Road, Xinqiao No. 3
Industrial
Zone, Shajing District, Baoan Town, Shenzen, China
150090
|
|
(Address
of Principal Executive Offices and Zip Code)
|
|
|
|
86-0755-29758811
|
|
(Issuer's
telephone number)
|
|
Large
accelerated filer o
|
Accelerated
filer o
|
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
|
|
|
Page
|
|
|
||
|
Consolidated
Financial Statements
|
|
|
|
|
Consolidated
Balance Sheet (Unaudited) at September 30, 2008 and December
31,2007
|
2
|
|
|
Consolidated
Statements of Operations (Unaudited)
|
|
|
|
For
the Three and Nine Months Ended September 30, 2008 and
2007
|
3
|
|
|
Consolidated
Statements of Cash Flows (Unaudited)
|
|
|
|
For
the Nine Months Ended September 30, 2008 and 2007
|
4
|
|
|
Notes
to Unaudited Consolidated Financial Statements
|
5
|
|
Management's
Discussion and Analysis or Plan of Operation
|
19
|
|
|
Item
3.
|
Quantitative
and Qualitative Disclosure About Market Risks
|
24
|
|
Controls
and Procedures
|
24
|
|
|
|
|
|
|
|
||
|
Exhibits
|
25
|
|
|
September
30,
2008
|
December
31,
2007
|
||||||
|
(Unaudited)
|
|||||||
|
ASSETS
|
|||||||
|
Current
Assets
|
|||||||
|
Cash
and cash equivalents
|
$
|
728,835
|
$
|
2,949,356
|
|||
|
Restricted
cash (Note 8 )
|
1,895,336
|
2,039,314
|
|||||
|
Trade
receivables, net of allowance for doubtful accounts (Note 4)
|
6,762,788
|
5,279,282
|
|||||
|
Inventories,
net (Note 5)
|
5,374,729
|
1,692,934
|
|||||
|
Prepaid
expenses and other receivables (Note 10 )
|
559,249
|
259,170
|
|||||
|
Total
Current Assets
|
15,320,937
|
12,220,056
|
|||||
|
Property
and equipment, net (Note 6)
|
4,700,539
|
2,441,264
|
|||||
|
Other
assets (Note 11)
|
79,795
|
1,059,222
|
|||||
|
Advances
to suppliers (Note 9 )
|
2,656,897
|
5,498,257
|
|||||
|
Total
Assets
|
$
|
22,758,168
|
$
|
21,218,799
|
|||
|
LIABILITIES
|
|||||||
|
Current
Liabilities
|
|||||||
|
Accounts
payables and accrued liabilities
|
$
|
610,203
|
$
|
2,132,499
|
|||
|
Short
term bank loans (Notes 7)
|
4,407,746
|
5,600,896
|
|||||
|
Taxes
payable
|
33,249
|
383,397
|
|||||
|
Wages
payable
|
131,718
|
103,944
|
|||||
|
Corporate
taxes payable
|
100,925
|
432,532
|
|||||
|
Accrued
directors compensation
|
116,591
|
||||||
|
Total
Current Liabilities
|
5,400,432
|
8,653,268
|
|||||
|
|
|||||||
|
Commitments
and Contingencies (Note 14)
|
—
|
—
|
|||||
|
Stockholders'
Equity (Note 12)
|
|||||||
|
Series
A convertible preferred stock, $.001 par value; 20,000,000
shares
|
|||||||
|
authorized;
issued and outstanding - 6,860,296 shares at September
30,
2008; 3,703,704 shares at December 31, 2007;
|
|||||||
|
liquidation
preference –
$7,409,120
at September 30, 2008; $4,000,000
at
December 31, 2007
|
6,861
|
3,704
|
|||||
|
Common
stock. $.001 par value; 100,000,000 shares authorized;
|
|||||||
|
issued
and outstanding –
12,368,435
shares at September 30,2008;
11,600,000
shares at December 31, 2007
|
12,368
|
11,600
|
|||||
|
Additional
paid-in capital
|
6,922,348
|
6,083,501
|
|||||
|
Accumulated
