|
Page
|
|
|
Prospectus
Summary
|
3
|
|
Risk
Factors
|
7
|
|
Forward-Looking
Statements
|
25
|
|
Use
of Proceeds
|
25
|
|
Selling
Stockholders
|
25 |
|
Plan
of Distribution
|
31
|
|
Market
for Common Stock and Stockholder Matters
|
33 |
|
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
|
34
|
|
Business
|
40
|
|
Management
|
44
|
|
Principal
Stockholders
|
46
|
|
Certain
Relationships and Related Transactions
|
47
|
|
Description
of Capital Stock
|
47
|
|
Experts
|
51
|
|
Legal
Matters
|
51
|
|
How
to Get More Information
|
51
|
|
Financial
Statements
|
F-1
|
|
•
|
An
agreement with Lawrence Kwok-Yan Chan, the sole shareholder of Keep
On
Holdings pursuant to which the he exchanged all of his stock in Keep
On
Holdings for 11,376,000 shares of common stock (constituting approximately
98.1% of our outstanding common stock). The common stock was issued,
in
accordance with Mr. Chan’s instructions, to Mr. Chan and his
designees.
|
|
•
|
A
securities purchase agreement with Barron Partners LP and Eos Holdings
LLC
pursuant to which the Investors purchased, for $4,000,000, an aggregate
of
(i) 3,703,704 shares of series A convertible preferred stock, with
each
share of series A preferred stock being initially convertible into
one
share of common stock, (ii) warrants to purchase 5,500,000 shares
of
common stock at $1.30 per share, and (iii) warrants to purchase 6,000,000
shares of common stock at $1.50 per
share.
|
|
•
|
An
agreement with our principal stockholder Nathan Low, individually
and on
behalf of NFS/FMTC Roth IRA FBO Nathan Low, pursuant to which we
purchased
290,000 shares of common stock, for a purchase price of $340,133.13,
which
was paid from the proceeds of the series A preferred stock and warrants,
and repaid obligations to Mr. Low due to him in the aggregate amount
of
$284,866.87. The total payments for the stock and obligations to
Mr. Low
were $625,000.
|
|
•
|
A
registration rights agreement pursuant to which we agreed to register
the
shares of common stock issuable upon conversion of the series A preferred
stock and exercise of the warrants.
|
|
•
|
An
escrow agreement pursuant to which we put 3,700,000 shares of series
A
preferred stock in escrow. If our consolidated net income, as defined,
for
2007 and 2008 do not reach the target numbers, on a per share, fully
diluted basis, some or all of these shares are to be delivered to
the
investors and if the targets are met, the shares are to be returned
to us
and cancelled.
|
|
Name
|
Shares
|
|||
|
Joyrise
Holdings Limited
|
550,000
|
|||
|
Ji
Lei
|
400,000
|
|||
|
Zhang
Hai-Lan
|
335,176
|
|||
|
Chen
Zhou
|
325,000
|
|||
|
Wang
Xian-Hua
|
100,000
|
|||
|
Series
A
Preferred
Stock
|
Common
Stock issuable
upon
conversion of
Series
A Preferred Stock
|
$1.30
Warrants
|
$1.50
Warrants
|
||||||||||
|
Barron
Partners LP
|
3,611,111
|
3,611,111
|
5,362,500
|
5,850,000
|
|||||||||
|
Eos
Holdings LLC
|
92,593
|
92,593
|
137,500
|
150,000
|
|||||||||
|
Total
|
3,703,704
|
3,703,704
|
5,500,000
|
6,000,000
|
|||||||||
|
Common
Stock Offered:
|
The
selling stockholders are offering 1,800,000 shares of common stock,
of
which 187,500 shares are outstanding shares and 1,612,500 shares
are
issuable upon exercise of the $1.30 warrants. The 1,800,000 shares
being
registered represent approximately 15.5% of our outstanding common
stock
and 33.4% of the shares of common stock held by persons other than
officers, directors and affiliates.
|
|
Limitation
on Issuance of Common Stock:
|
The
holders of the warrants cannot exercise their warrants to the extent
that
such exercise would result in the holders and their affiliates owning
more
than 4.9% of our outstanding common stock.
|
|
Outstanding
Shares of Common Stock:
|
11,600,000
shares1
|
|
Common
Stock to be Outstanding after Exercise of Warrants:
|
13,212,500
shares2
|
|
Use
of Proceeds:
|
We
will receive no proceeds from the sale of any shares by the selling
stockholders. In the event that any selling stockholders exercise
their
warrants, we would receive the exercise price. If all warrants for
which
the underlying shares are included in this prospectus are exercised,
we
would receive approximately $2.1 million, all of which, if and when
received, would be used for working capital and other corporate purposes.
The proceeds from the exercise of the warrants are subject to adjustment
in the event of a change in the exercise price of the warrants. We
can
give not assurance that any of the warrants will be exercised. See
“Use of
Proceeds.”
|
|
1
|
Does
not include the shares of common stock issuable upon conversion of
the
series A preferred stock or exercise of the warrants held by the
selling
stockholders.
|
|
2
|
The
number of shares of common stock outstanding after the offering is
based
on the issuance of 1,612,500 shares of common stock upon exercise
of those
warrants included in this prospectus, and does not include any shares
issuable upon conversion of series A preferred stock or exercise
or
warrants held by the selling stockholders which are not included
in this
prospectus.
