|
Page
|
||
|
Consolidated
Balance Sheets (unaudited)
|
1
|
|
|
Consolidated
Statements of Operations (unaudited)
|
2
|
|
|
Consolidated
Statements of Equity (unaudited)
|
3
|
|
|
Consolidated
Statements of Cash Flows (unaudited)
|
4
|
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
|
5-22
|
|
2010
|
2009
|
|||||||
|
Assets
|
||||||||
|
Current
assets:
|
||||||||
|
Cash
|
$ | 5,613,965 | $ | 11,805,421 | ||||
|
Restricted
cash
|
49,589,715 | 48,537,214 | ||||||
|
Bank
notes receivable
|
4,800,512 | 5,797,238 | ||||||
|
Trade
receivables (net of allowance of $4,005,831 in 2010 and $601,600 in
2009)
|
19,756,586 | 20,000,034 | ||||||
|
Inventories,
net
|
36,439,197 | 18,921,552 | ||||||
|
Deposits
and other current assets
|
62,861,032 | 35,028,838 | ||||||
|
Total
current assets
|
179,061,007 | 140,090,297 | ||||||
|
Deposits
for construction projects
|
11,926,400 | 4,273,916 | ||||||
|
Property,
plant and equipment, net
|
64,288,271 | 45,667,922 | ||||||
|
Long-term
investments
|
19,811,597 | 11,635,950 | ||||||
|
Total
assets
|
$ | 275,087,275 | $ | 201,668,085 | ||||
|
Liabilities and
Equity
|
||||||||
|
Current
liabilities:
|
||||||||
|
Bank
notes payable
|
$ | 62,755,080 | $ | 44,992,404 | ||||
|
Accounts
payable
|
36,120,615 | 42,945,157 | ||||||
|
Accrued
liabilities
|
7,032,087 | 5,773,382 | ||||||
|
Income
tax payable
|
8,823,109 | 3,103,902 | ||||||
|
Loans
payable
|
64,857,847 | 44,255,161 | ||||||
|
Other
payable
|
6,313,108 | 2,801,534 | ||||||
|
Capital
lease obligation, current portion
|
1,332,279 | - | ||||||
|
Total
current liabilities
|
187,234,125 | 143,871,540 | ||||||
|
Loans
payable to related party
|
35,645,982 | 29,290,940 | ||||||
|
Deferred
income
|
5,193,019 | 4,074,150 | ||||||
|
Capital
lease obligation, less current portion
|
4,821,815 | - | ||||||
|
Total
liabilities
|
232,894,941 | 177,236,630 | ||||||
|
Commitments
and contingencies (Note 13)
|
||||||||
|
Equity:
|
||||||||
|
Owners’
capital
|
6,395,907 | 6,395,907 | ||||||
|
Surplus
reserve
|
234,683 | 234,683 | ||||||
|
Retained
earnings
|
32,549,158 | 14,987,996 | ||||||
|
Accumulated
other comprehensive income
|
2,602,278 | 2,461,111 | ||||||
|
Owners’
equity
|
41,782,026 | 24,079,697 | ||||||
|
Noncontrolling
interest
|
410,308 | 351,758 | ||||||
|
Total
equity
|
42,192,334 | 24,431,455 | ||||||
|
Total
liabilities and equity
|
$ | 275,087,275 | $ | 201,668,085 | ||||
|
2010
|
2009
|
|||||||
|
Revenues
|
$ | 64,417,320 | $ | 26,396,037 | ||||
|
Cost
of revenues
|
59,443,601 | 24,842,295 | ||||||
|
Gross
profit
|
4,973,719 | 1,553,742 | ||||||
|
Operating
expenses:
|
||||||||
|
Sales
and marketing
|
863,374 | 796,918 | ||||||
|
General
and administrative
|
1,728,459 | 1,278,328 | ||||||
|
Total
operating expenses
|
2,591,833 | 2,075,246 | ||||||
|
Income
(loss) from operations
|
2,381,886 | (521,504 | ) | |||||
|
Other
income (expense):
|
||||||||
|
Interest
income
|
311,735 | 226,366 | ||||||
|
Interest
expense
|
(1,235,748 | ) | (582,964 | ) | ||||
|
Other
income (expense), net
|
103,994 | (68,977 | ) | |||||
|
Total
other expense
|
(820,019 | ) | (425,575 | ) | ||||
|
Income
(loss) before provision for income taxes
|
1,561,867 | (947,079 | ) | |||||
|
Provision
for (benefit from) income taxes
|
502,139 | (236,770 | ) | |||||
|
Net
income (loss)
|
1,059,728 | (710,309 | ) | |||||
|
Less:
attributable to the noncontrolling interest
|
(62,536 | ) | (17,074 | ) | ||||
|
Net
income (loss) attributable to Henan Shuncheng Group Coal Coke Co.,
Ltd.
