x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF
1934
|
|
For
the quarterly period ended June 30, 2007
|
OR |
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
For the transition period from to | |
Commission file number 033-25350-FW |
Nevada
|
84-1092589
|
(State
of other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Note
|
||||||||||
ASSETS
|
June
30,
2007
|
December
31, 2006
|
||||||||
(unaudited)
|
(audited)
|
|||||||||
Cash
|
2(e)
|
|
924,029
|
248,243
|
||||||
Restricted
Cash
|
3
|
|
9,602,864
|
382,530
|
||||||
Notes
Receivable
|
4
|
870,841
|
1,535,868
|
|||||||
Accounts
Receivable
|
2(f),5
|
23,152,308
|
12,488,083
|
|||||||
Other
Receivable
|
|
8,484,157
|
8,810,699
|
|||||||
Inventory
|
2(g),6
|
8,953,322
|
4,544,662
|
|||||||
Advances
to Suppliers
|
|
8,050,574
|
2,746,325
|
|||||||
Advances
to Employees
|
7
|
621,116
|
255,836
|
|||||||
Prepaid
Taxes
|
|
31,809
|
3,889
|
|||||||
Real
Property Available for Sale
|
|
989,168
|
-
|
|||||||
Total
Current Assets
|
|
61,680,188
|
31,016,135
|
|||||||
|
||||||||||
Property,
Plant & Equipment, net
|
2(h),8
|
17,143,925
|
17,252,577
|
|||||||
Land
Use Rights, net
|
2(j),
10
|
1,774,924
|
1,749,740
|
|||||||
Construction
in Progress
|
9
|
7,709,314
|
35,304
|
|||||||
Intangible
Assets, net
|
2(i),11
|
355,290
|
364,565
|
|||||||
Total
Assets
|
|
88,663,641
|
$
|
50,418,321
|
||||||
|
||||||||||
LIABILITIES
& STOCKHOLDERS' EQUITY
|
|
|||||||||
|
||||||||||
Liabilities
|
|
|||||||||
|
||||||||||
Bank
Loans & Notes
|
12
|
23,231,663
|
13,545,059
|
|||||||
Accounts
Payable
|
|
11,242,839
|
8,531,852
|
|||||||
Accrued
Liabilities
|
13
|
878,066
|
354,169
|
|||||||
Contract
Payable
|
14
|
-
|
1,137,623
|
|||||||
Taxes
Payable
|
1,262,035
|
1,723,544
|
||||||||
Other
Payable
|
|
2,043,101
|
4,594,639
|
|||||||
Dividend
Payable
|
299,625
|
-
|
||||||||
Customer
Deposits
|
4,592,421
|
1,587,306
|
||||||||
Total
Current Liabilities
|
43,549,750
|
31,474,192
|
||||||||
Total
Liabilities
|
43,549,750
|
31,474,192
|
Note
|
||||||||||
Stockholders'
Equity
|
June
30,
2007
|
December
31, 2006
|
||||||||
(unaudited)
|
(audited)
|
|||||||||
Preferred
Stock - $0.0001 Par Value 50,000,000 Shares Authorized;
10,287,554 Shares
of Series A Convertible Preferred Stock Issued & Outstanding at June
30, 2007
|
15
|
1,029
|
-
|
|||||||
Additional
Paid in Capital - Preferred Stock
|
|
13,466,990
|
-
|
|||||||
Additional
Paid in Capital - Warrants
|
15
|
6,572,334
|
-
|
|||||||
Common
Stock - $0.0001 Par Value 100,000,000 Shares Authorized;
19,712,446 Shares
Issued & Outstanding at June 30, 2007, December 31,
2006.
