x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
333-141568
|
20-8468508
|
||
(State
or other jurisdiction of
incorporation
or organization)
|
(Commission
File No.)
|
(IRS
Employee Identification
No.)
|
PART
I— FINANCIAL INFORMATION
|
||
Item
1.
|
Financial
Statements
|
2
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition
|
39
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
52
|
Item 4T.
|
Control
and Procedures
|
52
|
PART
II— OTHER INFORMATION
|
||
Item
1
|
Legal
Proceedings
|
53
|
Item 1A
|
Risk
Factors
|
53
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
53
|
Item
3.
|
Defaults
Upon Senior Securities
|
53
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
53
|
Item
5.
|
Other
Information
|
53
|
Item
6.
|
Exhibits
and Reports on Form 8-K
|
53
|
SIGNATURE
|
54
|
CONSOLIDATED
BALANCE SHEETS AS OF DECEMBER 31, 2008 (UNAUDITED) AND AS OF JUNE 30, 2008
(AUDITED).
|
3
|
CONSOLIDATED
STATEMENTS OF OPERATIONS FOR THE SIX MONTHS AND THREE MONTHS ENDED
DECEMBER 31, 2008 AND 2007 (UNAUDITED).
|
4
|
CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ EQUITY FOR THE SIX MONTHS ENDED DECEMBER 31,
2008 (UNAUDITED).
|
5
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED DECEMBER 31, 2008 AND
2007 (UNAUDITED).
|
6
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED).
|
7-38
|
December
31, 2008
|
June
30, 2008
|
|||||||
(Unaudited)
|
RESTATED
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$ | 3,225,178 | $ | 1,910,495 | ||||
Restricted
cash
|
881,484 | 913,092 | ||||||
Marketable
securities
|
42,829 | 61,767 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of
$273,787 and $224,924 as of December 31, 2008 and June 30,
2008, respectively
|
11,919,751 | 9,365,486 | ||||||
Inventories
|
1,102,088 | 237,836 | ||||||
Other
receivables
|
717,903 | 505,968 | ||||||
Prepayment
|
3,706,629 | 3,240,394 | ||||||
Total
current assets
|
21,595,862 | 16,235,038 | ||||||
PLANT
AND EQUIPMENT, net
|
15,780,128 | 16,730,220 | ||||||
OTHER
ASSETS:
|
||||||||
Accounts
receivable (non-current), net of allowance for doubtful accounts
of $508,462 and $411,061 as of December 31, 2008 and June 30,
2008, respectively
|
6,057,289 | 4,753,006 | ||||||
Total
assets
|
$ | 43,433,279 | $ | 37,718,264 | ||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$ | 5,665,840 | $ | 6,293,553 | ||||
Customer
deposits
|
164,104 | 165,434 | ||||||
Short
term loans
|
4,899,047 | 4,271,222 | ||||||
Other
payables
|
311,289 | 254,259 | ||||||
Other
payables - shareholder
|
837,641 | 880,302 | ||||||
Accrued
liabilities
|
313,120 | 145,207 | ||||||
Taxes
payable
|
2,673,051 | 1,073,237 | ||||||
Total
current liabilities
|
14,864,092 | 13,083,214 | ||||||
Total
liabilities
|
$ | 14,864,092 | $ | 13,083,214 | ||||
COMMITMENTS,
CONTINGENCIES, AND SUBSEQUENT EVENT
|
||||||||
REDEEMABLE
PREFERRED STOCK ($0.001 par value, 875,000 shares issued) net of
discount of $868,064 and $1,168,548 at December 31, 2008 and
June 30, 2008, respectively, liquidation preference of $8.00 per share and
accrued dividends
|
6,131,936 | 5,831,452 | ||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Preferred
