|
Page
|
|
|
Independent
Auditors’ Report
|
1
|
|
Consolidated
Balance Sheets
|
2
|
|
Consolidated
Statements of Operations
|
3
|
|
Consolidated
Statements of Equity
|
4
|
|
Consolidated
Statements of Cash Flows
|
5
|
|
Notes
to Consolidated Financial Statements
|
6-23
|



|
2009
|
2008
|
|||||||
|
Assets
|
||||||||
|
Current
assets:
|
||||||||
|
Cash
|
$ | 5,749,945 | $ | 4,154,716 | ||||
|
Restricted
cash
|
52,404,530 | 22,718,917 | ||||||
|
Bank
notes receivable
|
4,658,384 | 7,239,881 | ||||||
|
Trade
receivables (net of allowance of $3,618,626 in 2009 and $317,787 in
2008)
|
11,342,082 | 36,851,296 | ||||||
|
Inventories,
net
|
32,426,320 | 14,766,780 | ||||||
|
Deposits
and other current assets
|
67,797,396 | 24,144,010 | ||||||
|
Total
current assets
|
174,378,657 | 109,875,600 | ||||||
|
Deposits
for construction projects
|
9,578,897 | 3,064,747 | ||||||
|
Property,
plant and equipment, net
|
65,386,089 | 43,959,550 | ||||||
|
Long-term
investments
|
15,420,649 | 11,621,351 | ||||||
|
Total
assets
|
$ | 264,764,292 | $ | 168,521,248 | ||||
|
Liabilities
and Equity
|
||||||||
|
Current
liabilities:
|
||||||||
|
Bank
notes payable
|
$ | 59,234,774 | $ | 24,072,831 | ||||
|
Accounts
payable
|
23,211,187 | 46,429,447 | ||||||
|
Accrued
liabilities
|
8,268,017 | 4,396,603 | ||||||
|
Income
tax payable
|
8,390,646 | 3,636,281 | ||||||
|
Loans
payable
|
67,299,038 | 30,299,821 | ||||||
|
Other
payable
|
10,254,272 | 3,821,544 | ||||||
|
Capital
lease obligation, current portion
|
989,829 | - | ||||||
|
Total
current liabilities
|
177,647,763 | 112,656,527 | ||||||
|
Loans
payable to related party
|
35,635,066 | 26,685,325 | ||||||
|
Deferred
income
|
5,192,184 | 4,069,038 | ||||||
|
Capital
lease obligation, less current portion
|
5,163,274 | - | ||||||
|
Total
liabilities
|
223,638,287 | 143,410,890 | ||||||
|
Commitments
and contingencies (Note 13)
|
||||||||
|
Equity:
|
||||||||
|
Owners’
capital
|
6,395,907 | 6,395,907 | ||||||
|
Surplus
reserve
|
234,683 | 234,683 | ||||||
|
Retained
earnings
|
31,426,894 | 15,681,231 | ||||||
|
Accumulated
other comprehensive income
|
2,595,677 | 2,429,705 | ||||||
|
Owners’
equity
|
40,653,161 | 24,741,526 | ||||||
|
Noncontrolling
interest
|
472,844 | 368,832 | ||||||
|
Total
equity
|
41,126,005 | 25,110,358 | ||||||
|
Total
liabilities and equity
|
$ | 264,764,292 | $ | 168,521,248 | ||||
|
2009
|
2008
|
2007
|
||||||||||
|
Revenues
|
$ | 206,729,105 | $ | 223,474,560 | $ | 121,797,131 | ||||||
|
Cost
of revenues
|
173,409,405 | 204,249,444 | 110,414,746 | |||||||||
|
Gross
profit
|
33,319,700 | 19,225,116 | 11,382,385 | |||||||||
|
Operating
expenses:
|
||||||||||||
|
Sales
and marketing
|
3,862,220 | 4,025,694 | 2,463,094 | |||||||||
|
General
and administrative
|
9,710,677 | 4,415,816 | 2,850,351 | |||||||||
|
Total
operating expenses
|
13,572,897 | 8,441,510 | 5,313,445 | |||||||||
|
Income
from operations
|
19,746,803 | 10,783,606 | 6,068,940 | |||||||||