|
15
|
1,971
|
1,971
|
|||||||
Additional
Paid in Capital
|
|
12,349,602
|
12,349,602
|
|||||||
Statutory
Reserve
|
2(t),16
|
622,151
|
622,151
|
|||||||
Retained
Earnings
|
10,936,769
|
5,200,285
|
||||||||
Accumulated
Other Comprehensive Income
|
2(u)
|
|
1,163,045
|
770,120
|
||||||
Total
Stockholders' Equity
|
45,113,891
|
18,944,129
|
||||||||
Total
Liabilities & Stockholders' Equity
|
88,663,641
|
$
|
50,418,321
|
Note
|
3
months
|
3
months
|
6
months
|
6
months
|
||||||||||||
Ended
|
ended
|
ended
|
ended
|
|||||||||||||
Revenue
|
6/30/2007
|
6/30/2006
|
6/30/2007
|
6/30/2006
|
||||||||||||
Sales
|
$
|
17,542,361
|
$
|
4,144,626
|
$
|
29,819,700
|
$
|
6,451,900
|
||||||||
Cost
of Sales
|
12,133,967
|
2,467,163
|
20,471,948
|
3,722,882
|
||||||||||||
Gross
Profit
|
5,408,394
|
1,677,463
|
9,347,752
|
2,729,018
|
||||||||||||
Operating
Expenses
|
||||||||||||||||
Selling
Expenses
|
432,488
|
243,744
|
694,610
|
400,397
|
||||||||||||
General
& Administrative Expenses
|
357,542
|
383,418
|
1,819,146
|
741,767
|
||||||||||||
Warranty
Expense
|
2(v),13
|
239,301
|
-
|
423,461
|
-
|
|||||||||||
Total
Operating Expense
|
1,029,331
|
627,161
|
2,937,217
|
1,142,164
|
||||||||||||
Operating
Income
|
4,379,063
|
1,050,302
|
6,410,535
|
1,586,854
|
||||||||||||
Other
Income (Expenses)
|
||||||||||||||||
Other
Income
|
17
|
-
|
23,409
|
-
|
23,723
|
|||||||||||
Interest
Income
|
1,376
|
-
|
14,125
|
-
|
||||||||||||
Other
Expenses
|
(78
|
)
|
(105
|
)
|
(1,043
|
)
|
(514
|
)
|
||||||||
Interest
Expense
|
(194,797
|
)
|
(151,562
|
)
|
(387,508
|
)
|
(268,028
|
)
|
||||||||
Total
Other Income (Loss) & Expense
|
(193,499
|
)
|
(128,258
|
)
|
(374,426
|
)
|
(244,819
|
)
|
||||||||
Earnings
before Tax
|
4,185,564
|
922,044
|
6,036,109
|
1,342,035
|
||||||||||||
Income
Tax
|
2(s),
18
|
-
|
-
|
-
|
-
|
|||||||||||
Net
Income
|
4,185,564
|
922,044
|
6,036,109
|
1,342,035
|
||||||||||||
Preferred
Dividends Declared
|
299,625
|
-
|
473,625
|
-
|
||||||||||||
Income
Available to Common Shareholders
|
$
|
3,885,939
|
$
|
922,044
|
$
|
5,562,484
|
$
|
1,342,035
|
||||||||
Earnings
Per Share
|
||||||||||||||||
Basic
|
$
|
0.20
|
$
|
0.05
|
$
|
0.28
|
$
|
0.07
|
||||||||
Diluted
|
$
|
0.11
|
$
|
0.05
|
$
|
0.18
|
$
|
0.07
|
||||||||
Weighted
Average Shares Outstanding
|
||||||||||||||||
Basic
|
19,712,446
|
19,712,446
|
19,712,446
|
19,712,446
|
||||||||||||
Diluted
|
38,048,658
|
19,712,446
|
34,300,371
|
19,712,446
|
Preferred
|
Common
|
|||||||||||||||||||||||||||||||||
Stock
|
Warrants
|
Stock
|
Accumulated
|
|||||||||||||||||||||||||||||||
Preferred
Stock
|
Additional
|
Additional
|
Common
Stock
|
Additional
|
Other
|
|||||||||||||||||||||||||||||
Shares
|
Paid
in
|
Paid
in
|
Shares
|
Paid
in
|
Statutory
|
Retained
|
Comprehensive
|
|||||||||||||||||||||||||||
Outstanding
|
Amount