stock $0.001 par value, 1,000,000 shares authorized, 875,000 redeemable
preferred shares issued and outstanding in 2008, and classified above
outside shareholders' equity above, liquidation preference of $8.00 per
share and accrued dividends
|
- | - | ||||||
Common
Stock, $0.001 par value, 74,000,000 shares
authorized, 10,525,000 shares issued and outstanding,
respectively
|
10,525 | 10,525 | ||||||
Paid-in-capital
|
12,723,533 | 12,722,260 | ||||||
Contribution
receivable
|
(1,210,000 | ) | (1,210,000 | ) | ||||
Retained
earnings
|
6,283,769 | 3,257,276 | ||||||
Statutory
reserves
|
1,911,996 | 1,452,779 | ||||||
Accumulated
other comprehensive income
|
2,717,428 | 2,598,466 | ||||||
Deferred
compensation
|
- | (27,708 | ) | |||||
Total
shareholders' equity
|
22,437,251 | 18,803,598 | ||||||
Total
liabilities, redeemable preferred stock, and shareholders'
equity
|
$ | 43,433,279 | $ | 37,718,264 |
Six
months ended
|
Three
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
REVENUE:
|
||||||||||||||||
Sales
of concrete
|
$ | 9,837,565 | $ | 13,050,518 | $ | 7,969,878 | $ | 7,068,849 | ||||||||
Manufacturing
services
|
3,996,539 | - | 2,070,996 | - | ||||||||||||
Technical
services
|
1,040,127 | - | 423,330 | - | ||||||||||||
Mixer
rental
|
996,581 | - | 339,767 | - | ||||||||||||
Marketing
cooperation
|
94,135 | - | 24,230 | - | ||||||||||||
Total
revenue
|
15,964,947 | 13,050,518 | 10,828,201 | 7,068,849 | ||||||||||||
COST
OF REVENUE:
|
||||||||||||||||
Cost
of concrete
|
7,554,204 | 10,550,302 | 5,993,897 | 5,599,431 | ||||||||||||
Manufacturing
services
|
1,293,088 | - | 795,880 | - | ||||||||||||
Technical
services
|
97,683 | - | 29,781 | - | ||||||||||||
Mixer
rental
|
337,043 | - | 44,998 | - | ||||||||||||
Marketing
cooperation
|
38,707 | - | 7,837 | - | ||||||||||||
Total
cost of revenue
|
9,320,725 | 10,550,302 | 6,872,393 | 5,599,431 | ||||||||||||
GROSS
PROFIT
|
6,644,222 | 2,500,216 | 3,955,808 | 1,469,418 | ||||||||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
1,269,480 | 629,266 | 612,371 | 330,291 | ||||||||||||
INCOME
FROM OPERATIONS
|
5,374,742 | 1,870,950 | 3,343,437 | 1,139,127 | ||||||||||||
OTHER
(EXPENSE) INCOME, NET
|
||||||||||||||||
Other
subsidy income
|
830,021 | 782,725 | 602,427 | 424,010 | ||||||||||||
Non-operating
income (expense), net
|
(83,188 | ) | (27,391 | ) | (85,295 | ) | (12,682 | ) | ||||||||
Interest
income
|
3,840 | - | 2,406 | (1,196 | ) | |||||||||||
Interest
expense
|
(446,344 | ) | (147,569 | ) | (217,570 | ) | (63,029 | ) | ||||||||
Total
other income, net
|
304,329 | 607,765 | 301,968 | 347,103 | ||||||||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
5,679,071 | 2,478,715 | 3,645,405 | 1,486,230 | ||||||||||||
PROVISION
FOR INCOME TAXES
|
1,575,230 | - | 1,000,403 | - | ||||||||||||
NET
INCOME
|
4,103,841 | 2,478,715 | 2,645,002 | 1,486,230 | ||||||||||||
Dividends
and accretion on redeemable preferred stock
|
618,132 | - | 309,036 | - | ||||||||||||
Net
income available to common shareholders
|
3,485,709 | 2,478,715 | 2,335,966 | 1,486,230 | ||||||||||||
RECONCILIAITION
OF COMPREHENSIVE INCOME:
|
||||||||||||||||
Net
income
|