other comprehensive income
|
1,574,015
|
692,625
|
|||||
|
Statutory
reserves
|
198,550
|
198,550
|
|||||
|
Retained
earnings
|
8,643,5934
|
5,575,551
|
|||||
|
Total
Stockholders' Equity
|
17,357,736
|
12,565,531
|
|||||
|
Total
Liabilities and Stockholders' Equity
|
$
|
22,758,168
|
$
|
21,218,799
|
|||
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
||||||||||||
|
September
30,
|
September
30,
|
||||||||||||
|
2008
|
2007
|
2008
|
2007
|
||||||||||
|
Total
Revenues
|
$
|
10,825,979
|
$
|
9,175,767
|
$
|
27,267,123
|
$
|
20,487,682
|
|||||
|
|
|||||||||||||
|
Cost
of Sales
|
8,407,299
|
6,985,054
|
21,128,132
|
15,705,834
|
|||||||||
|
|
|||||||||||||
|
Gross
Profit
|
2,418,680
|
2,190,713
|
6,138,991
|
4,781,848
|
|||||||||
|
|
|||||||||||||
|
Operating
Expenses:
|
|||||||||||||
|
Selling
expenses
|
396,702
|
275,439
|
795,920
|
415,472
|
|||||||||
|
Research
and development
|
442,808
|
165,957
|
815,847
|
391,833
|
|||||||||
|
Other
general and administrative
|
378,519
|
277,229
|
805,612
|
569,108
|
|||||||||
|
|
|||||||||||||
|
Total
Expenses
|
1,218,029
|
718,625
|
2,417,379
|
1,376,413
|
|||||||||
|
|
|||||||||||||
|
Income
from Operations
|
1,200,651
|
1,472,088
|
3,721,612
|
3,405,435
|
|||||||||
|
|
|||||||||||||
|
Other
Income (Expenses):
|
|||||||||||||
|
Other
|
(20
|
)
|
(475
|
)
|
(2,781
|
)
|
68
|
||||||
|
Interest
incomes
|
317
|
817
|
15,934
|
817
|
|||||||||
|
Interest
expenses
|
(91,438
|
)
|
(81,874
|
)
|
(389,152
|
)
|
(96,292
|
)
|
|||||
|
|
|||||||||||||
|
Total
Other Income (Expenses)
|
(91,141
|
)
|
(81,532
|
)
|
(375,999
|
)
|
(95,407
|
)
|
|||||
|
|
|||||||||||||
|
Income
Before Income Taxes
|
1,109,510
|
1,390,556
|
3,345,613
|
3,310,028
|
|||||||||
|
|
|||||||||||||
|
Provision
for Income Taxes
|
100,153
|
112,278
|
277,570
|
256,238
|
|||||||||
|
Net
Income
|
$
|
1,009,357
|
$
|
1,278,278
|
$
|
3,068,043
|
$
|
3,053,790
|
|||||
|
Deemed
preferred stock dividend
|
$
|
$
|
(2,177,853
|
)
|
$
|
$
|
(2,177,853
|
)
|
|||||
|
|
|||||||||||||
|
Net
Income (loss) available to common shareholders
|
1,009,357
|
(899,575
|
)
|
3,068,043
|
875,937
|
||||||||
|
Net
earnings per share of common stock, basic
|
$
|
0.08
|
$
|
(0.08
|
)
|
$
|
0.25
|
$
|
0.08
|
||||
|
Weighted
average number of shares outstanding, basic
|
12,074,568
|
11,553,348
|
12,074,568
|
11,545,824
|
|||||||||
|
|
|||||||||||||
|
Net
earnings per share of common stock, diluted
|
$
|
0.04
|
$
|
(0.08
|
)
|
$
|
0.14
|
$
|
0.06
|
||||
|
Weighted
average number of shares outstanding, diluted
|
22,679,535
|
11,553,348
|
22,679,535
|
15,249,528
|
|||||||||
|
For
the Nine Months Ended
September
30,
|
|||||||
|
2008
|
2007
|
||||||
|
Cash
flows from operating activities
|
|||||||
|
Net
income
|
$
|
3,068,043
|
$
|
3,053,790
|
|||
|
Adjustments
to reconcile net income to cash
|
|||||||
|
provided
by (used in) operating activities:
|
|||||||
|
Depreciation
|
488,584
|
322,494
|
|||||
|
Changes
in operating assets and liabilities:
|