|
$ | 1,122,264 | $ | (693,235 | ) | |||
|
Accumulated
|
||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||
|
Owners’
|
Capital
|
Retained
|
Comprehensive
|
Owner’s
|
Noncontrolling
|
Total
|
||||||||||||||||||||||
|
Capital
|
Surplus
|
Earnings
|
Income |
Equity
|
Interest |
Equity
|
||||||||||||||||||||||
|
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
|
- | - | (693,235 | ) | - | (693,235 | ) | (17,074 | ) | (710,309 | ) | |||||||||||||||||
|
Currency
translation adjustment
|
- | - | - | 31,406 | 31,406 | - | 31,406 | |||||||||||||||||||||
|
Comprehensive
income
|
(661,829 | ) | (17,074 | ) | (678,903 | ) | ||||||||||||||||||||||
|
Balance
at March 31, 2009
|
$ | 6,395,907 | $ | 234,683 | $ | 14,987,996 | $ | 2,461,111 | $ | 24,079,697 | $ | 351,758 | $ | 24,431,455 | ||||||||||||||
|
Balance
at December 31, 2009
|
$ | 6,395,907 | $ | 234,683 | $ | 31,426,894 | $ | 2,595,677 | $ | 40,653,161 | $ | 472,844 | $ | 41,126,005 | ||||||||||||||
|
Net
income
|
- | - | 1,122,264 | - | 1,122,264 | (62,536 | ) | 1,059,728 | ||||||||||||||||||||
|
Currency
translation adjustment
|
- | - | - | 6,601 | 6,601 | - | 6,601 | |||||||||||||||||||||
|
Comprehensive
income
|
1,128,865 | (62,536 | ) | 1,066,329 | ||||||||||||||||||||||||
|
Balance
at March 31, 2010
|
$ | 6,395,907 | $ | 234,683 | $ | 32,549,158 | $ | 2,602,278 | $ | 41,782,026 | $ | 410,308 | $ | 42,192,334 | ||||||||||||||
|
2010
|
2009
|
|||||||
|
Cash
flows from operating activities:
|
||||||||
|
Net
income (loss)
|
$ | 1,059,728 | $ | (710,309 | ) | |||
|
Adjustments
to reconcile net income to net cash (used in)
|
||||||||
|
provided
by operating activities:
|
||||||||
|
Depreciation
and amortization
|
1,224,373 | 1,019,682 | ||||||
|
Bad
debt expense
|
386,623 | 283,372 | ||||||
|
Change
in assets and liabilities:
|
||||||||
|
Trade
receivables
|
(8,801,127 | ) | 16,567,890 | |||||
|
Inventories
|
(4,012,877 | ) | (4,154,772 | ) | ||||
|
Deposits
and other current assets
|
4,936,364 | (10,884,828 | ) | |||||
|
Accounts
payable
|
12,909,428 | (3,484,290 | ) | |||||
|
Accrued
liabilities
|
(1,235,930 | ) | 1,376,779 | |||||
|
Income
tax payable
|
432,463 | (532,379 | ) | |||||
|
Other
payable
|
(3,941,164 | ) | (1,020,010 | ) | ||||
|
Net
cash provided by (used in) operating activities
|
2,957,881 | (1,538,865 | ) | |||||
|
Cash
flows from investing activities:
|
||||||||
|
Net
proceeds from (receipts of) bank notes receivable
|
(142,128 | ) | 1,442,643 | |||||
|
Capital
expenditures
|
(2,864,250 | ) | (2,739,466 | ) | ||||
|
Proceeds
from sale of property, plant and equipment
|
2,735,599 | - | ||||||
|
Deposits
for capital expenditures
|
(2,347,503 | ) | (1,209,169 | ) | ||||
|
Purchase
of long term investments
|
(4,390,948 | ) | - | |||||
|
Net
cash used in investing activities