|
|
|
Nine
Months Ended September 30,
|
Year
Ended December 31,
|
|||||||||||
|
|
2007
|
2006
|
2006
|
2005
|
|||||||||
|
Sales
|
$
|
20,488
|
$
|
10,583
|
$
|
15,884
|
$
|
7,218
|
|||||
|
Gross
profit
|
4,782
|
2,438
|
3,617
|
1,703
|
|||||||||
|
Income
from operations
|
3,405
|
1,783
|
2,413
|
1,008
|
|||||||||
|
Income
before income taxes
|
3,310
|
1,781
|
2,412
|
699
|
|||||||||
|
Net
income
|
3,053
|
1,781
|
2,412
|
699
|
|||||||||
|
Deemed
preferred stock dividend
|
2,178
|
--
|
--
|
--
|
|||||||||
|
Net
income available to common stockholders
|
876
|
1,781
|
2,412
|
699
|
|||||||||
|
Income
per share (basic)
|
$
|
.08
|
$
|
.15
|
$
|
.21
|
$
|
.06
|
|||||
|
Weighted
average shares of common stock outstanding (basic)
|
11,546
|
11,542
|
11,376
|
11,376
|
|||||||||
|
Income
per share (diluted)
|
$
|
.06
|
$
|
.15
|
$
|
.21
|
$
|
.06
|
|||||
|
Weighted
average shares of common stock
outstanding
(diluted)
|
15,250
|
11,542
|
11,376
|
11,376
|
|||||||||
|
September
30, 2007
|
December
31, 2006
|
||||||
|
Working
capital
|
$
|
8,106
|
$
|
2,039
|
|||
|
Total
assets
|
16,154
|
5,508
|
|||||
|
Total
liabilities
|
5,732
|
1,588
|
|||||
|
Retained
earnings
|
3,788
|
2,912
|
|||||
|
Stockholders’
equity1
|
10,423
|
3,920
|
|||||
|
1
|
The
stockholders’ equity at both September 30, 2007 and December 31, 2006,
include $199 of statutory reserves, as required under the laws of
China.
|
|
•
|
research
and development activities on existing and potential product
solutions;
|
|
•
|
additional
engineering and other technical
personnel;
|
|
•
|
advanced
design, production and test
equipment;
|
|
•
|
manufacturing
services to meet changing customer
needs;
|
|
•
|
technological
changes in manufacturing processes;
and
|
|
•
|
expansion
of manufacturing capacity.
|
|
·
|
the
difficulty of integrating acquired products, services or
operations;
|
|
·
|
the
potential disruption of the ongoing businesses and distraction of
our
management and the management of acquired
companies;
|
|
·
|
the
difficulty of incorporating acquired rights or products into our
existing
business;
|
|
·
|
difficulties
in disposing of the excess or idle facilities of an acquired company
or
business and expenses in maintaining such
facilities;
|
|
·
|
the
potential impairment of relationships with employees and customers
as a
result of any integration of new management
personnel;
|
|
·
|
the
potential inability or failure to achieve additional sales and enhance
our
customer base through cross-marketing of the products to new and
existing
customers;
|
|
·
|
the
effect of any government regulations which relate to the business
acquired;
|
|
·
|
potential
unknown liabilities associated with acquired businesses or product
lines,
or the need to spend significant amounts to retool, reposition or
modify
the marketing and sales of acquired products or the defense of any
litigation, whether of not successful, resulting from actions of
the
acquired company prior to our
acquisition.
|
|
•
|
levying
fines;
|
|
•
|
revoking
our business and other licenses;
|
|
•
|
requiring
that we restructure our ownership or operations;
and
|
|
•
|
to
the extent that we use the Internet for marketing and providing
information on our products and services, requiring that we discontinue
any portion or all of our Internet related
business.
|
|
•
|
variations
in our quarterly operating results;
|
|
•
|
announcements
that our revenue or income are below analysts’
expectations;
|
|
•
|
general
economic slowdowns;
|
|
•
|
matters
affecting the economy of China and the relationship between the United
States and China;
|
|
•
|
changes
in market valuations of both similar companies and companies whose
business is primarily or exclusively in
China;
|
|
•
|
sales
of large blocks of our common
stock;
|
|
•
|
announcements
by us or our competitors of significant contracts, acquisitions,
strategic
partnerships, joint ventures or capital
commitments;
|
|
•
|
fluctuations
in stock market prices and volumes, which are particularly common
among
highly volatile securities of internationally-based
companies.
|
|
After
Sale of Shares in Offering
|
|||||||||||||
|
Name
|
Shares
Beneficially Owned
|
Shares
Being Sold
|
Shares
Beneficially Owned
|
Percent
of Outstanding4
|
|||||||||
|
Barron
Partners, LP1
|
1,572,187
|
1,572,187
|
680,770
|
4.9
|
%
|
||||||||
|
Eos
Holdings2
|
380,093
|
40,313
|
339,780
|
2.6
|
%
|
||||||||
|
Joyrise
Holdings Limited3
|
550,000
|
100,000
|
450,000
|
3.4
|
%
|
||||||||
|
Ji
Lei
|
400,000
|
25,000
|
375,000
|
2.8
|
%
|
||||||||
|
Zhang
Hai-Lan
|
335,176
|
25,000
|
310,176
|
2.3
|
%
|
||||||||
|
Chen
Zhou
|
325,000
|
12,500
|
312,500
|
2.4
|
%
|
||||||||
|
Wang
Xian-Hua
|
100,000
|
25,000
|
75,000
|
*
|
|||||||||
|
Name
|
Maximum
Number of Shares
|
|||
|
Barron
Partners, LP
|
3,607,500
|
|||
|
Eos
Holdings
|
92,500
|
|||
|
Series
A
Preferred
Stock
|
Common
Stock issuable
upon
conversion of
Series
A Preferred Stock
|
$1.30
Warrants
|
$1.50
Warrants
|
||||||||||
|
Barron
Partners LP
|
3,611,111
|
3,611,111
|
5,362,500
|
5,850,000
|
|||||||||
|
Eos
Holdings LLC
|
92,593
|
92,593
|
137,500
|
150,000
|
|||||||||
|
Total
|
3,703,704
|
3,703,704
|
5,500,000
|
6,000,000
|
|||||||||
|
Shortfall
|
Shares
delivered to Investors - 2007
|
Shares
delivered to Investors - 2008
|
|
No
shortfall
|
-0-
|
-0-
|
|
20%
shortfall
|
1,480,000
|
1,480,000
|
|
50%
shortfall
|
3,700,000
|
-0-
|
|
$1.30
Warrant
|
$1.50
Warrant
|
||||||
|
Exercise
Price
|
Exercise
Price
|
||||||
|
Unadjusted
|
$
|
1.30
|
$
|
1.50
|
|||
|
25%
shortfall
|
$
|
0.73125
|
$
|
0.84375
|
|||
|
50%
shortfall
|
$
|
0.325
|
$
|
0.375
|
|||
|
·
|
We
amended and restated our certificate of incorporation. The amendment
changed our authorized capital and effected a one-for-7.5 reverse
split of
our common stock, effective November 8,
2007.