|||||||
|
Decrease
(Increase) in assets:
|
|||||||
|
Accounts
receivable, net
|
(1,483,504
|
)
|
(1,304,822
|
)
|
|||
|
Advances
to suppliers
|
2,841,360
|
(2,966,863
|
)
|
||||
|
Inventories,
net
|
(3,681,795
|
)
|
(605,438
|
)
|
|||
|
Prepaid
expenses and other receivables
|
(300,079
|
)
|
(1,666,988
|
)
|
|||
|
Other
assets
|
979,427
|
—
|
|||||
|
Increase
(Decrease) in liabilities:
|
|||||||
|
Accounts
payables and accrued liabilities
|
(1,522,296
|
)
|
249,430
|
||||
|
Various
tax payable
|
(350,148
|
)
|
(7,619
|
)
|
|||
|
Wage
payable
|
27,774
|
18,780
|
|||||
|
Corporate
tax payable
|
(331,607
|
)
|
256,237
|
||||
|
Net
cash provided by (used in) operating activities
|
(264,241
|
)
|
(2,650,999
|
)
|
|||
|
Cash
flows from investing activities
|
|||||||
|
Recapitalization
costs
|
—
|
(625,000
|
)
|
||||
|
Purchase
of property and equipment
|
(2,747,858
|
)
|
(934,319
|
)
|
|||
|
Net
cash used in investing activities
|
(2,747,858
|
)
|
(1,559,319
|
)
|
|||
|
Cash
flows from financing activities
|
|||||||
|
(Decrease)
/Increase in restricted cash
|
143,978
|
(779,048
|
)
|
||||
|
Proceeds
from loans payable
|
3,477,734
|
||||||
|
Net
Proceeds from sale of preferred stock and warrants
|
3,860,993
|
||||||
|
Repayment
of short term loan
|
(1,193,150
|
)
|
—
|
||||
|
Net
proceeds from warrant exercise
|
748,595
|
—
|
|||||
|
Warrant
issued for consultancy fee
|
94,177
|
||||||
|
Amount
due to director
|
116,590
|
—
|
|||||
|
Repayment
of related party loans
|
5,844
|
||||||
|
Net
cash provided by (used in) financing activities
|
(89,810
|
)
|
6,565,523
|
||||
|
Effect
of exchange rate changes on cash
|
881,388
|
54,648
|
|||||
|
Net
increase (decrease) in cash
|
(2,220,521
|
)
|
2,409,853
|
||||
|
Cash,
beginning of period
|
2,949,356
|
134,991
|
|||||
|
Cash,
end of period
|
$
|
728,835
|
$
|
2,544,844
|
|||
|
Supplemental
disclosure information:
|
|||||||
|
Interest
expense paid
|
$
|
389,152
|
$
|
96,292
|
|||
|
Income
taxes paid
|
$
|
531,127
|
$
|
256,238
|
|||
|
The
accompanying notes are an integral part of these consolidated financial
statements
|
|||||||
| 1. |
Organization
|
| 2. |
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES
|
| a. |
Basis
of Preparation
|
| b. |
Basis
of consolidation
|
| c. |
Use
of Estimates
|
| d. |
Cash
and Cash Equivalents
|
| e. |
Accounts
Receivable
|
| f. |
Inventories
|
| g. |
Property
and Equipment
|
|
Production
machinery and equipment
|
8
years
|
|||
|
Leasehold
improvements
|
10
years
|
|||
|
Office
and other equipment
|
5
years
|
|||
|
Automobiles
|
5
years
|
| h. |
Impairment
of Long-Lived Assets
|
| i. |
Comprehensive
income
|
| j. |
Segment
information
|
| k. |
Revenue
recognition
|
| l. |
Research
and development
costs
|
| m. |
Income
taxes
|
| n. |
Foreign
currency translation
|
| o. |
Related
parties
|
| p. |
Basic
earnings per share is computed by dividing net earnings by the
weighted
average number of shares of common stock outstanding during the
period.