|
(7,009,230 | ) | (2,505,992 | ) | ||||
|
Cash
flows from financing activities:
|
||||||||
|
Restricted
cash for issuance of bank notes payable, net of
redemptions
|
2,814,815 | (25,818,297 | ) | |||||
|
Proceeds
from issuance of bank notes payable, net of payments
|
3,520,306 | 20,919,573 | ||||||
|
Proceeds
from loans payable
|
16,374,028 | 16,838,860 | ||||||
|
Payments
to loans payable
|
(18,826,049 | ) | (2,921,585 | ) | ||||
|
Proceeds
from related party loans payable, net of payments
|
10,916 | 2,605,615 | ||||||
|
Net
cash provided by financing activities
|
3,894,016 | 11,624,166 | ||||||
|
Net
(decrease) increase in cash
|
(157,333 | ) | 7,579,309 | |||||
|
Effect
of exchange rate changes
|
21,353 | 71,396 | ||||||
|
Cash
at beginning of the period
|
5,749,945 | 4,154,716 | ||||||
|
Cash
at end of the period
|
$ | 5,613,965 | $ | 11,805,421 | ||||
|
Supplemental
disclosure of cash flow information:
|
||||||||
|
Interest
paid
|
$ | 1,235,748 | $ | 583,867 | ||||
|
Income
taxes paid
|
$ | 143,458 | $ | 34,527 | ||||
|
1.
|
Business of the Company and
Basis of Presentation and
Liquidity
|
|
1.
|
Business of the Company and
Basis of Presentation and Liquidity,
continued
|
|
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
|
|
March
31, 2010
|
||||||||||||||||
|
Quoted
|
||||||||||||||||
|
in
Active
|
Significant
|
|||||||||||||||
|
Markets
|
Other
|
Significant
|
||||||||||||||
|
for
Identical
|
Observable
|
Unobservable
|
||||||||||||||
|
Assets
|
Inputs
|
Inputs
|
||||||||||||||
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
Total
|
|||||||||||||
|
Financial
assets:
|
||||||||||||||||
|
Cash
|
$ | 5,613,965 | $ | - | $ | - | $ | 5,613,965 | ||||||||
|
Restricted
cash
|
49,589,715 | - | - | 49,589,715 | ||||||||||||
|
Bank
notes receivable
|
- | 4,800,512 | - | 4,800,512 | ||||||||||||
|
Total
financial assets
|
$ | 55,203,680 | $ | 4,800,512 | $ | - | $ | 60,004,192 | ||||||||
|
Financial
liabilities:
|
||||||||||||||||
|
Bank
notes payable
|
$ | - | $ | 62,755,080 | $ | - | $ | 62,755,080 | ||||||||
|
Total
financial liabilities
|
$ | - | $ | 62,755,080 | $ | - | $ | 62,755,080 | ||||||||
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
March
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
|
$ | 11,805,421 | $ | - | $ | - | $ | 11,805,421 | ||||||||
|
Restricted
cash
|
48,537,214 | - | - | 48,537,214 | ||||||||||||
|
Bank
notes receivable
|
5,797,238 | 5,797,238 | ||||||||||||||
|
Total
financial assets
|
$ | 60,342,635 | $ | 5,797,238 | $ | - | $ | 66,139,873 | ||||||||
|
Financial
liabilities:
|
||||||||||||||||
|
Bank
notes payable
|
$ | - | $ | 44,992,404 | $ | - | $ | 44,992,404 | ||||||||
|
Total
financial liabilities
|
$ | - | $ | 44,992,404 | $ | - | $ | 44,992,404 | ||||||||
|
2.