4,103,841 | 2,478,715 | 2,645,002 | 1,486,230 | ||||||||||||
Unrealized
(loss) gain from marketable securities
|
(19,217 | ) | 23,443 | (5,876 | ) | (4,084 | ) | |||||||||
Foreign
currency translation adjustment
|
138,179 | 559,325 | 74,755 | 386,510 | ||||||||||||
COMPREHENSIVE
INCOME
|
$ | 4,222,803 | $ | 3,061,483 | $ | 2,713,881 | $ | 1,868,656 | ||||||||
EARNING
PER SHARE
|
||||||||||||||||
Basic
|
||||||||||||||||
Weighted
average number of shares
|
10,525,000 | 8,809,583 | 10,525,000 | 8,809,583 | ||||||||||||
Earning
per share
|
$ | 0.33 | $ | 0.28 | $ | 0.22 | $ | 0.17 | ||||||||
Diluted
|
||||||||||||||||
Weighted
average number of shares
|
14,220,410 | 8,809,583 | 14,220,410 | 8,809,583 | ||||||||||||
Earning
per share
|
$ | 0.29 | $ | 0.28 | $ | 0.19 | $ | 0.17 |
Common
stock
|
Additional
|
Retained
earnings
|
Accumulated
|
|||||||||||||||||||||||||||||||||
Number
|
Par
|
Paid-in
|
Contribution
|
Deferred
|
Statutory
|
other
comprehensive
|
||||||||||||||||||||||||||||||
of
shares
|
value
|
capital
|
receivable
|
Compensation
|
Unrestricted
|
reserves
|
income
|
Total
|
||||||||||||||||||||||||||||
BALANCE,
June 30, 2007
|
8,809,583 | $ | 8,810 | $ | 12,091,290 | $ | (13,470,100 | ) | $ | - | $ | 6,309,675 | $ | 896,634 | $ | 659,922 | $ | 6,496,231 | ||||||||||||||||||
Net
income
|
2,505,554 | 2,505,554 | ||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
(247,398 | ) | 247,398 | - | ||||||||||||||||||||||||||||||||
Unrealized
gain from marketable securities
|
27,527 | 27,527 | ||||||||||||||||||||||||||||||||||
Distribution
to offset contribution receivable
|
7,260,000 | (7,627,051 | ) | 367,051 | - | |||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
523,781 | 523,781 | ||||||||||||||||||||||||||||||||||
BALANCE,
December 31, 2007 (unaudited)
|
8,809,583 | $ | 8,810 | $ | 12,091,290 | $ | (6,210,100 | ) | $ | - | $ | 940,780 | $ | 1,144,032 | $ | 1,578,281 | $ | 9,553,093 | ||||||||||||||||||
Shares
issued due to reorganization
|
1,690,417 | 1,690 | (1,690 | ) | - | |||||||||||||||||||||||||||||||
Shares
issued for services
|
25,000 | 25 | 33,225 | (27,708 | ) | 5,542 | ||||||||||||||||||||||||||||||
Warrants
issued to placement agent on issuance of redeemable preferred
stock
|
169,345 | 169,345 | ||||||||||||||||||||||||||||||||||
Capital
contribution received
|
5,000,100 | 5,000,100 | ||||||||||||||||||||||||||||||||||
Fair
value of warrants issued with preferred stock
|
1,201,935 | 1,201,935 | ||||||||||||||||||||||||||||||||||
Offering
costs related to issuance of redeemable preferred
stock
|
(771,845 | ) | (771,845 | ) | ||||||||||||||||||||||||||||||||
Accretion
of discount on redeemable preferred stock
|
(33,387 | ) | (33,387 | ) | ||||||||||||||||||||||||||||||||
Net
income
|
2,658,630 | 2,658,630 | ||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
(308,747 | ) | 308,747 | - | ||||||||||||||||||||||||||||||||
Unrealized
loss on marketable securities
|
(40,009 | ) | (40,009 | ) | ||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
1,060,194 | 1,060,194 | ||||||||||||||||||||||||||||||||||
BALANCE,
June 30, 2008 - Restated
|