Diluted income per share is computed by dividing net income by
the
weighted average number of shares of common stock, common stock
equivalents and potentially dilutive securities outstanding during
each
period. Potentially dilutive shares of common stock consist of
the common
stock issuable upon the exercise of stock warrants (using the treasury
stock method) and upon the conversion of convertible preferred
stock
(using the if-converted method). A reconciliation of the denominator
used
in the calculation of basic and diluted net income (loss) per share
is as
follows:
|
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
||||||||||||
|
|
September
30,
|
September
30,
|
|||||||||||
|
|
2008
|
2007
|
2008
|
2007
|
|||||||||
|
Numerator:
|
|||||||||||||
|
Net
income (loss) available to common shareholders
|
$
|
1,009,357
|
$
|
(899,575
|
)
|
$
|
3,068,043
|
$
|
875,937
|
||||
|
Denominator:
|
|||||||||||||
|
Weighted-average
shares outstanding for basic earnings per share
|
12,074,568
|
11,553,348
|
12,074,568
|
11,545,824
|
|||||||||
|
Effect
of dilutive securities:
|
|||||||||||||
|
Series
A convertible preferred stock
|
6,860,296
|
6,860,296
|
3,703,704
|
||||||||||
|
Common
stock purchase warrants
|
3,744,671
|
3,744,671
|
|||||||||||
|
Weighted-average
shares outstanding for diluted earnings (loss) per share
|
22,679,535
|
11,553,348
|
22,679,535
|
15,249,528
|
|||||||||
|
For
the three Months Ended
|
For
the Nine Months Ended
|
||||||||||||
|
September
30,
|
September
30,
|
||||||||||||
|
2008
|
2007
|
2008
|
|
2007
|
|||||||||
|
Common
stock purchase warrants
|
—
|
11,500,000
|
—
|
11,500,000
|
|||||||||
|
Series
A convertible preferred stock
|
—
|
3,703,704
|
—
|
—
|
|||||||||
| q. |
Recently
issued accounting
pronouncements
|
| r. |
Recently
adopted accounting
pronouncements
|
| 3. |
CONCENTRATION
OF CREDIT RISK
|
| 4. |
ACCOUNTS
RECEIVABLE
|
|
September
30 2008
|
December
31, 2007
|
||||||
|
Accounts
receivable
|
$
|
6,939,324
|
$
|
5,445,193
|
|||
|
Less:
Allowance for doubtful accounts
|
(176,536
|
)
|
(165,911
|
)
|
|||
|
Accounts
receivable, net
|
$
|
6,762,788
|
$
|
5,279,282
|
|||
|
September
30,
2008
|
December
31. 2007
|
||||||
|
Beginning
of period
|
$
|
165,911
|
$
|
134,171
|
|||
|
Additions
|
10,625
|
31,740
|
|||||
|
End
of period
|
$
|
176,536
|
$
|
165,911
|
|||
| 5. |
INVENTORIES
|
|
September
30,
2008
|
December
31, 2007
|
||||||
|
Raw
materials
|
$
|
5,024,217
|
$
|
1,821,884
|
|||
|
Work-in-progress
|
652,386
|
155,880
|
|||||
|
Finished
goods
|
-
|
-
|
|||||
|
Consumables
|
6,543
|
32,559
|
|||||
|
5,683,146
|
2,010,323
|
||||||
|
Less:
Allowance for obsolescence
|
(308,417
|
)
|
(317,389
|
)
|
|||
|
Total
|
$
|
5,374,729
|
$
|
1,692,934
|
|||
|
September
30
|
December
31
|
||||||
|
Beginning