|
Other
income (expense):
|
||||||||||||
|
Interest
income
|
898,656 | 488,295 | 372,356 | |||||||||
|
Interest
expense
|
(2,139,702 | ) | (2,243,461 | ) | (1,628,150 | ) | ||||||
|
Investment
income
|
2,536,668 | - | - | |||||||||
|
Other
income (expense), net
|
152,105 | (32,709 | ) | (110,883 | ) | |||||||
|
Total
other income (expense)
|
1,447,727 | (1,787,875 | ) | (1,366,677 | ) | |||||||
|
Income
before provision for income taxes
|
21,194,530 | 8,995,731 | 4,702,263 | |||||||||
|
Provision
for income taxes
|
5,344,855 | 2,289,532 | 1,521,463 | |||||||||
|
Net
income
|
15,849,675 | 6,706,199 | 3,180,800 | |||||||||
|
Less:
net income attributable to the noncontrolling
|
||||||||||||
|
interest
|
104,012 | 50,947 | 50,242 | |||||||||
|
Net
income attributable to Henan Shuncheng
|
||||||||||||
|
Group
Coal Coke Co., Ltd.
|
$ | 15,745,663 | $ | 6,655,252 | $ | 3,130,558 | ||||||
|
Accumulated
|
||||||||||||||||||||||||||||
|
Other
|
||||||||||||||||||||||||||||
|
Owners’
|
Capital
|
Retained
|
Comprehensive
|
Owner’s
|
Noncontrolling
|
Total
|
||||||||||||||||||||||
|
Capital
|
Surplus
|
Earnings
|
Income
|
Equity
|
Interest
|
Equity
|
||||||||||||||||||||||
|
Balance
at December 31, 2006
|
$ | 6,395,907 | $ | 234,683 | $ | 5,895,421 | $ | - | $ | 12,526,011 | $ | 267,643 | $ | 12,793,654 | ||||||||||||||
|
Net
income
|
- | - | 3,130,558 | - | 3,130,558 | 50,242 | 3,180,800 | |||||||||||||||||||||
|
Currency
translation adjustment
|
- | - | - | 1,012,350 | 1,012,350 | - | 1,012,350 | |||||||||||||||||||||
|
Comprehensive
income
|
4,142,908 | 50,242 | 4,193,150 | |||||||||||||||||||||||||
|
Balance
at December 31, 2007
|
6,395,907 | 234,683 | 9,025,979 | 1,012,350 | 16,668,919 | 317,885 | 16,986,804 | |||||||||||||||||||||
|
Net
income
|
- | - | 6,655,252 | - | 6,655,252 | 50,947 | 6,706,199 | |||||||||||||||||||||
|
Currency
translation adjustment
|
- | - | - | 1,417,355 | 1,417,355 | - | 1,417,355 | |||||||||||||||||||||
|
Comprehensive
income
|
8,072,607 | 50,947 | 8,123,554 | |||||||||||||||||||||||||
|
Balance
at December 31, 2008
|
6,395,907 | 234,683 | 15,681,231 | 2,429,705 | 24,741,526 | 368,832 | 25,110,358 | |||||||||||||||||||||
|
Net
income
|
- | - | 15,745,663 | - | 15,745,663 | 104,012 | 15,849,675 | |||||||||||||||||||||
|
Currency
translation adjustment
|
- | - | - | 165,972 | 165,972 | - | 165,972 | |||||||||||||||||||||
|
Comprehensive
income
|
15,911,635 | 104,012 | 16,015,647 | |||||||||||||||||||||||||
|
Balance
at December 31, 2009
|
$ | 6,395,907 | $ | 234,683 | $ | 31,426,894 | $ | 2,595,677 | $ | 40,653,161 | $ | 472,844 | $ | 41,126,005 | ||||||||||||||
|
2009
|
2008
|
2007
|
||||||||||
|
Cash
flows from operating activities:
|
||||||||||||
|
Net
income
|
$ | 15,849,675 | $ | 6,706,199 | $ | 3,180,800 | ||||||
|
Adjustments
to reconcile net income to net cash (used in) provided by operating
activities:
|
||||||||||||
|
Depreciation