|
|
·
|
We
agreed to have appointed such number of independent directors that
would
result in a majority of its directors being independent directors,
to have
an audit committee that would be composed solely of independent directors
and a compensation committee that would have a majority of independent
directors within 90 days after the closing. Our failure to meet these
requirements for a period of 60 days for an excused reason, as defined
in
the securities purchase agreement, or 75 days for a reason which
is not an
excused reason, would result in the imposition of liquidated damages
which
are payable in cash or additional shares of series A preferred stock.
|
|
·
|
We
agreed to hire a full-time qualified chief financial officer three
months
after the closing date. If we do not have a qualified chief financial
officer for a period of 60 days, we would be required to pay 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.
|
|
·
|
We
and the investors entered into a registration rights agreement pursuant
to
which we 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. Our failure 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 number of shares issuable as
liquidated damages is reduced to the extent that, under SEC regulation,
we
cannot register more than a specified number of shares. Based on
SEC
interpretations of Rule 415, we are only registering 1,800,000 shares
of
common stock in this offering, of which 187,500 shares are being
offered
by selling stockholders other than investors in the September 2007
private
placement. As a result, the number of shares of series A preferred
stock
for each day that we fail to have the registration statement effective
is
reduced to 530 shares, which will be due if the registration statement
of
which this prospectus is a part is not declared effective by the
SEC by
March 11, 2008.
|
|
·
|
The
investors have a right of first refusal on future
financings.
|
|
·
|
We
are restricted from issuing convertible debt or preferred stock or
from
having debt in an amount greater than twice our earnings before interest,
taxes, depreciation and
amortization.
|
|
·
|
Our
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.
|
|
·
|
We
paid Barron Partners $50,000 for its due
diligence.
|
|
•
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
|
•
|
block
trades in which a broker-dealer will attempt to sell the shares as
agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
|
•
|
sales
to a broker-dealer as principal and the resale by the broker-dealer
of the
shares for its account;
|
|
•
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
|
•
|
privately
negotiated transactions, including
gifts;
|
|
•
|
covering
short sales made after the date of this
prospectus.
|
|
•
|
pursuant
to an arrangement or agreement with a broker-dealer to sell a specified
number of such shares at a stipulated price per
share;
|
|
•
|
a
combination of any such methods of sale;
and
|
|
•
|
any
other method of sale permitted pursuant to applicable:
law.
|
|
•
|
3,703,704
shares issuable upon conversion of the series A preferred stock.
Although
this prospectus does not cover shares of common stock issuable upon
conversion of the series A preferred stock, the selling stockholders,
who
hold shares of series A preferred stock which are convertible into
an
aggregate of 3,703,704 shares of common stock, will be able to sell
such
shares of common stock pursuant to Rule 144 based on an amendment
to the
rule which permits stockholders who are not affiliates of an issuer
to
sell such stock without restriction after the shares have been held
by the
investor for six months. Since the holding period for the underlying
shares of common stock commenced in September 2007, the selling
stockholders, who are the holders of the series A preferred stock,
will be
able to sell these shares at the later of (i) March 2008, or (ii)
the
effective date of the amended Rule 144. The amendment to Rule 144
was
announced in November 2007 and will become effective 60 days after
the
amended rule is published in the Federal Register.
|
|
•
|
11,500,000
shares issuable upon exercise of the warrants, of which 1,612,500
shares
are being sold pursuant to this prospectus. The warrants provide
for
cashless exercise rights. These rights may not be exercised prior
to
September 12, 2008, and after September 12, 2008, these rights may
only be
exercised if the underlying shares of common stock are not registered.
To
the extent that the underlying common stock is not registered and
the
cashless exercise right is exercised, the underlying shares of common
stock would be saleable pursuant to the amended Rule
144.
|
|
Nine
Months Ended September 30,
|
|||||||||||||
|
2007
|
2006
|
||||||||||||
|
Sales
|
$
|
20,488
|
100.0
|
%
|
$
|
10,583
|
100.0
|
%
|
|||||
|
Cost
of sales
|
15,706
|
76.7
|
%
|
8,145
|
77.0
|
%
|
|||||||
|
Gross
profit
|
4,782
|
23.3
|
%
|
2,438
|
23.0
|
%
|
|||||||
|
Selling
|
415
|
2.0
|
%
|
168
|
1.6
|
%
|
|||||||
|
General
and administrative
|
569
|
2.8
|
%
|
256
|
2.4
|
%
|
|||||||
|
Research
and development
|
392
|
1.9
|
%
|
231
|
2.2
|
%
|
|||||||
|
Income
from operations
|
3,405
|
16.6
|
%
|
1,783
|
16.8
|
%
|
|||||||
|
Interest
expense, net
|
96
|
0.5
|
%
|
2
|
0.0
|
%
|
|||||||
|
Income
before income taxes
|
3,310
|
16.1
|
%
|
1,781
|
16.8
|
%
|
|||||||
|
Provision
for income taxes
|
256
|
1.2
|
%
|
0
|
0.0
|
%
|
|||||||
|
Net
income
|
3,054
|
14.9
|
%
|
1,781
|
16.8
|
%
|
|||||||
|
Deemed
preferred stock dividend
|
2,178
|
10.6
|
%
|
0
|
0.0
|
%
|
|||||||
|
Net
income available to common stockholders
|
876
|
4.3
|
%
|
1,781
|
16.8
|
%
|
|||||||
|
Year
Ended December 31,
|
|||||||||||||
|
2006
|
2005
|
||||||||||||
|
Sales
|
$
|
15,884
|
100.0
|
%
|
$
|
7,218
|
100.0
|
%
|
|||||
|
Cost
of sales
|
12,267
|
77.2
|
%
|
5,515
|
76.4
|
%
|
|||||||
|
Gross
profit
|
3,617
|
22.8
|
%
|
1,703
|
23.6
|
%
|
|||||||
|
Selling
|
249
|
1.6
|
%
|
128
|
1.8
|
%
|
|||||||
|
General
and administrative
|
609
|
4.4
|
%
|
378
|
5.2
|
%
|
|||||||
|
Research
and development
|
344
|
2.2
|
%
|
188
|
2.6
|
%
|
|||||||
|
Income
from operations
|
2,414
|
15.2
|
%
|
1,008
|
14.0
|
%
|
|||||||
|
Interest
expense, net
|
2
|
0.0
|
%
|
10
|
0.1
|
%
|
|||||||
|
Other
income (expenses)
|
0
|
0.0
|
%
|
299
|
4.1
|
%
|
|||||||
|
Income
before income taxes
|
2,412
|
15.2
|
%
|
699
|
9.7
|
%
|
|||||||
|
Provision
for income taxes
|
0
|
0.0
|
%
|
0
|
0.0
|
%
|
|||||||
|
Net
income
|
2,412
|
15.2
|
%
|
699
|
9.7
|
%
|
|||||||
|
Nine
Months Ended
|
Year
ended December 31,
|
||||||||||||||||||
|
Customer
|
September
30, 2007
|
2006
|
2005
|
||||||||||||||||
|
Dollars
|
|
Percent
|
|
Dollars
|
|
Percent
|
|
Dollars
|
|
Percent
|
|||||||||
|
Yassy
Technology (Shenzhen) Co., Ltd.