of period
|
$
|
317,389
|
$
|
147,646
|
|||
|
Additions
|
(8,972
|
)
|
169,743
|
||||
|
End
of period
|
$
|
308,417
|
$
|
317,389
|
|||
| 6. |
PROPERTY
AND EQUIPMENT
|
|
September
30,
2008
|
December
31, 2007
|
||||||
|
Production
machinery and equipment
|
$
|
5,033,890
|
$
|
2,680,413
|
|||
|
Leasehold
improvements
|
356,702
|
329,812
|
|||||
|
Office
and other equipment
|
484,847
|
67,375
|
|||||
|
Automobiles
|
315,679
|
296,680
|
|||||
|
6,191,118
|
3,374,280
|
||||||
|
Less:
Accumulated depreciation
|
(1,490,579
|
)
|
(933,016
|
)
|
|||
|
Total
|
$
|
4,700,539
|
$
|
2,441,264
|
|||
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
||||||||||||
|
September
30,
|
September
30,
|
||||||||||||
|
2008
|
2007
|
2008
|
2007
|
||||||||||
|
Cost
of sales
|
$
|
147,910
|
$
|
84,375
|
411,615
|
$
|
284,908
|
||||||
|
Operating
expense
|
37,029
|
16,721
|
76,969
|
37,586
|
|||||||||
|
Total
|
$
|
184,939
|
$
|
101,096
|
488,584
|
$
|
322,494
|
||||||
| 7. |
SHORT-TERM
BANK LOANS
|
|
September
30,
|
December
31,
|
||||||
|
2008
|
2007
|
||||||
|
Revolving
loans with ABN Amro, renewable on 90-days terms, interest at 6.44%-
8.2125% per annum due January to March 2008 and secured by restricted
cash
of approximately $822,582.
|
$
|
$4,005,240
|
|||||
|
Revolving
loans with ABN Amro, renewable on 90-days terms, interest at 6.58%
-
8.2125% per annum due in November 2008 and secured by restricted
cash of
approximately $875,260.
|
1,918,338
|
||||||
|
Revolving
loans with Public Bank (Hong Kong) Limited, renewable on 90-day
terms,
interest rates ranging from 8.75% - 9.5%, due in February 2008
and secured
by restricted cash of approximately $137,097.
|
273,968
|
||||||
|
Revolving
loans with DBS Bank, renewable on 90-days terms, interest at 7.5%
-9% per
annum, due in July 2008 and secured by restricted cash of approximately
$253,707.
|
—
|
636,202
|
|||||
|
China
Construction Bank, interest at 7.5% - 8.424% per annum, due in
January
2009 and secured by a personal guarantee of the Company’s chief executive
officer and restricted cash of approximately $145,877.
|
303,911
|
685,486
|
|||||
|
NanYang
Commercial Bank, renewable on 120 days terms, interest at 7%-8%
per annum,
due in Nov 2008 and secured by restricted cash of approximately
$874,199.
|
2,185,497
|
||||||
|
Total
short-term loans
|
$
|
4,407,746
|
$
|
5,600,896
|
| 8. |
RESTRICTED
CASH
|
|
September
30,
|
December
31,
|
||||||
|
2008
|
2007
|
||||||
|
ABN
Amro
|
$
|
875,260
|
$
|
822,582
|
|||
|
Public
Bank (Hong Kong) Limited
|
137,097
|
||||||
|
DBS
Bank
|
—
|
257,052
|
|||||
|
China
Construction Bank
|
145,877
|
137,097
|
|||||
|
East
Asia Bank
|
—
|
685,486
|
|||||
|
NanYang
Commercial Bank
|
874,199
|
—
|
|||||
|
Total
|
$
|
1,895,336
|
$
|
2,039,314
|
|||
|
9.