|
Capital
|
Capital
|
Outstanding
|
Amount
|
Capital
|
Reserve
|
Earnings
|
Income
|
Total
|
||||||||||||||||||||||||
Balance,
January 1, 2006
|
|
|
|
|
19,712,446
|
1,971
|
6,033,911
|
-
|
2,620,167
|
282,736
|
8,938,785
|
|||||||||||||||||||||||
Increases
to Additional Paid-In Capital from Contribution of
Capital
Equipment
|
|
|
|
|
|
|
6,315,691
|
|
|
|
6,315,691
|
|||||||||||||||||||||||
Net
Income
|
|
|
|
|
|
|
|
|
3,202,269
|
|
3,202,269
|
|||||||||||||||||||||||
Appropriations
of Retained Earnings
|
|
|
|
|
|
|
|
622,151
|
(622,151
|
)
|
|
-
|
||||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
|
|
|
|
|
|
|
|
|
487,384
|
487,384
|
|||||||||||||||||||||||
Balance,
December 31, 2006
|
|
|
|
|
19,712,446
|
1,971
|
12,349,602
|
622,151
|
5,200,285
|
770,120
|
18,944,129
|
|||||||||||||||||||||||
Balance,
January 1, 2007
|
|
|
|
|
19,712,446
|
1,971
|
12,349,602
|
622,151
|
5,200,285
|
770,120
|
18,944,129
|
|||||||||||||||||||||||
Issuance
of Common Stock for Cash
|
|
|
|
|
|
|
|
|
|
-
|
||||||||||||||||||||||||
Issuance
of Preferred Stock for Cash
|
10,287,554
|
1,029
|
|
|
|
|
|
|
|
|
1,029
|
|||||||||||||||||||||||
Increase
in Additional Paid in Capital from Issuance of Preferred
Stock
|
|
|
13,466,990
|
|
|
|
|
|
|
|
13,466,990
|
|||||||||||||||||||||||
Increase
in Additional Paid in Capital from Issuance of Warrants
|
|
|
|
6,572,334
|
|
|
|
|
|
|
6,572,334
|
|||||||||||||||||||||||
Net
Income
|
|
|
|
|
|
|
|
|
6,036,109
|
|
6,036,109
|
|||||||||||||||||||||||
Preferred
Dividends Declared
|
|
|
|
|
|
|
|
|
(473,654
|
)
|
|
(473,654
|
)
|
|||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
|
|
|
|
|
|
|
|
|
566,954
|
566,954
|
|||||||||||||||||||||||
Balance,
June 30, 2007
|
10,287,554
|
1,029
|
13,466,990
|
6,572,334
|
19,712,446
|
1,971
|
12,349,602
|
622,151
|
10,762,740
|
1,337,074
|
45,113,891
|
6/30/2007
|
2006
|
2005
|
2004
|
Total
|
||||||||||||
Comprehensive
Income
|
||||||||||||||||
Net
Income
|
6,036,109
|
3,202,269
|
2,371,760
|
248,406
|
11,858,545
|
|||||||||||
Other
Comprehensive Income
|
-
|
|||||||||||||||
Foreign
Currency Translation Adjustment
|
566,954
|
487,384
|
206,058
|
76,678
|
1,337,074
|
|||||||||||
Total
Comprehensive Income
|
$
|
6,603,063
|
$
|
3,689,653
|
$
|
2,577,818
|
$
|
325,084
|
$
|
13,195,619
|
3
months
|
3
months
|
6
months
|
6
months
|
||||||||||
ended
|
ended
|
ended
|
ended
|
||||||||||
Cash
Flow from Operating Activities
|
6/30/2007
|
6/30/2006
|
6/30/2007
|
6/30/2006
|
|||||||||
Cash
Received from Customers
|
$
|
20,490,453
|
$
|
4,601,280
|
$
|
22,488,062
|
$
|
3,002,909
|
|||||
Cash
Paid to Suppliers & Employees
|
(14,512,695
|
)
|
(4,148,475
|
)
|
(32,485,527
|
)
|
(1,405,150
|
)
|
|||||
Interest
Received
|
1,376
|
-
|
14,125
|
-
|
|||||||||
Interest
Paid
|
(194,797
|
)
|
(151,562
|
)
|
(387,508
|
)
|