|
Summary of Significant
Accounting Policies,
continued
|
|
March
31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Year
end RMB: U.S. Dollar exchange rate
|
6.8361 | 6.8456 | ||||||
|
Average
RMB: U.S. Dollar exchange rate
|
6.8360 | 6.8466 | ||||||
|
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
|
|
2010
|
2009
|
|||||||
|
Raw
materials
|
$ | 5,987,968 | $ | 7,550,766 | ||||
|
Work
in process and semi-finished goods
|
25,434,198 | 3,069,885 | ||||||
|
Finished
goods
|
5,017,031 | 8,300,901 | ||||||
|
Total
inventories
|
$ | 36,439,197 | $ | 18,921,552 | ||||
|
5.
|
Deposits and Other Current
Assets
|
|
2010
|
2009
|
|||||||
|
Deposits
to vendors for inventory
|
$ | 45,408,335 | $ | 26,202,321 | ||||
|
Other
|
17,452,697 | 8,826,517 | ||||||
|
Total
deposits and other current assets
|
$ | 62,861,032 | $ | 35,028,838 | ||||
|
6.
|
Property, Plant and Equipment,
Net
|
|
2010
|
2009
|
|||||||
|
Machinery
and equipment
|
$ | 34,900,262 | $ | 31,644,966 | ||||
|
Buildings
and improvements
|
20,921,658 | 12,185,063 | ||||||
|
Company
vehicles
|
2,452,007 | 2,217,270 | ||||||
|
Furniture
and office equipment
|
434,161 | 364,721 | ||||||
|
Capital
lease equipment
|
8,792,210 | - | ||||||
|
Other
|
695,085 | 633,355 | ||||||
| 68,195,383 | 47,045,375 | |||||||
|
Less
accumulated depreciation and amortization
|
(14,355,794 | ) | (9,995,519 | ) | ||||
| 53,839,589 | 37,049,856 | |||||||
|
Construction
in progress
|
10,448,682 | 8,618,066 | ||||||
| $ | 64,288,271 | $ | 45,667,922 | |||||
|
7.
|
Accrued
Liabilities
|
|
2010
|
2009
|
|||||||
|
Advance
from customers
|
$ | 6,407,060 | $ | 5,373,632 | ||||
|
Accrued
payroll liability
|
625,027 | 399,750 | ||||||
|
Total
accrued expenses
|
$ | 7,032,087 | $ | 5,773,382 | ||||
|
8.
|
Loans
Payable
|
|
2010
|
2009
|
|||||||
|
Loans
due to financial institutions
|
$ | 29,110,165 | $ | 22,306,299 | ||||
|
Loans
due to companies or individuals
|
35,747,682 | 21,948,862 | ||||||
|
Total
loans payable
|
$ | 64,857,847 | $ | 44,255,161 | ||||
|
9.
|
Other
Payable
|
|
10.
|
Loans Payable to Related
Party
|
|
11.
|
Related Party
Transactions
|
|
11.
|
Related Party Transactions,
continued
|
|
12.
|
Income
Taxes
|
|
12.
|
Income Taxes,
continued
|
|
Three Months Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
U.S.
Operations
|
$ | - | $ | - | ||||
|
China
Operations
|
1,561,867 | (947,079 | ) | |||||
|
Total
|
$ | 1,561,867 | $ | (947,079 | ) | |||
|
Three Months Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Current:
|
||||||||
|
Chinese
Operations
|
$ | 502,139 | $ | (236,770 | ) | |||
|
Income
tax provision
|
$ | 502,139 | $ | (236,770 | ) | |||
|
13.
|
Commitments and
Contingencies
|
|
13.
|
Commitments and
Contingencies, continued
|
|
Year
ending December 31:
|
||||
|
2011
|
$ | 1,332,279 | ||
|
2012
|
1,433,723 | |||
|
2013
|
1,542,891 | |||
|
2014
|
1,660,372 | |||
|
2015
|
184,829 | |||
|
Total
future minimum lease payments
|
$ | 6,154,094 | ||
|
14.
|
Foreign
Operations
|
|
15.
|
Subsequent
Events
|