|
$
|
3,873
|
19
|
%
|
$
|
1,009
|
8
|
%
|
-0-
|
-0-
|
|||||||||
|
Sinopac
Enterprise Company
|
1,950
|
10
|
%
|
2,096
|
13
|
%
|
1,099
|
15
|
%
|
||||||||||
|
Shenzhen
Xinjiuding Optronics Technology Co., Ltd.
|
2,192
|
11
|
%
|
1,327
|
8
|
%
|
1,467
|
20
|
%
|
||||||||||
|
Viewtron
Technology Ltd.
|
1,886
|
9
|
%
|
1,687
|
10
|
%
|
929
|
12
|
%
|
||||||||||
|
BYD
Company Limited
|
1,449
|
7
|
%
|
2,153
|
13
|
%
|
1,184
|
16
|
%
|
||||||||||
|
Name
|
Age
|
Position
|
|
Lawrence
Kwok-Yan Chan
|
39
|
Chief
executive officer,
chairman
and a director
|
|
Kam
Ming Yip
|
38
|
Chief
financial officer
|
|
Liang
Hong
|
43
|
Director
|
|
Sen
Li
|
46
|
Director
|
|
Name
|
Year
|
Salary
|
Bonus
|
Other
Compensation
|
|
Samir
Masri
|
2007
|
$13,487
|
$0
|
$0
|
|
2006
|
$16,000
|
$0
|
$0
|
|
|
2005
|
$15,000
|
$0
|
$0
|
|
•
|
each
director
|
|
•
|
each
officer named in the summary compensation
table
|
|
•
|
each
person owning of record or known by us, based on information provided
to
us by the persons named below, to own beneficially at least 5% of
our
common stock; and
|
|
Name
|
Shares
of Common Stock Beneficially Owned
|
Percentage
|
|||||
|
Lawrence
Kwok-Yan Chan
12A
Block, Xinhe Road, Xinqiao
No.
3, Industrial Zone,
Shajing
District, Baoan Town
Shenzen,
China 150090
|
5,832,824
|
50.3
|
%
|
||||
|
Kam
Ming Yip
|
0
|
0
|
%
|
||||
|
Liang
Hong
|
430,000
|
3.7
|
%
|
||||
|
Sen
Li
|
0
|
0
|
%
|
||||
|
All
officers and directors as a group (two individuals beneficially owning
stock)
|
6,262,824
|
54.0
|
%
|
||||
|
•
|
|
•
|
If,
while the series A preferred stock is outstanding, we issue common
stock
at a price, or options, warrants or other convertible securities
with a
conversion or exercise price less than the conversion price (presently
$1.08), with certain specified exceptions, the number of shares issuable
upon conversion of one share of series A preferred stock is adjusted
to
reflect a conversion price equal to the lower
price.
|
|
•
|
No
dividends are payable with respect to the series A preferred stock.
While
the series A preferred stock is outstanding, we may not pay dividends
on
or redeem shares of common stock.
|
|
•
|
Upon
any voluntary or involuntary liquidation, dissolution or winding-up,
the
holders of the series A preferred stock are entitled to a preference
of
$1.08 per share before any distributions or payments may be made
with
respect to the common stock or any other class or series of capital
stock
which is junior to the series A preferred stock upon voluntary or
involuntary liquidation, dissolution or
winding-up.
|
|
•
|
Control
of the market for the security by one or a few broker-dealers that
are
often related to the promoter or
issuer;
|
|
•
|
Manipulation
of prices through prearranged matching of purchases and sales and
false
and misleading press releases;
|
|
•
|
“Boiler
room” practices involving high pressure sales tactics and unrealistic
price projections by inexperienced sales
persons;
|
|
•
|
Excessive
and undisclosed bid-ask differentials and markups by selling
broker-dealers; and
|
|
•
|
The
wholesale dumping of the same securities by promoters and broker-dealers
after prices have been manipulated to a desired level, along with
the
inevitable collapse of those prices with consequent investor
losses.
|
|
Page
|
||
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
|
Consolidated
Balance Sheets
|
F-3
|
|
|
Consolidated
Statements of Operations
|
F-4
|
|
|
Consolidated
Statements of Changes in Stockholders’ Equity
|
F-5
|
|
|
Consolidated
Statements of Cash Flows
|
F-6
|
|
|
Notes
to Consolidated Financial Statements
|
F-7
- F-18
|
|
|
KEMPISTY
& COMPANY
|
|
CERTIFIED
PUBLIC ACCOUNTANTS, P.C.