(268,028
|
)
|
|||||
Income
Tax Paid
|
-
|
-
|
-
|
-
|
|||||||||
Miscellaneous
Receipts
|
-
|
23,409
|
-
|
23,723
|
|||||||||
Cash
Sourced/(Used) in Operating Activities
|
5,784,337
|
324,652
|
(10,370,848
|
)
|
1,353,454
|
||||||||
Cash
Flows from Investing Activities
|
|||||||||||||
Cash
Invested in Restricted Time Deposits
|
(8,296,028
|
)
|
683,679
|
(9,220,334
|
)
|
644,931
|
|||||||
Repayment
of/(Investment in) Notes
|
(19,122
|
)
|
(258,819
|
)
|
664,097
|
(283,646
|
)
|
||||||
Payments
for Purchases of Plant & Equipment
|
(1,550,804
|
)
|
(37,768
|
)
|
(989,168
|
)
|
(761,310
|
)
|
|||||
Payments
for Construction of Plant & Equipment
|
(4,817,924
|
)
|
(31,632
|
)
|
(1,796,176
|
)
|
(56,459
|
)
|
|||||
Payments
for Purchases of Land Use Rights
|
(28,552
|
)
|
-
|
(7,674,010
|
)
|
-
|
|||||||
Payments
for Purchases of Intangible Assets
|
(6,529
|
)
|
-
|
(46,926
|
)
|
(1,862
|
)
|
||||||
Cash
Used/(Sourced) in Investing Activities
|
(14,718,959
|
)
|
355,460
|
(10,731
|
)
|
(458,346
|
)
|
||||||
Cash
Flows from Financing Activities
|
|||||||||||||
Proceeds
from Issuance of Preferred Stock
|
-
|
-
|
20,040,353
|
-
|
|||||||||
Proceeds
from Bank Borrowings
|
(2,098,701
|
)
|
(620,669
|
)
|
3,191,202
|
(620,669
|
)
|
||||||
Proceeds
from Issuance of Notes
|
6,380,601
|
(62,067
|
)
|
6,495,402
|
(80,687
|
)
|
|||||||
Dividends
Paid
|
(174,029
|
)
|
-
|
(174,029
|
)
|
||||||||
Cash
Sourced/(Used) in Financing Activities
|
4,107,871
|
(682,736
|
)
|
29,552,928
|
(701,356
|
)
|
|||||||
Net
Increase/(Decrease) in Cash & Cash Equivalents for the
Period
|
(4,826,751
|
)
|
(2,624
|
)
|
108,833
|
193,752
|
|||||||
Effect
of Currency Translation
|
365,343
|
(7
|
)
|
566,953
|
925
|
||||||||
Cash
& Cash Equivalents at Beginning of Period
|
5,385,436
|
364,159
|
248,243
|
166,851
|
|||||||||
Cash
& Cash Equivalents at End of Period
|
$
|
924,029
|
$
|
361,528
|
$
|
924,029
|
$
|
361,528
|
|||||
Non-Cash
Investing Activity:
|
|||||||||||||
Value
of residential property procured in foreclosure proceedings
taken against
Hubei Dilong Industrial Group Co., Ltd.
|
989,168
|
-
|
989,168
|
-
|
3
months
|
3
months
|
6
months
|
6
months
|
||||||||||
ended
|
ended
|
Ended
|
ended
|
||||||||||
6/30/2007
|
6/30/2006
|
6/30/2007
|
6/30/2006
|
||||||||||
Net
Income
|
$
|
4,185,564
|
$
|
922,044
|
$
|
6,036,109
|
$
|
1,342,035
|
|||||
Adjustments
to Reconcile Net Income to
|
|||||||||||||
Net
Cash Provided by Cash Activities:
|
|||||||||||||
Amortization
|
21,613
|
35,517
|
41,748
|
35,517
|
|||||||||
Depreciation
|
394,934
|
191,052
|
767,205
|
369,011
|
|||||||||
Provision
for Bad Debt on Note Receivable
|
566
|
-
|
930
|
-
|
|||||||||
Decrease/(Increase)
in Accounts Receivable
|
(250,402
|
)
|
4,691,537
|
(10,664,225
|
)
|
3,723,648
|
|||||||
Decrease/(Increase)
in Other Receivable
|
1,002,528