|
ADVANCE
TO SUPPLIERS
|
|
September
30,
|
December
31,
|
||||||
|
2008
|
2007
|
||||||
|
0-90
days
|
$
|
2,420,782
|
$
|
4,068,704
|
|||
|
90-120
days
|
236,115
|
1,392,674
|
|||||
|
120-360
days
|
—
|
36,879
|
|||||
|
$
|
2,656,897
|
$
|
5,498,257
|
||||
| 10. |
PREPAID
EXPENSES AND OTHER
RECEIVABLES
|
|
September
30,
|
December
31,
|
||||||
|
2008
|
2007
|
||||||
|
Prepaid
expense
|
$
|
10,301
|
$
|
129,498
|
|||
|
Customs
duty deposit
|
548,773
|
125,403
|
|||||
|
Other
|
175
|
4,269
|
|||||
|
$
|
559,249
|
$
|
259,170
|
||||
| 11. |
OTHER
ASSETS
|
|
September
30
|
December
31,
|
||||||
|
2008
|
2007
|
||||||
|
Deposits
|
$
|
—
|
$
|
959,680
|
|||
|
Other
|
79,795
|
99,542
|
|||||
|
$
|
79,795
|
$
|
1,059,222
|
||||
| 12. |
STOCKHOLDERS’
EQUITY
|
| · |
The
Company agreed to have appointed such number of independent directors
that
would result in a majority of its directors being independent directors,
that the audit committee would be composed solely of independent
directors
and the compensation committee would have a majority of independent
directors within 90 days after the closing. Failure to meet this
date will
result in liquidated damages commencing 90 days after the closing
from the
period from the end of the 90 day period until the date on which
the
requirement is satisfied. Thereafter, if the Company does not meet
these
requirements for a period of 60 days for an excused reason, as defined
in
the Purchase Agreement, or 75 days for a reason which is not an excused
reason, this would result in the imposition of liquidated damages.
On
October 29, 2008, one of the Company’s independent directors resigned. As
a result, the Company does not have a majority of independent directors.
If the Company does not have a majority of independent directors
by
January 12, 2009, which is 75 days after the resignation of an independent
director, the Company will be subject to liquidated
damages.
|
| · |
The
Company agreed to hire a full-time qualified chief financial officer
within 60 days after the closing date. Failure to meet this covenant
would
result in the imposition of liquidated
damage.
|
| · |
Liquidated
damages for failure to comply with the preceding two covenants are
computed in an amount equal to 12% per annum of the Purchase Price,
up to
a maximum of 15% of the Purchase Price, which is $600,000, which
is
payable in cash or series A preferred stock, at the election of the
investors.
|
| · |
The
Company and the investors entered into a registration rights agreement
pursuant to which the Company agreed to file, within 60 days after
the
closing, a registration statement covering the common stock issuable
upon
conversion of the series A preferred stock and exercise of the warrants.
The failure of the Company to meet this schedule and other timetables
provided in the registration rights agreement would result in the
imposition of liquidated damages, which are payable through the issuance
of additional shares of series A preferred stock at the rate of 1,217
shares of series A preferred stock for each day, based on the proposed
registration of all of the underlying shares of common stock, with
a
maximum of 550,000 shares. The registration rights agreement also
provides
for additional demand registration rights in the event that the investors
are not able to register all of the shares in the initial registration
statement.
|
| · |
The
investors have a right of first refusal on future
financings.
|
| · |
The
Company is restricted from issuing convertible debt or preferred
stock or
from having debt in an amount greater than twice the Company’s earnings
before interest, taxes, depreciation and
amortization.
|
| · |
The
Company’s debt cannot exceed twice the preceding four quarters earnings
before interest, taxes, depreciation and
amortization.
|
| · |
The
Company’s officers and directors agreed, with certain limited exceptions,
not to publicly sell shares of common stock for 27 months or such
earlier
date as all of the convertible securities and warrants have been
converted
or exercised and the underlying shares of common stock have been
sold.
|
| · |
The
Company paid Barron Partners $50,000 for its due diligence
expenses.
|
| · |
The
Company issued a total of 3,349,185 shares of series A preferred
stock in
exchange for warrants to purchase a total of 7,179,487 shares of
common
stock that had been issued in the September 2007 private placement.
