Delaware
|
000-3123
|
33-0885775
|
(State
or other jurisdiction of
|
(Commission
File Number)
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Introduction
to Unaudited Pro Forma Consolidated Financial Statements
|
3
|
Unaudited
Pro Forma Consolidated Balance Sheet at December 31, 2007
|
4
|
Unaudited
Pro Forma Consolidated Statement of Operations for the year ended
December
31, 2007
|
5
|
Unaudited
Pro Forma Consolidated Statement of Operations for the year ended
December
31, 2006
|
6
|
Notes
to Unaudited Pro Forma Consolidated Financial Statements
|
7
|
December
31, 2007
|
|||||||||||||
Historical
statement
|
(Notes
4)
Pro
Forma Adjustments
|
Pro
Forma
|
|||||||||||
Current
assets
|
|||||||||||||
Cash
and cash equivalents
|
$
|
19,487,159
|
(a
|
)
|
$
|
(10,000,000
|
)
|
$
|
9,487,159
|
||||
Pledged
cash deposits
|
4,645,644
|
4,645,644
|
|||||||||||
Accounts
and notes receivable, net
|
82,022,643
|
82,022,643
|
|||||||||||
Prepayments
& other receivables, net
|
922,578
|
922,578
|
|||||||||||
Inventories
|
20,193,286
|
20,193,286
|
|||||||||||
Total
current assets
|
127,271,310
|
(10,000,000
|
)
|
117,271,310
|
|||||||||
Properties,
plants & equipment, net
|
46,585,041
|
46,585,041
|
|||||||||||
Intangible
assets, net
|
589,713
|
589,713
|
|||||||||||
Other
receivables, net
|
888,697
|
888,697
|
|||||||||||
Advance
payment for properties, plant & equipment
|
6,260,443
|
6,260,443
|
|||||||||||
Long-term
investment
|
73,973
|
(a
|
)
|
32,090,000
|
73,973
|
||||||||
|
(b
|
) |
(32,090,000
|
)
|
|||||||||
Deferred
income tax assets
|
1,315,510
|
1,315,510
|
|||||||||||
Total
assets
|
$
|
182,984,687
|
$
|
(10,000,000
|
)
|
$
|
172,984,687
|
||||||
Current
liabilities
|
|||||||||||||
Bank
loans
|
$
|
13,972,603
|
$
|
--
|
$
|
13,972,603
|
|||||||
Accounts
and notes payable
|
47,530,383
|
47,530,383
|
|||||||||||
Customers
deposits
|
135,627
|
135,627
|
|||||||||||
Accrued
payroll and related costs
|
2,664,464
|
2,664,464
|
|||||||||||
Accrued
expenses and other payables
|
14,938,055
|
(e
|
)
|
(3,890,411
|
)
|
11,047,644
|
|||||||
Accrued
pension costs
|
3,622,729
|
3,622,729
|
|||||||||||
Taxes
payable
|
9,080,493
|
9,080,493
|
|||||||||||
Amounts
due to shareholders/directors
|
304,601
|
304,601
|
|||||||||||
Total
current liabilities
|
92,248,955
|
(3,890,411
|
)
|
88,358,544
|
|||||||||
Advances
payables
|
334,600
|
334,600
|
|||||||||||
Total
liabilities
|
92,583,555
|
(3,890,411
|
)
|
88,693,144
|
|||||||||
Minority
interests
|
23,166,270
|
(b
|
)
|
(4,615,029
|
)
|
13,652,651
|
|||||||
|
(c | ) |
(4,700,967
|
)
|
|||||||||
|
(d | ) |
(197,623
|
)
|
|||||||||
Stockholders’
equity
|
|||||||||||||
Common
stock
|
2,396
|
(a
|
)
|
302
|
2,698
|
||||||||
Additional
paid-in capital
|
30,125,951
|
(a
|
)
|
22,089,698
|
24,740,678
|
||||||||
|
(b | ) |
(27,474,971
|
)
|
|||||||||
Retained
earnings-
|
|||||||||||||
Appropriated
|
7,525,777
|
7,525,777
|
|||||||||||
Unappropriated
|
23,591,275
|
(c
|
)
|
4,700,967
|
32,182,653
|
||||||||
|
(e | ) |
3,890,411
|
||||||||||
Accumulated
other comprehensive income
|
5,989,463
|
(d
|
)
|
197,623
|
6,187,086
|
||||||||
Total
stockholders’ equity
|
67,234,862
|
3,404,030
|
70,638,892
|
||||||||||
Total
liabilities and shareholders’ equity
|
$
|
182,984,687
|
$
|
(10,000,000