10,525,000 | $ | 10,525 | $ | 12,722,260 | $ | (1,210,000 | ) | $ | (27,708 | ) | $ | 3,257,276 | $ | 1,452,779 | $ | 2,598,466 | $ | 18,803,598 | |||||||||||||||||
Stock
based compensation
|
26,210 | 2,771 | 28,981 | |||||||||||||||||||||||||||||||||
Forfeited
stock compensation
|
(24,937 | ) | 24,937 | - | ||||||||||||||||||||||||||||||||
Dividends
on redeemable preferred stock
|
(317,650 | ) | (317,650 | ) | ||||||||||||||||||||||||||||||||
Accretion
of discount on redeemable preferred stock
|
(300,481 | ) | (300,481 | ) | ||||||||||||||||||||||||||||||||
Net
income
|
4,103,841 | 4,103,841 | ||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
(459,217 | ) | 459,217 | - | ||||||||||||||||||||||||||||||||
Unrealized
loss on marketable securities
|
(19,217 | ) | (19,217 | ) | ||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
138,179 | 138,179 | ||||||||||||||||||||||||||||||||||
BALANCE,
December 31, 2008 (unaudited)
|
10,525,000 | $ | 10,525 | $ | 12,723,533 | $ | (1,210,000 | ) | $ | - | $ | 6,283,769 | $ | 1,911,996 | $ | 2,717,428 | $ | 22,437,251 |
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 4,103,841 | $ | 2,478,715 | ||||
Adjustments
to reconcile net income to cash (used in) provided by operating
activities:
|
||||||||
Depreciation
|
1,071,362 | 544,359 | ||||||
Stock-based
compensation expense
|
26,210 | - | ||||||
Amortization
of deferred compensation expense
|
2,771 | - | ||||||
Bad
debt expense
|
142,485 | 3,089 | ||||||
Changes
in operating assets and liabilities
|
||||||||
Accounts
receivable
|
(8,111,508 | ) | 6,003,336 | |||||
Inventories
|
(861,184 | ) | 56,148 | |||||
Other
receivables
|
(208,733 | ) | 962,577 | |||||
Other
receivables - related parties
|
- | (3,903,903 | ) | |||||
Prepayment
|
155,626 | (4,564 | ) | |||||
Accounts
payable
|
2,931,338 | (4,788,317 | ) | |||||
Other
payables
|
55,886 | 159,128 | ||||||
Accrued
liabilities
|
166,881 | (1,488 | ) | |||||
Customer
deposits
|
(2,232 | ) | - | |||||
Taxes
payable
|
1,590,669 | (630 | ) | |||||
Net
cash provided by operating activities
|
1,063,412 | 1,508,450 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase
of plant and equipment
|
(31,666 | ) | (11,385 | ) | ||||
Net
cash used in investing activities
|
(31,666 | ) | (11,385 | ) | ||||
CASH
FLOWS FINANCING ACTIVITIES:
|
||||||||
Principal
payments of short term loan
|
(6,749,544 | ) | (3,031,400 | ) | ||||
Proceeds
from short term loan
|
7,354,278 | 644,648 | ||||||
Other
payables - shareholders
|
(43,282 | ) | - | |||||
Preferred
dividends paid
|
(317,648 | ) | - | |||||
Restricted
cash
|
31,608 | - | ||||||
Net
cash provided by (used in) financing activities
|
275,412 | (2,386,752 | ) | |||||
EFFECTS
OF EXCHANGE RATE CHANGE IN CASH
|
7,525 | 2,391 | ||||||
INCREASE
(DECREASE) IN CASH
|
1,314,683 | (887,296 | ) | |||||
CASH,
beginning of period
|
1,910,495 | 1,424,883 | ||||||
CASH,
end of period
|
$ | 3,225,178 | $ | 537,587 |
|
·
|
Exclusive
Technical Consulting and Services Agreement, through which China-ACMH will
provide exclusive technical consulting and services to Xin Ao for an
annual fee in the amount of Xin Ao’s yearly net income after
tax.