|
3,423,528
|
326,542
|
(36,723
|
)
|
||||||||
Decrease/(Increase)
in Inventory
|
(2,703,919
|
)
|
708,944
|
(4,408,660
|
)
|
207,180
|
|||||||
Decrease/(Increase)
in Advances to Suppliers
|
(2,045,976
|
)
|
4,975,745
|
(5,304,249
|
)
|
1,488,818
|
|||||||
Decrease/(Increase)
in Advances to Employees
|
12,622,347
|
-
|
(365,280
|
)
|
-
|
||||||||
Decrease/(Increase)
in Prepaid Local & VAT Taxes
|
(14,666
|
)
|
-
|
(27,920
|
)
|
-
|
|||||||
Increase/(Decrease)
in Accounts Payable
|
(6,102,502
|
)
|
(4,326,193
|
)
|
2,710,987
|
436,251
|
|||||||
Increase/(Decrease)
in Taxes Payable
|
(154,275
|
)
|
438,677
|
(461,509
|
)
|
352,122
|
|||||||
Increase/(Decrease)
in Other Payable
|
(3,702,382
|
)
|
(3,077,790
|
)
|
(2,551,538
|
)
|
571,508
|
||||||
Increase/(Decrease)
in Accrued Liabilities
|
335,507
|
-
|
523,897
|
-
|
|||||||||
Increase/(Decrease)
in Customer Deposits
|
2,195,400
|
(7,658,409
|
)
|
3,005,115
|
(7,135,913
|
)
|
|||||||
|
|
|
|
||||||||||
Total
of all adjustments
|
1,598,773
|
(597,392
|
)
|
(16,406,957
|
)
|
11,416
|
|||||||
Net
Cash Provided by Operating Activities
|
$
|
5,784,337
|
$
|
324,652
|
$
|
(10,370,848
|
)
|
$
|
1,353,454
|
(a) |
Method
of Accounting
|
(b) |
Consolidation
|
(c) |
Economic
and Political Risks
|
(d) |
Use
of Estimates
|
(e) |
Cash
and Cash Equivalents
|
(f) |
Accounts
Receivable-Trade
|
(g) |
Inventory
|
(h) |
Property,
Plant, and Equipment
|
Buildings
|
30
years
|
Machinery
and Equipment
|
10
years
|
Furniture
and Fixtures
|
5
years
|
Motor
Vehicles
|
5
years
|
(i) |
Intangible
Assets
|
Technical
License
|
10
years
|
Trademark
|
20
years
|
(j) |
Land
Use Rights
|
(k) |
Accounting
for Impairment of Long-Lived Assets
|
(l) |
Revenue
Recognition
|
(m) |
Cost
of Sales
|
(n) |
Selling
Expenses
|
(o) |
General
& Administrative Expenses
|
(p) |
Advertising
|
(q) |
Research
and Development
|
(r) |
Foreign
Currency Translation
|
Exchange
Rates
|
June
30, 2007
|
December
31, 2006
|
June
30, 2006
|
|||||||
Period
end RMB : US$ exchange rate
|
7.62480
|
7.8175
|
8.00650
|
|||||||
Average
6 & 12 month RMB : US$ exchange rate
|
7.72999
|
7.98189
|
8.03924
|
(s) |
Income
Taxes
|
Rate
|
Over
|
But
not over
|
Of
Amount Over
|
|||||||
15%
|
0
|
50,000
|
0
|
|||||||
25%
|
50,000
|
75,000
|
50,000
|
|||||||
34%
|
75,000
|
100,000
|
75,000
|
|||||||
39%
|
100,000
|
335,000
|
100,000
|
|||||||
34%
|
335,000
|
10,000,000
|
335,000
|
|||||||
35%
|
10,000,000
|
15,000,000
|
10,000,000
|
|||||||
38%
|
15,000,000
|
18,333,333
|
15,000,000
|
|||||||
35%
|
18,333,333
|
-
|
0
|
(t) |
Statutory
Reserve
|
(u) |
Other
Comprehensive Income
|
(v) |
Warranty
Policy
|
(w) |
Earnings
Per Share
|
(x) |
Recent
Accounting Pronouncements
|
|
June
30,
2007
|
December
31, 2006
|
|||||
Notes
Receivable
|
$
|
908,547
|
$
|
1,572,644
|
|||
Less:
Allowance for Bad Debts