and amortization
|
4,140,370 | 2,521,867 | 2,129,277 | |||||||||
|
Bad
debt expense
|
3,298,264 | 123,453 | 173,116 | |||||||||
|
Loss
on disposal of property, plant and equipment
|
- | 16,725 | - | |||||||||
|
Change
in assets and liabilities:
|
||||||||||||
|
Trade
receivables
|
22,210,950 | (23,238,862 | ) | (5,418,732 | ) | |||||||
|
Inventories
|
(17,659,540 | ) | (6,816,507 | ) | (3,345,487 | ) | ||||||
|
Deposits
and other current assets
|
(43,653,386 | ) | 8,747,622 | (19,356,660 | ) | |||||||
|
Accounts
payable
|
(23,218,260 | ) | 3,160,501 | 28,710,011 | ||||||||
|
Accrued
liabilities
|
3,871,414 | (3,845,432 | ) | 5,420,626 | ||||||||
|
Income
tax payable
|
4,754,365 | 3,432,731 | 104,991 | |||||||||
|
Other
payable
|
6,432,728 | 2,268,887 | 572,551 | |||||||||
|
Deferred
income
|
1,123,146 | 4,069,038 | - | |||||||||
|
Net
cash (used in) provided by operating activities
|
(22,850,274 | ) | (2,853,778 | ) | 12,170,493 | |||||||
|
Cash
flows from investing activities:
|
||||||||||||
|
Net
proceeds from bank notes receivable
|
2,581,497 | 3,556,166 | (4,422,709 | ) | ||||||||
|
Capital
expenditures
|
(16,800,643 | ) | (22,803,803 | ) | (7,919,032 | ) | ||||||
|
Deposits
for capital expenditures
|
(6,514,150 | ) | (422,852 | ) | (522,982 | ) | ||||||
|
Purchase
of long term investments
|
(3,799,298 | ) | (730,734 | ) | (8,871,166 | ) | ||||||
|
Net
cash used in investing activities
|
(24,532,594 | ) | (20,401,223 | ) | (21,735,889 | ) | ||||||
|
Cash
flows from financing activities:
|
||||||||||||
|
Proceeds
from loans payable
|
96,668,884 | 47,941,543 | 38,602,000 | |||||||||
|
Payments
to loans payable
|
(59,669,667 | ) | (29,475,030 | ) | (34,737,992 | ) | ||||||
|
Proceeds
from related party loans payable, net of payments
|
8,949,741 | 7,573,194 | 7,924,269 | |||||||||
|
Proceeds
from issuance of bank notes payable, net of payments
|
35,161,943 | 8,759,942 | 755,806 | |||||||||
|
Restricted
cash for issuance of bank notes payable, net of
redemptions
|
(29,685,613 | ) | (11,507,661 | ) | (2,922,161 | ) | ||||||
|
Payments
of capital lease obligation
|
(2,637,693 | ) | - | - | ||||||||
|
Net
cash provided by financing activities
|
48,787,595 | 23,291,988 | 9,621,922 | |||||||||
|
Net
increase in cash
|
1,404,727 | 36,987 | 56,526 | |||||||||
|
Effect
of exchange rate changes
|
190,502 | 1,846,848 | 1,340,082 | |||||||||
|
Cash
at beginning of year
|
4,154,716 | 2,270,881 | 874,273 | |||||||||
|
Cash
at end of year
|
$ | 5,749,945 | $ | 4,154,716 | $ | 2,270,881 | ||||||
|
Supplemental
disclosure of cash flow information:
|
||||||||||||
|
Interest
paid, including interest capitalized
|
$ | 2,639,702 | $ | 2,743,461 | $ | 1,628,150 | ||||||
|
Income
taxes paid
|
$ | 368,172 | $ | 566,143 | $ | 222,945 | ||||||
|
Supplemental
disclosure of non-cash transactions:
|
||||||||||||
|
Property,
plant and equipment acquired thru capital leases
|
$ | 8,790,796 | $ | - | $ | - | ||||||
|
1.