The
warrants were cancelled.
|
| · |
The
3,700,000 shares of series A preferred stock held in escrow pursuant
to
the securities purchase agreement were returned to the Company and
cancelled. These shares had been held in escrow, with all or a portion
of
the shares to be delivered to the Investors if certain earnings targets
were not met for 2007 and 2008 and all of the shares to be delivered
to
the Company for cancellation if the earnings targets are
met.
|
| · |
The
remaining warrants, pursuant to which a total of 4,070,200 shares
of
common stock are issuable as of March 31, 2008, were amended to eliminate
the provisions which provided for a reduction in the warrant exercise
price if the earnings targets were not met for 2007 and 2008.
|
|
Weighted
|
|||||||
|
Number
of
|
Average
|
||||||
|
Warrants
|
Exercise
Price
|
||||||
|
Balance
at December 31, 2007
|
11,500,000
|
$
|
1.40
|
||||
|
Exercised
1.30 Warrants
|
(575,842
|
)
|
1.30
|
||||
|
Cancelled
$1.30 Warrants
|
(1,179,487
|
)
|
1.30
|
||||
|
Cancelled
$1.50 Warrants
|
(6,000,000
|
)
|
1.50
|
||||
|
Balance
at September 30, 2008
|
3,744,671
|
$
|
1.30
|
||||
|
Warrants
Outstanding
|
Warrants
Exercisable
|
|||||||||||||||
|
Weighted
|
||||||||||||||||
|
Average
|
Weighted
|
Weighted
|
||||||||||||||
|
Remaining
|
Average
|
Average
|
||||||||||||||
|
Contractual
|
Exercise
|
Exercise
|
||||||||||||||
|
Range
of Exercise Prices
|
Shares
|
Life
(Years)
|
Price
|
Shares
|
Price
|
|||||||||||
|
$1.30
|
3,744,671
|
4.
|
$
|
1.30
|
3,744,671
|
$
|
1.30
|
|||||||||
|
3,744,671
|
$
|
1.30
|
3,744,671
|
$
|
1.30
|
|||||||||||
| 13. |
CURRENT
VULNERABILITY DUE TO CERTAIN
CONCENTRATIONS
|
| 14. |
COMMITMENTS
AND CONTINGENCIES
|
|
(a)
|
Operating
lease commitments
|
|
Three
months ended December 31, 2008
|
$
|
74,958
|
||
|
Year
ended December 31, 2009
|
299,833
|
|||
|
Year
ended December 31, 2010
|
80,343
|
|||
|
$
|
455,134
|
|||
|
(b)
|
Social
insurances of Suny’s employees
|
| (c) |
Statutory
Reserves
|
| 15. |
INCOME
TAXES
|
|
September
30,
|
|||||||
|
2008
|
2007
|
||||||
|
Current
income tax expenses:
|
|||||||
|
PRC
Enterprise Income Tax
|
$
|
277,570
|
$
|
256,238
|
|||
|
United
States Federal Income Tax
|
—
|
—
|
|||||
|
Total
|
$
|
277,570
|
$
|
256,238
|
|||
|
September
30,
|
|||||||
|
2008
|
2007
|
||||||
|
U.S.
statutory rate
|
34
|
%
|
34
|
%
|
|||
|
Foreign
income not recognized in the U.S.
|
(34
|
%)
|
(34
|
%)
|
|||
|
PRC
preferential Enterprise Income Tax rate
|
15
|
%
|
0
|
%
|
|||
|
Tax
holiday and relief granted to the Subsidiary
|
(7.5
|
%)
|
(0
|
%)
|
|||
|
Provision
for income tax
|
7.5
|
%
|
0
|
%
|
|||
| 16. |
RELATED
PARTY TRANSACTION
|
| September 30, | |||||||||||
|
|
Location
|
Landlord
|
|
2008
|
|
2007
|
|||||
|
No.