|
|
15
MAIDEN LANE - SUITE 1003 - NEW YORK, NY 10038 - TEL (212) 406-7272
- FAX
(212) 513-1930
|
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
|
Board
of Directors
|
|
China
Display Technologies, Inc. and
Subsidiaries
|
|
/s/
Kempisty & Company CPAs PC
|
|
Kempisty
& Company
|
|
Certified
Public Accountants PC
|
|
New
York, New York
|
|
July
9,2007 except for Note 1 which is November 18,
2007
|
|
CHINA
DISPLAY TECHNOLOGIES, INC. AND SUBSIDIARIES
|
|
Consolidated
Balance Sheets
|
|
September
30,
|
December
31,
|
||||||
|
2007
|
2006
|
||||||
|
(unaudited)
|
|||||||
|
Current
Assets
|
|||||||
|
Cash
and cash equivalent
|
$
|
2,544,844
|
$
|
134,991
|
|||
|
Restricted
cash(Note 7)
|
795,444
|
-
|
|||||
|
Trade
receivables, net of allowance for doubtful accounts (Note 4)
|
3,352,116
|
1,656,461
|
|||||
|
Inventories,
net (Note 5)
|
2,132,605
|
1,460,055
|
|||||
|
Advances
to suppliers
|
2,966,863
|
290,858
|
|||||
|
Prepaid
expenses and other receivables
|
1,900,203
|
36,621
|
|||||
|
Total
Current Assets
|
13,692,075
|
3,578,986
|
|||||
|
Property
and Equipment, net (Note 6)
|
2,462,128
|
1,771,460
|
|||||
|
Loan
to employee
|
-
|
157,442
|
|||||
|
Total
Assets
|
$
|
16,154,203
|
$
|
5,507,888
|
|||
|
Current
Liabilities
|
|||||||
|
Payables
and accrued liabilities
|
$
|
1,528,176
|
$
|
1,540,124
|
|||
|
Short
term loans (Notes 7)
|
3,550,926
|
-
|
|||||
|
Various
taxes payable
|
240,611
|
-
|
|||||
|
Wages
payable
|
94,770
|
-
|
|||||
|
Corporate
taxes payable
|
261,630
|
-
|
|||||
|
Total
Current Liabilities
|
5,676,113
|
1,540,124
|
|||||
|
Due
to Officer
|
-
|
47,809
|
|||||
|
Due
to related party - Chen Guoxin (Note 9)
|
55,556
|
-
|
|||||
|
Total
Liabilities
|
5,731,669
|
1,587,933
|
|||||
|
Commitments
and Contingencies (Note 11)
|
-
|
-
|
|||||
|
Stockholders'
Equity (Note 8)
|
|||||||
|
Series
A convertible preferred stock, $.001 par value; 20,000,000 shares
authorized; 3,703,704
shares issued and outstanding; liquidation preference
$4,000,000
|
3,704
|
-
|
|||||
|
Common
stock. $.001 par value; 100,000,000 shares authorized;
|
|||||||
|
11,600,000
shares issued and outstanding
|
11,600
|
11,376
|
|||||
|
Additional
paid-in capital
|
6,083,694
|
673,457
|
|||||
|
Accumulated
other comprehensive income
|
336,715
|
124,238
|
|||||
|
Statutory
reserves
|
198,550
|
198,550
|
|||||
|
Retained
earnings
|
3,788,271
|
2,912,334
|
|||||
|
Total
Stockholders' Equity
|
10,422,534
|
3,919,955
|
|||||
|
Total
Liabilities and Stockholders' Equity
|
$
|
16,154,203
|
$
|
5,507,888
|
|||
|
CHINA
DISPLAY TECHNOLOGIES, INC. AND SUBSIDIARIES
|
|
Consolidated
Statements of Operations
|
|
For
the years ended December 31, 2006 and 2005 and the nine months
ended
September 30, 2007 and 2006 (unaudited)
(In
US Dollars)
|
|
For
The Nine Months Ended
|
For
The Year Ended
|
||||||||||||
|
September
30,
|
December
31,
|
||||||||||||
|
2007
|
2006
|
2006
|
2005
|
||||||||||
|
(unaudited)
|
(unaudited)
|
||||||||||||
|
Total
Revenues
|
$
|
20,487,682
|
$
|
10,583,088
|
$
|
15,884,094
|
$
|
7,218,295
|
|||||
|
Cost
of Sales
|
15,705,834
|
8,145,038
|
12,267,433
|
5,514,854
|
|||||||||
|
Gross
Profit
|
4,781,848
|
2,438,050
|
3,616,661
|
1,703,441
|
|||||||||
|
Operating
Expenses:
|
|||||||||||||
|
Selling
Expenses
|
415,472
|
168,188
|
249,187
|
128,398
|
|||||||||
|
Research
and development
|
391,833
|
231,384
|
344,433
|
187,670
|
|||||||||
|
Other
general and administrative
|
569,108
|
255,789
|
609,367
|
378,930
|
|||||||||
|
Total
Expenses
|
1,376,413
|
655,361
|
1,202,987
|
694,998
|
|||||||||
|
Income
from Operations
|
3,405,435
|
1,782,689
|
2,413,674
|
1,008,443
|
|||||||||
|
Other
Income (Expenses):
|
|||||||||||||
|
Other
|
68
|
-
|
-
|
(299,349
|
)
|
||||||||
|
Interest
Income
|
817
|
-
|
-
|
-
|
|||||||||
|
Interest
Expense
|
(96,292
|
)
|
(1,990
|
)
|
(1,879
|
)
|
(10,005
|
)
|
|||||
|
Total
Other Income (Expenses)
|
(95,407
|
)
|
(1,990
|
)
|
(1,879
|
)
|
(309,354
|
)
|
|||||
|
Income
Before Income Taxes
|
3,310,028
|
1,780,699
|
2,411,795
|
699,089
|
|||||||||
|
Provision
for Income Taxes
|
256,238
|
-
|
-
|
-
|
|||||||||
|
Net
Income
|
3,053,790
|
1,780,699
|
2,411,795
|
699,089
|
|||||||||
|
Deemed
preferred stock dividend
|
(2,177,853
|
)
|
-
|
-
|
-
|
||||||||
|
Net
Income available to common shareholders
|
$
|
875,937
|
$
|
1,780,699
|
$
|
2,411,795
|
$
|
699,089
|
|||||
|
Net
earnings per share of common stock, basic
|
$
|
0.08
|
$
|
0.15
|
$
|
0.21
|
$
|
0.06
|
|||||
|
Weighted
average number of shares outstanding, basic
|
11,545,824
|
11,542,000
|
11,376,000
|
11,376,000
|