|
37,706
|
36,776
|
|||||
$
|
870,841
|
$
|
1,535,868
|
June
30,
2007
|
December
31, 2006
|
||||||
Total
Accounts Receivable-Trade
|
$
|
23,745,957
|
$
|
12,807,824
|
|||
Less:
Allowance for Bad Debt
|
593,649
|
319,741
|
|||||
$
|
23,152,308
|
$
|
12,488,083
|
||||
Allowance
for Bad Debts
|
|||||||
Beginning
Balance
|
319,741
|
13,528
|
|||||
Allowance
Provided
|
273,908
|
306,213
|
|||||
Charged
Against Allowance
|
-
|
-
|
|||||
Ending
Balance
|
593,649
|
319,741
|
June
30,
2007
|
December
31, 2006
|
||||||
Raw
Materials
|
$
|
2,186,849
|
$
|
1,116,066
|
|||
Work
in Progress
|
3,761,429
|
2,058,889
|
|||||
Finished
Goods
|
3,005,044
|
1,369,707
|
|||||
$
|
8,953,322
|
$
|
4,544,662
|
June
30,
2007
|
December
31, 2006
|
||||||
Category
of Asset
|
|||||||
Buildings
|
$
|
9,951,179
|
$
|
9,597,812
|
|||
Machinery
& Equipment
|
8,566,831
|
8,353,453
|
|||||
Furniture
& Fixtures
|
265,640
|
259,092
|
|||||
Auto
|
737,416
|
652,156
|
|||||
19,521,066
|
18,862,513
|
||||||
Less:
Accumulated Depreciation
|
2,377,141
|
1,609,936
|
|||||
$
|
17,143,925
|
$
|
17,252,577
|
June
30, 2007
|
December
31, 2006
|
||||||
Category
of Asset
|
|||||||
Land
Use Rights
|
$
|
1,903,683
|
$
|
1,856,757
|
|||
Less:
Accumulated Amortization
|
128,759
|
107,017
|
|||||
|
$
|
1,774,924
|
$
|
1,749,740
|
June
30,
2007
|
December
31, 2006
|
||||||
Category
of Asset
|
|||||||
Trademarks
|
$
|
131,151
|
$
|
127,918
|
|||
Mitsubishi
License
|
287,662
|
280,571
|
|||||
CAD
License
|
4,000
|
3,901
|
|||||
Microsoft
License
|
12,525
|
12,217
|
|||||
435,338
|
424,607
|
||||||
Less:
Accumulated Amortization
|
80,048
|
60,042
|
|||||
$
|
355,290
|
$
|
364,565
|
Interest
Rate
|
||||||||||||||||
Name
of Bank or Note Holder
|
Due
Date
|
Per
Annum
|
6/30/2007
|
12/31/2006
|
||||||||||||
A.
|
Bank
of Communication
|
4/11/2007
|
6.62
|
%
|
$
|
-
|
$
|
4,732,971
|
||||||||
B.
|
Bank
of Communication
|
4/11/2007
|
6.62
|
%
|
-
|
1,343,140
|
||||||||||
C.
|
CITIC
Industrial Bank
|
10/12/2007
|
6.73
|
%
|
2,542,820
|
2,430,445
|
||||||||||
D.
|
Shanghai
Pudong Development Bank
|
10/18/2007
|
6.03
|
%
|
7,265,764
|
2,046,690
|
||||||||||
E.
|
Agricultural
Bank of China
|
10/31/2007
|
6.73
|
%
|
1,311,510
|
1,279,181
|
||||||||||
F.
|
Agricultural
Bank of China
|
10/31/2007
|
6.73
|
%
|
1,311,510
|
1,279,181
|
||||||||||
G.
|
Hua
Xia Bank Wuhan East Lake Sub-Branch
|
8/9/2007
|
5.85
|
%
|
1,311,510
|
-
|
||||||||||
H.
|
CITIC
Industrial Bank : Motor vehicles loan
|
2/28/2008
|
6.70
|
%
|
15,374
|
49,697
|
||||||||||
I.
|
Wuhan
East Lake Development Zone Zheng Qiao Cun: Note Payable
|
On
Demand
|
6.00
|
%
|
393,453
|
383,754
|
||||||||||
J.
|
Gong
Chong: Note Payable
|
On
Demand
|
0.00
|
%
|
4,314,867
|
-
|
||||||||||
K.
|
Citic
Industrial Bank Wuhan Zhu Ye Shan
|
2/16/2008
|
6.14
|
%
|
2,623,020
|
-
|
||||||||||
L.