10, 6 /F., Hewlett Centre, No. 52-54 Hoi Yuen Road , Kwun Tong, Hong
Kong
|
Mdm
Ting Yuen Chung
|
8,077
|
—
|
||||||||
|
|
Three
Months Ended September 30,
|
||||||||||||
|
|
2008
|
2007
|
|||||||||||
|
Sales
|
$
|
10,826
|
100.0
|
%
|
$
|
9,175
|
100.0
|
%
|
|||||
|
Cost
of sales
|
8,407
|
77.7
|
%
|
6,985
|
76.1
|
%
|
|||||||
|
Gross
profit
|
2,419
|
22.3
|
%
|
2,191
|
23.8
|
%
|
|||||||
|
Selling
|
397
|
3.7
|
%
|
275
|
3.0
|
%
|
|||||||
|
Research
and development
|
443
|
4.1
|
%
|
166
|
1.8
|
%
|
|||||||
|
General
and administrative
|
379
|
3.5
|
%
|
277
|
3.0
|
%
|
|||||||
|
Income
from operations
|
1,201
|
11.1
|
%
|
1,472
|
16.0
|
%
|
|||||||
|
Interest
expense, net
|
91
|
0.8
|
%
|
81
|
0.9
|
%
|
|||||||
|
Income
before income taxes
|
1,110
|
10.3
|
%
|
1,391
|
15.2
|
%
|
|||||||
|
Provision
for (benefit from) income taxes
|
100
|
0.9
|
%
|
112
|
1.2
|
%
|
|||||||
|
Deemed
preferred stock dividend
|
—
|
—
|
2,178
|
23.7
|
%
|
||||||||
|
Net
income
|
1,010
|
9.3
|
%
|
(900
|
)
|
(9.8
|
%)
|
||||||
|
|
Nine
Months Ended September 30,
|
||||||||||||
|
|
2008
|
2007
|
|||||||||||
|
Sales
|
$
|
27,267
|
100.0
|
%
|
$
|
20,488
|
100.0
|
%
|
|||||
|
Cost
of sales
|
21,128
|
77.4
|
%
|
15,706
|
76.7
|
%
|
|||||||
|
Gross
profit
|
6,139
|
22.6
|
%
|
4,782
|
23.3
|
%
|
|||||||
|
Selling
|
796
|
2.4
|
%
|
415
|
2.0
|
%
|
|||||||
|
Research
and developments
|
816
|
2.3
|
%
|
392
|
1.9
|
%
|
|||||||
|
General
and administrative
|
806
|
2.6
|
%
|
569
|
2.8
|
%
|
|||||||
|
Income
from operations
|
3,722
|
15.3
|
%
|
3,405
|
16.6
|
%
|
|||||||
|
Interest
expense, net
|
373
|
1.7
|
%
|
95
|
0.5
|
%
|
|||||||
|
Other
income (expenses)
|
(3
|
)
|
0.0
|
%
|
0
|
0.0
|
%
|
||||||
|
Income
before income taxes
|
3,346
|
13.6
|
%
|
3,310
|
16.2
|
%
|
|||||||
|
Provision
for (benefit from) income taxes
|
278
|
1.1
|
%
|
256
|
1.2
|
%
|
|||||||
|
Deemed
preferred stock dividend
|
—
|
—
|
(2178
|
)
|
10.6
|
%
|
|||||||
|
Net
income
|
3,068
|
12.5
|
%
|
876
|
4.3
|
%
|
|||||||
|
China
Display Technologies, Inc.
|
||
| |
|
|
|
Date:
November 13, 2008
|
By: |
/s/
Lawrence Kwok-Yan Chan
|
|
Lawrence
Kwok-Yan Chan
Chief
Executive Officer, Principal Executive
Officer
|
||
|
Date:
November 13, 2008
|
By: |
/s/
Jason Ye
|
|
Jason
Ye
Chief
Financial Officer, Principal Financial
Officer
|
||