|||||||||
|
Net
earnings per share of common stock, diluted
|
$
|
0.06
|
$
|
0.15
|
$
|
0.21
|
$
|
0.06
|
|||||
|
Weighted
average number of shares outstanding, diluted
|
15,249,528
|
11,542,000
|
11,376,000
|
11,376,000
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
Other
|
|
|
|
|
|
Total
|
|
|
|
||||||||||
|
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Paid-in
|
|
Comprehensive
|
|
Statutory
|
|
Retained
|
|
Stockholders'
|
|
Comprehensive
|
|
||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Income
|
|
Reserves
|
|
Earnings
|
|
Equity
|
|
Income
|
|||||||||||
|
Balance
|
|||||||||||||||||||||||||||||||
|
December
31, 2004
|
-
|
$
|
-
|
11,376,000
|
$
|
11,376
|
$
|
673,457
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
684,833
|
|||||||||||||||
|
Transfer
to
|
|||||||||||||||||||||||||||||||
|
statutory
reserves
|
-
|
-
|
-
|
-
|
-
|
- |
69,909
|
(69,909
|
)
|
-
|
|||||||||||||||||||||
|
Net
income
|
-
|
-
|
-
|
-
|
-
|
- |
-
|
699,089
|
699,089
|
$
|
699,089
|
||||||||||||||||||||
|
Foreign
currency
|
|||||||||||||||||||||||||||||||
|
translation
adjustments
|
-
|
-
|
-
|
-
|
-
|
24,161 |
-
|
-
|
24,161
|
24,161 | |||||||||||||||||||||
|
Comprehensive
income
|
-
|
-
|
-
|
-
|
-
|
- |
-
|
-
|
-
|
$
|
723,250
|
||||||||||||||||||||
|
Balance
|
|||||||||||||||||||||||||||||||
|
December
31, 2005
|
-
|
-
|
11,376,000
|
11,376
|
673,457
|
24,161 |
69,909
|
629,180
|
1,408,083
|
||||||||||||||||||||||
|
Transfer
to
|
|||||||||||||||||||||||||||||||
|
statutory
reserves
|
-
|
-
|
-
|
-
|
-
|
- |
128,641
|
(128,641
|
)
|
-
|
|||||||||||||||||||||
|
Net
income
|
-
|
-
|
-
|
-
|
-
|
- |
-
|
2,411,795
|
2,411,795
|
$
|
2,411,795
|
||||||||||||||||||||
|
Foreign
currency
|
|||||||||||||||||||||||||||||||
|
translation
adjustments
|
-
|
-
|
-
|
-
|
-
|
100,077 |
-
|
-
|
100,077
|
100,077 | |||||||||||||||||||||
|
Comprehensive
income
|
-
|
-
|
-
|
-
|
-
|
- |
-
|
-
|
-
|
$
|
2,511,872
|
||||||||||||||||||||
|
Balance
|
|||||||||||||||||||||||||||||||
|
December
31, 2006
|
-
|
-
|
11,376,000
|
11,376
|
673,457
|
124,238 |
198,550
|
2,912,334
|
3,919,955
|
||||||||||||||||||||||
|
Recapitalization
|
-
|
-
|
58,000
|
58
|
(624,739
|
)
|
- |
-
|
-
|
(624,681
|
)
|
||||||||||||||||||||
|
Preferred
stock issued
|
3,703,704
|
3,704
|
166,000
|
166
|
3,857,123
|
- |
-
|
-
|
3,860,993
|
||||||||||||||||||||||
|
Deemed
preferred
|
|||||||||||||||||||||||||||||||
|
stock
dividend
|
-
|
-
|
-
|
-
|
2,177,853
|
- |
-
|
(2,177,853
|
)
|
-
|
|||||||||||||||||||||
|
Net
income
|
-
|
-
|
-
|
-
|
-
|
- |
-
|
3,053,790
|
3,053,790
|
$
|
3,053,790
|
||||||||||||||||||||
|
Foreign
currency
|
|||||||||||||||||||||||||||||||
|
translation
adjustments
|
-
|
-
|
-
|
-
|
-
|
212,477 |
-
|
-
|
212,477
|
212,477 | |||||||||||||||||||||
|
Comprehensive
income
|
-
|
-
|
-
|
-
|
-
|
- |
-
|
-
|
-
|
$
|
3,266,267
|
||||||||||||||||||||
|
Balance
|
|||||||||||||||||||||||||||||||
|
September
30, 2007
|
3,703,704
|
$
|
3,704
|
11,600,000
|
$
|
11,600
|
$
|
6,083,694
|
$
|
336,715
|
$
|
198,550
|
$
|
3,788,271
|
$
|
10,422,534
|
|||||||||||||||
|
CHINA
DISPLAY TECHNOLOGIES, INC. AND SUBSIDIARIES
|
|
Consolidated
Statements of Cash Flows
|
|
For
the years ended December 31, 2006 and 2005 and the nine months
ended
September 30, 2007 and 2006 (unaudited)
(In
US Dollars)
|
|
For
The Nine Months Ended
|
For
The Year Ended
|
||||||||||||
|
September
30,
|
December
31,
|
||||||||||||
|
2007
|
2006
|
2006
|
2005
|
||||||||||
|
(unaudited)
|
(unaudited)
|
||||||||||||
|
Cash
flows from operating activities
|
|||||||||||||
|
Net
income
|
$
|
3,053,790
|
$
|
1,780,699
|
$
|
2,411,795
|
$
|
699,089
|
|||||
|
Adjustments
to reconcile net income to cash
|
|||||||||||||
|
provided
by (used in) operating activities:
|
|||||||||||||
|
Bad
debts
|
-
|
-
|
78,662
|
51,304
|
|||||||||
|
Depreciation
|
322,494
|
257,783
|
266,171
|
146,267
|
|||||||||
|
Impairment
of assets
|
-
|
-
|
-
|
298,979
|
|||||||||
|
Changes
in operating assets and liabilities:
|
|||||||||||||
|
Decrease
(Increase) in assets:
|
|||||||||||||
|
Accounts
receivable, net
|
(1,304,822
|
)
|
(1,603,956
|
)
|
(655,298
|
)
|
(618,574
|
)
|
|||||
|
Advances
to suppliers
|
(2,966,863
|
)
|
-
|
1,101
|
(291,958
|
)
|
|||||||
|
Inventories,
net
|
(605,438
|
)
|
(776,486
|
)
|
(1,037,656
|
)
|
(422,399
|
)
|
|||||
|
Prepaid
expenses and other receivables
|
(1666,988
|
)
|
129,834
|
(23,418
|
)
|
39,415
|
|||||||
|
Increase
(Decrease) in liabilities:
|
|||||||||||||
|
Accounts
payables and accrued liabilities
|
249,430
|
1,638,844
|
103,234
|
1,122,663