|
76
Various Other Notes
|
Various
Dates
|
Various
Rates
|
2,141,835
|
-
|
|||||||||||
|
$
|
23,231,663
|
$
|
13,545,059
|
Six
Months Ended
June
30,
2007
|
Six
Months Ended
June
30,
2006
|
||||||
Balance
at beginning of period
|
$
|
249,234
|
-
|
||||
Add:
Accruals for current & pre-existing warranties issued during
period
|
453,466
|
-
|
|||||
Less:
Settlements made during period
|
24,163
|
-
|
|||||
Balance
at end of period
|
$
|
678,537
|
-
|
i. Preferred
Stock at $0.0001 par value 10,287,554 shares issued and
outstanding
|
$
|
1,029
|
||
ii. Additional
Paid-in Capital attributable to Preferred Stock
|
13,466,990
|
|||
iii. Additional
Paid-in Capital attributable to Series A Warrants, Series
J Warrants, and
Series B Warrants
|
6,572,334
|
|||
$
|
20,040,353
|
· |
Series
A Warrants to each of the preferred stock investors to purchase
shares of
common stock equal to 60% of the number of shares of preferred
stock
purchased (i.e., 6,172,531 shares) at an exercise price of
$2.57 per share
expiring five years from the closing
date.
|
· |
Series
J Warrants to each of the preferred stock investors who invested
at least
$2,000,000 to purchase shares of common stock equal to 100%
of the number
of shares of preferred stock purchased (i.e., 9,358,370 shares)
at an
exercise price of $2.33 per share for a term of 21 months from
the closing
date.
|
· |
Series
B Warrants to each recipient of Series J Warrants to purchase
shares of
common stock equal to 60% of common stock purchased pursuant
to Series J
Warrants (i.e. 5,615,021 shares) at an exercise price of $2.57
per share
for a term of five years from the closing
date.
|
Series
of Warrant
|
Number
of Shares
|
Exercise
Price
|
|||||
Series
C
|
1,028,755
|
$
|
2.57
|
||||
Series
AA
|
617,253
|
2.83
|
|||||
Series
BB
|
561,502
|
2.83
|
|||||
Series
JJ
|
935,837
|
2.57
|
|||||
3,143,347
|
Number
of Shares
|
||||
Common
Stock Outstanding
|
19,712,446
|
|||
Common
Stock Issuable upon -
|
||||
-
Conversion of Preferred Stock
|
10,287,554
|
|||
-
Exercise of Warrants
|
24,289,269
|
|||
Total
Amount of Fully Diluted Common Stock
|
54,289,269
|
June
30,
2007
|
December
31, 2006
|
||||||
Common
Stock Capital
|
$
|
12,351,573
|
$
|
12,351,573
|
|||
50%
maximum thereof
|
$
|
6,175,786
|
$
|
6,175,786
|
|||
Less:
Amounts Appropriated to Statutory Reserve
|
622,151
|
622,151
|
|||||
Unfunded
Commitment
|
$
|
5,553,635
|
$
|
5,553,635
|
6
Months ended
June
30, 2007
|
6
Months ended
June
30, 2006
|
||||||
Tax
Refund
|
$
|
-
|
$
|
-
|
|||
Sundry
Income
|
-
|
23,723
|
|||||
$
|
-
|
$
|
23,723
|
3
months ended June 30, 2007
|
6
months ended June 30, 2007
|
3
months ended June 30, 2006
|
6
months ended June 30, 2006
|
||||||||||
Net
Income (A)
|
4,185,564
|
922,044
|
6,036,109
|
1,342,035
|
|||||||||
Preferred
Dividends (B)
|
299,625
|
-
|
473,625
|
-
|
|||||||||
Income
Available to Common Stockholders (C)
|
$
|
3,885,939
|
$
|
922,044
|
$
|
5,562,484
|
$
|
1,342,035
|
|||||
Basic
Weighted Average Shares Outstanding (D)
|
19,712,446
|
19,712,446
|
19,712,446
|
19,712,446
|
|||||||||
Dilutive
Shares:
|
|||||||||||||
- Addition
to Common Stock from Conversion of Preferred Stock
|
10,287,554
|
8,184,573
|
-
|
-
|
|||||||||