|
Business of the Company and
Basis of Presentation and
Liquidity
|
|
2.
|
Summary of Significant
Accounting Policies
|
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
Machinery
and equipment
|
10
years
|
|
Building
and improvements
|
20
years
|
|
Company
vehicles
|
5
years
|
|
Furniture
and office equipment
|
5
years
|
|
Miscellaneous
|
5
years
|
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
December 31, 2009
|
||||||||||||||||
|
Quoted
Prices
|
||||||||||||||||
|
in
Active
|
Significant
|
|||||||||||||||
|
Markets
|
Other
|
Significant
|
||||||||||||||
|
for
Identical
|
Observable
|
Unobservable
|
||||||||||||||
|
Assets
|
Inputs
|
Inputs
|
||||||||||||||
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
|||||||||||||
|
Financial
assets:
|
||||||||||||||||
|
Cash
|
$ | 5,749,945 | $ | - | $ | - | $ | 5,749,945 | ||||||||
|
Restricted
cash
|
52,404,530 | - | - | 52,404,530 | ||||||||||||
|
Bank
notes receivable
|
- | 4,658,384 | - | 4,658,384 | ||||||||||||
|
Total
financial assets
|
$ | 58,154,475 | $ | 4,658,384 | $ | - | $ | 62,812,859 | ||||||||
|
Financial
liabilities:
|
||||||||||||||||
|
Bank
notes payable
|
$ | - | $ | 59,234,774 | $ | - | $ | 59,234,774 | ||||||||
|
Total
financial liabilities
|
$ | - | $ | 59,234,774 | $ | - | $ | 59,234,774 | ||||||||
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
December 31, 2008
|
||||||||||||||||
|
Quoted
Prices
|
||||||||||||||||
|
in
Active
|
Significant
|
|||||||||||||||
|
Markets
|
Other
|
Significant
|
||||||||||||||
|
for
Identical
|
Observable
|
Unobservable
|
||||||||||||||
|
Assets
|
Inputs
|
Inputs
|
||||||||||||||
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
|||||||||||||
|
Financial
assets:
|
||||||||||||||||
|
Cash
|
$ | 4,154,716 | $ | - | $ | - | $ | 4,154,716 | ||||||||
|
Restricted
cash
|
22,718,917 | - | - | 22,718,917 | ||||||||||||
|
Bank
notes receivable
|
- | 7,239,881 | - | 7,239,881 | ||||||||||||
|
Total
financial assets
|
$ | 26,873,633 | $ | 7,239,881 | $ | - | $ | 34,113,514 | ||||||||
|
Financial
liabilities:
|
||||||||||||||||
|
Bank
notes payable
|
$ | - | $ | 24,072,831 | $ | - | $ | 24,072,831 | ||||||||
|
Total
financial liabilities
|
$ | - | $ | 24,072,831 | $ | - | $ | 24,072,831 | ||||||||
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
December 31,
|
||||||||||||
|
2009
|
2008
|
2007
|
||||||||||
|
Year
end RMB: U.S. Dollar exchange rate
|
6.8372 | 6.8542 | 7.3141 | |||||||||
|
Average
RMB: U.S. Dollar exchange rate
|
6.8409 | 6.9623 | 7.6172 | |||||||||
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
3.
|
Bank Notes
Receivable
|
|
4.
|
Inventories
|
|
2009
|
2008
|
|||||||
|
Raw
materials
|
$ | 6,580,843 | $ | 5,775,803 | ||||
|
Work
in process and semi-finished goods
|
22,118,983 | 1,637,766 | ||||||
|
Finished
goods
|
3,726,494 | 7,353,211 | ||||||
|
Total
inventories
|
$ | 32,426,320 | $ | 14,766,780 | ||||
|
5.