|
|||||||||
|
Various
tax payable
|
(7,619
|
)
|
-
|
-
|
-
|
||||||||
|
Wage
payable
|
18,780
|
(87,771
|
)
|
-
|
-
|
||||||||
|
Corporate
tax payable
|
256,237
|
176,126
|
-
|
-
|
|||||||||
|
Due
to related parties
|
-
|
189,892
|
-
|
-
|
|||||||||
|
Net
cash provided by (used in) operating activities
|
(2,650,999
|
)
|
1,704,965
|
1,144,591
|
1,024,786
|
||||||||
|
Cash
flows from investing activities
|
|||||||||||||
|
Increase
in restricted cash
|
(779,048
|
)
|
-
|
-
|
-
|
||||||||
|
Loan
to employee
|
-
|
-
|
(3,722
|
)
|
(153,720
|
)
|
|||||||
|
Recapitalization
costs
|
(625,000
|
)
|
-
|
-
|
-
|
||||||||
|
Purchase
of property and equipment
|
(934,319
|
)
|
(656,575
|
)
|
(685,623
|
)
|
(1,227,257
|
)
|
|||||
|
Net
cash used in investing activities
|
(2,338,367
|
)
|
(656,575
|
)
|
(689,345
|
)
|
(1,380,977
|
)
|
|||||
|
Cash
flows from financing activities
|
|||||||||||||
|
Proceeds
from loans payable
|
3,477,734
|
-
|
-
|
-
|
|||||||||
|
Net
Proceeds from preferred stock offering
|
3,860,993
|
-
|
-
|
-
|
|||||||||
|
Proceeds
from related party loan
|
5,844
|
-
|
691
|
385,854
|
|||||||||
|
Repayment
of related party loans
|
-
|
(66,341
|
)
|
(341,864
|
)
|
(43,481
|
)
|
||||||
|
Net
cash provided by (used in) financing activities
|
7,344,571
|
(66,341
|
)
|
(341,173
|
)
|
342,373
|
|||||||
|
Effect
of exchange rate changes on cash
|
54,648
|
(301,011
|
)
|
(5,217
|
)
|
(20,321
|
)
|
||||||
|
Net
increase (decrease) in cash
|
2,409,853
|
681,038
|
108,856
|
(34,139
|
)
|
||||||||
|
Cash,
beginning of period
|
134,991
|
26,135
|
26,135
|
60,274
|
|||||||||
|
Cash,
end of period
|
$
|
2,544,844
|
$
|
707,173
|
$
|
134,991
|
$
|
26,135
|
|||||
|
Supplemental
disclosure information:
|
|||||||||||||
|
Interest
expense paid
|
$
|
96,292
|
$
|
1,990
|
$
|
1,879
|
$
|
10,005
|
|||||
|
Income
taxes paid
|
$
|
256,238
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
|
Non
cash investing and financing activities
|
|||||||||||||
|
Issuance
of 166,000 shares of common stock to pay offering expenses for
preferred stock sale
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
| 1. |
Organization
|
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
| a. |
Basis
of Preparation
|
| b. |
Basis
of consolidation
|
| c. |
Use
of Estimates
|
| d. |
Fair
values of financial
instruments
|
| e. |
Cash
and Cash Equivalents
|
| f. |
Accounts
Receivable
|
| g. |
Inventories
|
| h. |
Property
and Equipment
|
|
Production
Machinery
and Equipment
|
8
years
|
|
Leasehold
Improvements
|
10
years
|
|
Office
and Other Equipment
|
5
years
|
|
Automobiles
|
5
years
|
| i. |
Impairment
of Long-Lived Assets
|
| j. |
Comprehensive
income
|
| k. |
Segment
information
|
| l. |
Revenue
recognition
|
| m. |
Research
and development costs
|
| n. |
Income
taxes
|
| o. |
Foreign
currency translation
|
| p. |
Related
parties
|
| q. |
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:
|
|
Nine
months ended
September
30,
|
For
the Years Ended
December
31,
|
||||||||||||
|
2007
|
2006
|
2006
|
2005
|
||||||||||
|
Numerator:
|
|||||||||||||
|
Net
income (loss) available to common shareholders
|
$
|
875,937
|
$
|
1,780,699
|
$
|
2,411,795
|
$
|
699,089
|
|||||
|
Denominator:
|
|||||||||||||
|
Weighted-average
shares outstanding for basic earnings per share
|
11,545,824
|
11,542,000
|
11,376,000
|
11,376,000
|
|||||||||
|
Effect
of dilutive securities:
|
|||||||||||||
|
Convertible
preferred stock
|
3,703,704
|
-
|
-
|
||||||||||
|
Weighted-average
shares outstanding for diluted earnings (loss) per share
|
15,249,528
|
11,542,000
|
11,376,000
|
11,376,000
|
|||||||||
|
Nine
months ended
September
30,
|
For
the Years Ended
December
31,,
|
||||||||||||
|
2007
|
2006
|
2006
|
2005
|
||||||||||
|
Stock
warrants
|
11,500,000
|
-
|
-
|
||||||||||
|
Series
A preferred stock
|
3,703,704
|
-
|
-
|
||||||||||
| r. |
Recently
issued accounting
pronouncements
|
|
3.
|
CONCENTRATION
OF CREDIT RISK
|
|
4.
|
ACCOUNTS
RECEIVABLE
|
|
September
30,
|
December
31,
|
||||||
|
2007
|
2006
|
||||||
|
Accounts
receivable
|
$
|
3,491,282
|
$
|
1,790,632
|
|||
|
Less:
Allowance for doubtful accounts
|
(139,166
|
)
|
(134,171
|
)
|
|||
|
Accounts
receivable, net
|
$
|
3,352,116
|
$
|
1,656,461
|
|||
|
5.
|
INVENTORIES
|
|
Sept
07
|
|
Dec
06
|
|||||
|
Raw
materials
|
$
|
1,985,393
|
1,480,238
|
||||
|
Work-in-progress
|
272,994
|
102,744
|
|||||
|
Consumables
|
27,356
|
24,719
|
|||||
|
2,285,743
|
1,607,701
|
||||||
|
Less:
Allowance for obsolescence
|
(153,138
|
)
|
(147,646
|
)
|
|||
|
Total
|
$
|
2,132,605
|
1,460,055
|
||||
|
6.