- Addition
to Common Stock from Exercise of Warrants
|
8,048,658
|
6,403,352
|
-
|
-
|
|||||||||
Diluted
Weighted Average Shares Outstanding: (E)
|
38,048,658
|
34,300,371
|
19,712,446
|
19,712,446
|
|||||||||
Earnings
Per Share
|
|||||||||||||
- Basic
(C)/(D)
|
$
|
0.20
|
$
|
0.28
|
$
|
0.05
|
$
|
0.07
|
|||||
- Diluted
(A)/(E)
|
$
|
0.11
|
$
|
0.18
|
$
|
0.05
|
$
|
0.07
|
|||||
Weighted
Average Shares Outstanding
|
|||||||||||||
- Basic
|
19,712,446
|
19,712,446
|
19,712,446
|
19,712,446
|
|||||||||
- Diluted
|
38,048,658
|
34,300,371
|
19,712,446
|
19,712,446
|
|||||||||
Wuhan
|
Company,
|
||||||||||||
Wuhan
|
Generating
|
UFG,
|
|||||||||||
Blower
|
Equipment
|
Adjustments
|
Total
|
||||||||||
Sales
|
13,566,772
|
16,252,928
|
-
|
29,819,700
|
|||||||||
Cost
of Sales
|
8,022,284
|
12,449,664
|
-
|
20,471,948
|
|||||||||
Gross
Profit
|
5,544,488
|
3,803,264
|
-
|
9,347,752
|
|||||||||
Operating
Expense
|
2,001,349
|
547,171
|
388,697
|
2,937,217
|
|||||||||
Other
Income (Expense)
|
(387,488
|
)
|
(1,064
|
)
|
14,125
|
(374,426
|
)
|
||||||
Earnings
before Tax
|
3,155,652
|
3,255,029
|
(374,572
|
)
|
6,036,109
|
||||||||
Tax
|
-
|
-
|
-
|
-
|
|||||||||
Net
Income
|
$
|
3,155,652
|
$
|
3,255,029
|
$
|
(374,572
|
)
|
$
|
6,036,109
|
Wuhan
|
Company,
|
||||||||||||
Wuhan
|
Generating
|
UFG,
|
|||||||||||
Blower
|
Equipment
|
Adjustments
|
Total
|
||||||||||
Current
Assets
|
63,114,989
|
8,766,124
|
(10,200,923
|
)
|
61,680,189
|
||||||||
Non
Current Assets
|
13,244,688
|
6,143,969
|
7,594,797
|
26,983,454
|
|||||||||
Total
Assets
|
76,359,677
|
14,910,093
|
(2,606,127
|
)
|
88,663,643
|
||||||||
Current
Liabilities
|
53,636,463
|
5,125,828
|
(15,212,541
|
)
|
43,549,750
|
||||||||
Total
Liabilities
|
53,636,463
|
5,125,828
|
(15,212,541
|
)
|
43,549,750
|
||||||||
Net
Assets
|
22,723,214
|
9,784,265
|
12,606,414
|
45,113,894
|
|||||||||
Liabilities
& Net Assets
|
76,359,677
|
14,910,093
|
(2,606,127
|
)
|
88,663,643
|
/s/ Samuel H. Wong & Co., LLP | |
South San Francisco, California | Samuel H. Wong & Co., LLP |
July 27, 2007 | Certified Public Accountants |
Exhibit
Number
|
Description
of Exhibit
|
31.1*
|
Certification
of Principal Executive Officer pursuant to Rule
13a-14(a).
|
31.2*
|
Certification
of Principal Financial Officer pursuant to Rule
13a-14(a).
|
32.1*
|
Certification
of Principal Executive Officer pursuant to 18 U.S.C. Section
1350.
|
32.2*
|
Certification
of Principal Financial Officer pursuant to 18 U.S.C. Section
1350.
|
WUHAN GENERAL GROUP (CHINA), INC. | ||
|
|
|
By: | /s/ Xu Jie | |
Name: Xu Jie |
||
Title: President
and Chief Executive Officer
(principal
executive officer and duly authorized
officer)
|
By: | /s/ Kuang Yuandong | |
Name: Kuang Yuandong |
||
Title: Chief
Financial Officer and Treasurer
(principal
financial officer)
|
Exhibit
Number
|
Description
of Exhibit
|
31.1*
|
Certification
of Principal Executive Officer pursuant to Rule
13a-14(a).
|
31.2*
|
Certification
of Principal Financial Officer pursuant to Rule
13a-14(a).
|
32.1*
|
Certification
of Principal Executive Officer pursuant to 18 U.S.C. Section
1350.
|
32.2*
|
Certification
of Principal Financial Officer pursuant to 18 U.S.C. Section
1350.
|