|
)
|
$
|
172,984,687
|
For
the year ended December, 31 2007
|
|||||||||||||
Historical
statement
|
(Notes
4)
Pro
Forma Adjustments
|
Pro
Forma
|
|||||||||||
Product
sales
|
$
|
133,597,003
|
$
|
-
|
$
|
133,597,003
|
|||||||
Cost
of product sold
|
88,273,955
|
88,273,955
|
|||||||||||
Gross
profit
|
45,323,048
|
45,323,048
|
|||||||||||
Add:
gain on other sales
|
554,150
|
554,150
|
|||||||||||
Less:
operating expenses
|
|||||||||||||
Selling
expenses
|
9,674,476
|
9,674,476
|
|||||||||||
General
and administrative expenses
|
9,026,717
|
9,026,717
|
|||||||||||
R
& D expenses
|
1,666,274
|
1,666,274
|
|||||||||||
Depreciation
and amortization
|
4,243,930
|
4,243,930
|
|||||||||||
Total
operating expenses
|
24,611,397
|
24,611,397
|
|||||||||||
Income
from operations
|
21,265,801
|
21,265,801
|
|||||||||||
Other
income, net
|
38,462
|
38,462
|
|||||||||||
Financial
(expenses)
|
(566,986
|
)
|
(566,986
|
)
|
|||||||||
Income
before income taxes
|
20,737,277
|
20,737,277
|
|||||||||||
Less:
income taxes
|
2,231,032
|
2,231,032
|
|||||||||||
Income
before minority interests
|
18,506,245
|
-
|
18,506,245
|
||||||||||
Less:
minority interests
|
9,646,339
|
(c
|
)
|
(4,700,967
|
)
|
4,945,372
|
|||||||
Net
income
|
$
|
8,859,906
|
$
|
4,700,967
|
$
|
13,560,873
|
|||||||
Net
income per common share -
|
|||||||||||||
Basic
and diluted
|
$
|
0.37
|
$
|
0.50
|
|||||||||
Weighted
average number of common shares outstanding-
|
|||||||||||||
Basic
|
23,954,370
|
(a
|
)
|
3,023,542
|
26,977,912
|
||||||||
Diluted
|
23,958,705
|
(a
|
)
|
3,023,543
|
26,982,248
|
For
the year ended December, 31 2006
|
|||||||||||||
Historical
statement
|
(Notes
4)
Pro
Forma Adjustment
|
Pro
Forma |
|||||||||||
Product
sales
|
$
|
95,766,439
|
$
|
--
|
$
|
95,766,439
|
|||||||
Cost
of product sold
|
62,856,625
|
|
62,856,625
|
||||||||||
--
|
|||||||||||||
Gross
profit
|
32,909,814
|
|
32,909,814
|
||||||||||
Add:
gain on other sales
|
279,216
|
|
279,216
|
||||||||||
Less:
operating expenses
|
|||||||||||||
Selling
expenses
|
7,772,068
|
7,772,068
|
|||||||||||
General
and administrative expenses
|
7,810,187
|
7,810,187
|
|||||||||||
R
& D expenses
|
1,066,050
|
1,066,050
|
|||||||||||
Depreciation
and amortization
|
3,776,003
|
|
3,776,003
|
||||||||||
Total
operating expenses
|
20,424,308
|
20,424,308
|
|||||||||||
Income
from operations
|
12,764,722
|
12,764,722
|
|||||||||||
Other
income, net
|
94,257
|
94,257
|
|||||||||||
Financial
(expenses)
|
(832,844
|
)
|
|
(832,844
|
)
|
||||||||
Income
before income taxes
|
12,026,135
|
12,026,135
|
|||||||||||
Less:
income taxes
|
1,669,081
|
1,669,081
|
|||||||||||
Income
before minority interests
|
10,357,054
|
-
|
10,357,054
|
||||||||||
Less:
minority interests
|
5,545,350
|
(c
|
)
|
(2,737,159
|
)
|
2,808,191
|
|||||||
Net
income
|
$
|
4,811,704
|
$
|
2,737,159
|
$
|
7,548,863
|
|||||||
Net
income per common share
|
|||||||||||||
Basic
and diluted
|
$
|
0.21
|
$
|
0.29
|
|||||||||
Weighted
average number of common shares outstanding-
|
|||||||||||||
Basic
|
23,198,113
|
(a
|
)
|
3,023,542
|
26,221,655
|
||||||||
Diluted
|
23,210,675
|
(a
|
)
|
3,023,542
|
26,234,217
|
China
Automotive Systems, Inc.
(Registrant)
|
||
|
|
|
Date: May 8, 2008 | By: | /s/ Hanlin Chen |
Hanlin
Chen
Chairman
|