|
PROPERTY
AND EQUIPMENT
|
|
Sept
07
|
|
Dec
06
|
|||||
|
Production
Machinery and Equipment
|
$
|
2,561,021
|
1,577,906
|
||||
|
Leasehold
Improvements
|
307,735
|
308,529
|
|||||
|
Office
and Other Equipment
|
63,642
|
44,404
|
|||||
|
Automobiles
|
300,161
|
266,008
|
|||||
|
3,232,559
|
2,196,847
|
||||||
|
Less:
Accumulated depreciation
|
(770,431
|
)
|
(425,387
|
)
|
|||
|
$
|
2,462,128
|
1,771,460
|
|||||
|
Depreciation
expense was $322,494, $257,753, $266,171 and $146,267 for the
nine-month
periods ended September 30, 2007 and 2006 and years ended 2006
and 2005,
and is broken down as follows:
|
|
September
30, 2007
|
September
30, 2006
|
December
31, 2006
|
December
31, 2005
|
||||||||||
|
Cost
of sales
|
$
|
284,908
|
$
|
224,363
|
$
|
190,969
|
$
|
75,888
|
|||||
|
Operating
expense
|
37,586
|
33,420
|
75,202
|
70,369
|
|||||||||
|
Total
|
$
|
322,494
|
$
|
$257,783
|
$
|
$266,171
|
$
|
$146,257
|
|||||
|
7.
|
SHORT-TERM
BANK LOANS
|
|
Revolving
loans with ABN Amro, renewable on 90-days terms, interest at
6.44% per
annum due October to December 2007 and secured by restricted
cash of
approximately $399,000. These loans were each renewed for 90
days.
|
1,984,752
|
|||
|
Revolving
loans with Public Bank (Hong Kong) Limited, renewable on 90-day
terms,
interest rates ranging from 8.55% - 9.48%, due in October 2007
and secured
by restricted cash of approximately $133,000. These loans were
each
renewed for 90 days.
|
266,043
|
|||
|
Revolving
loans with DBS Bank, renewable on 90-days terms, interest at
9.50% per
annum, due November 2007 and secured by restricted cash of approximately
$263,000. These loans were each renewed for 90 days.
|
635,022
|
|||
|
China
Construction Bank, interest at 8.42% per annum, due July 23,
2008 and
secured by a personal guarantee of the Company’s chief executive officer.
|
665,109
|
|||
|
Total
short-term bank loans
|
$
|
3,550,926
|
|
8.
|
STOCKHOLDERS
EQUITY
|
|
Number
of Warrants
|
Weighted
Average Exercise Price
|
||||||
|
Balance
at December 31, 2006
|
-
|
$
|
-
|
||||
|
Granted
|
11,500,000
|
1.40
|
|||||
|
Exercised
|
-
|
-
|
|||||
|
Forfeited
|
-
|
-
|
|||||
|
Balance
at September 30, 2007
|
11,500,000
|
$
|
1.40
|
||||
|
Options
exercisable at end of period
|
11,500,000
|
$
|
1.40
|
||||
|
|
Warrants
Outstanding
|
Warrants
Exercisable
|
||||||||||||||
|
Range
of Exercise Prices
|
Shares
|
Weighted
Average Remaining Contractual Life (Years)
|
Weighted
Average Exercise Price
|
Shares
|
Weighted
Average Exercise Price
|
|||||||||||
|
$1.30
|
5,500,000
|
5.0
|
$
|
1.30
|
5,500,000
|
$
|
1.30
|
|||||||||
|
$1.50
|
6,000,000
|
5.0
|
$
|
1.50
|
6,000,000
|
$
|
1.50
|
|||||||||
|
11,500,000
|
$
|
1.40
|
11,500,000
|
$
|
1.40
|
|||||||||||
|
9.
|
DUE
TO RELATED PARTY
|
|
10.
|
CURRENT
VULNERABILITY DUE TO CERTAIN
CONCENTRATIONS
|
|
11.
|
COMMITMENTS
AND CONTINGENCIES
|
|
(a)
|
Operating
lease commitments
|
|
Year
ending December 31,
|
September
30, 2007
|
December
31, 2006
|
|||||
|
2007
|
$
|
90,256
|
240,735
|
||||
|
2008
|
232,101
|
232,101
|
|||||
|
2009
|
243,070
|
243,706
|
|||||
|
2010
and thereafter
|
304,632
|
304,632
|
|||||
|
Total
|
$
|
870,059
|
1,021,174
|
||||
|
(b)
|
Social
insurances of Suny’s
employees
|
|
12.
|
INCOME
TAXES
|
|
13.
|
SEGMENT
INFORMATION
|
|
14.
|
OPERATING
RISK
|
|
Nine
Months Ended September 30,
|
|
Year
Ended December 31,
|
|
||||||||||||||||||||||
|
|
|
2007
|
|
2006
|
|
2006
|
|
2005
|
|||||||||||||||||
|
Customer
|
Dollars
|
|
Percent
|
|
Dollars
|
|
Percent
|
|
Dollars
|
|
Percent
|
|
Dollars
|
|
Percent
|
||||||||||
|
Yassy
Technology
|
|||||||||||||||||||||||||
|
(Shenzhen)
Co., Ltd.
|
$
|
3,873
|
19
|
%
|
$
|
1,025
|
6
|
%
|
$
|
1,009
|
8
|
%
|
$
|
-
|
0
|
%
|
|||||||||
|
Sinopac
Enterprise Company
|
1,950
|
10
|
%
|
$
|
1,696
|
15
|
%
|
$
|
2,096
|
13
|
%
|
$
|
1,099
|
15
|
%
|
||||||||||
|
Shenzhen
Xinjiuding Optronics
|
|||||||||||||||||||||||||
|
Technology
Co., Ltd.
|
2,192
|
11
|
%
|
$
|
710
|
6
|
%
|
$
|
1,327
|
8
|
%
|
$
|
1,467
|
20
|
%
|
||||||||||
|
Viewtron
Technology Ltd.
|
1,836
|
9
|
%
|
$
|
1,235
|
11
|
%
|
$
|
1,687
|
10
|
%
|
$
|
929
|
12
|
%
|
||||||||||
|
BYD
Company Limited
|
1,449
|
7
|
%
|
$
|
1,848
|
17
|
%
|
$
|
2,153
|
13
|
%
|
$
|
1,184
|
16
|
%
|
||||||||||