|
Deposits and Other Current
Assets
|
|
2009
|
2008
|
|||||||
|
Deposits
to vendors for inventory
|
$ | 61,937,753 | $ | 21,613,034 | ||||
|
Other
|
5,859,643 | 2,530,976 | ||||||
|
Total
deposits and other current assets
|
$ | 67,797,396 | $ | 24,144,010 | ||||
|
6.
|
Property, Plant and Equipment,
Net
|
|
2009
|
2008
|
|||||||
|
Machinery
and equipment
|
$ | 34,645,669 | $ | 30,414,363 | ||||
|
Buildings
and improvements
|
21,068,602 | 12,375,886 | ||||||
|
Company
vehicles
|
2,411,955 | 2,214,488 | ||||||
|
Furniture
and office equipment
|
429,188 | 325,722 | ||||||
|
Capital
lease equipment
|
8,790,796 | - | ||||||
|
Other
|
675,178 | 632,561 | ||||||
| 68,021,388 | 45,963,020 | |||||||
|
Less
accumulated depreciation and
|
||||||||
|
amortization
|
(13,129,325 | ) | (8,964,425 | ) | ||||
| 54,892,063 | 36,998,595 | |||||||
|
Construction
in progress and construction
|
||||||||
|
material
|
10,494,026 | 6,960,955 | ||||||
| $ | 65,386,089 | $ | 43,959,550 | |||||
|
7.
|
Accrued
Liabilities
|
|
2009
|
2008
|
|||||||
|
Advance
from customers
|
$ | 7,829,089 | $ | 4,131,045 | ||||
|
Accrued
payroll liability
|
438,928 | 265,558 | ||||||
|
Total
accrued expenses
|
$ | 8,268,017 | $ | 4,396,603 | ||||
|
8.
|
Loans
Payable
|
|
2009
|
2008
|
|||||||
|
Loans
due to financial institutions
|
$ | 33,493,243 | $ | 14,983,514 | ||||
|
Loans
due to companies or individuals
|
33,805,795 | 15,316,307 | ||||||
|
Total
loans payable
|
$ | 67,299,038 | $ | 30,299,821 | ||||
|
9.
|
Other
Payable
|
|
10.
|
Loans Payable to Related
Party
|
|
11.
|
Related Party
Transactions
|
|
11.
|
Related Party
Transactions, continued
|
|
12.
|
Income
Taxes
|
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
||||||||||
|
December
31,
|
December
31,
|
December
31,
|
||||||||||
|
2009
|
2008
|
2007
|
||||||||||
|
U.S.
Operations
|
$ | - | $ | - | $ | - | ||||||
|
China
Operations
|
21,194,530 | 8,995,731 | 4,702,263 | |||||||||
|
Total
|
$ | 21,194,530 | $ | 8,995,731 | $ | 4,702,263 | ||||||
|
12.
|
Income Taxes,
continued
|
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
||||||||||
|
December
31,
|
December
31,
|
December
31,
|
||||||||||
|
2009
|
2008
|
2007
|
||||||||||
|
Current:
|
||||||||||||
|
Chinese
Operations
|
$ | 5,344,855 | $ | 2,289,532 | $ | 1,521,463 | ||||||
|
Income
tax provision
|
$ | 5,344,855 | $ | 2,289,532 | $ | 1,521,463 | ||||||
|
13.
|
Commitments and
Contingencies
|
|
Year
ending December 31:
|
||||
|
2010
|
$ | 989,829 | ||
|
2011
|
1,407,433 | |||
|
2012
|
1,514,600 | |||
|
2013
|
1,629,926 | |||
|
2014
|
611,315 | |||
|
Total
future minimum lease payments
|
$ | 6,153,103 | ||
|
13.
|
Commitments and Contingencies,
continued
|
|
14.
|
Foreign
Operations
|
|
15.
|
Subsequent
Events
|
|
15.
|
Subsequent Events,
continued
|