|
|
·
|
Equity
Pledge Agreement, through which Xin Ao’s shareholders pledged their
rights, title and equity interest in Xin Ao as security for China-ACMH to
collect technical consulting and services fees provided to
China-ACMH.
|
|
·
|
Operating
Agreement, through which China-ACMH has exclusive authority of all
decision-making of ongoing major operations, including establishing
compensation levels and hiring and termination of key personnel. In order
to ensure Xin Ao’s normal operations, China-ACMH agreed to act as the
guarantor and provide full guarantee for Xin Ao in entering and performing
contracts, agreements or transactions in association with Xin Ao’s
operations between Xin Ao and any other third parties. As a counter
guarantee, Xin Ao agreed to mortgage all of its assets including
receivables which have not been mortgaged to any third parties at the
execution date of this agreement to
China-ACMH.
|
|
·
|
Power
of Attorney, signed by Xin Ao’s 100% shareholders Mr. Han Xianfu and Mr.
He Weili, which authorized the individuals appointed by China-ACMH to
exercise all of their respective voting rights as a shareholder at Xin
Ao’s shareholder meetings.
|
|
·
|
Option
Agreement, through which Xin Ao’s shareholders granted China-ACMH the
exclusive right and option to acquire all of their equity interests in Xin
Ao. Further, the shareholders of Xin Ao pledged their shares in Xin Ao as
collateral for the annual fees due to the
Company.
|
|
·
|
Persuasive
evidence of an arrangement exists (the Company considers its sales
contracts and technical service agreements to be pervasive evidence of an
arrangement);
|
|
·
|
Delivery
has occurred or services have been
rendered;
|
|
·
|
The
seller’s price to the buyer is fixed or determinable;
and
|
|
·
|
Collectability
of payment is reasonably
assured.
|
|
·
|
Level
1 inputs to the valuation
methodology are quoted prices (unadjusted) for identical assets or
liabilities in active
markets.
|
|
·
|
Level
2 inputs to the valuation methodology include
quoted prices for similar assets and liabilities in active markets, and
inputs that are observable for the asset or liability, either directly or
indirectly, substantially the full term of the financial
instrument.
|
|
·
|
Level
3 inputs to the valuation methodology are
unobservable and significant to the fair value
measurement.
|
|
·
|
Cash
- Cash includes cash on hand and demand deposits in accounts maintained
with state owned banks within the PRC. The Company considers all highly
liquid instruments purchased with original maturities of three months or
less, and money market accounts, to be cash equivalents. Total cash in
these banks at December 31, 2008 and June 30, 2008 amounted to $3,807,026
and $1,795,388, respectively, of which no deposits were covered by
insurance. Also, as of December 31, 2008, the Company held $881,484 in
restricted cash in a corporate legal counsel’s trust account, in
accordance with an agreement with investors for the restricted use of
preferred stock dividend and investor relation related expenses.
Nonperformance by these institutions could expose the Company to losses
not covered by insurance. Management reviews the financial condition of
these institutions on a periodic basis and does not believe the
concentration of cash results in a high level of
risk.
|
|
·
|
Major
customers – As of and for the six months ended December 31, 2008, three
customers accounted for approximately 21% of the Company’s accounts
receivable and approximately 39% of the Company's sales. As of and for the
six months ended December 31, 2007, three customers accounted for
approximately 26% of the Company’s accounts receivable and approximately
36% of the Company's sales.
|
|
·
|
Major
suppliers – As of and for the six months ended December 31, 2008, two
suppliers accounted for approximately 19% of the Company’s accounts
payable and approximately 45% of the Company’s purchases. As of
and for the six months ended December 31, 2007, three suppliers accounted
for approximately 8% of the Company’s accounts payable and approximately
38% of the Company’s purchases.
|
|
·
|
Political
and economic risks - The Company's operations are carried out in the PRC.
Accordingly, the Company's business, financial condition, and results of
operations may be influenced by the political, economic, and legal
environments in the PRC, and by the general state of the PRC's economy.
The Company's operations in the PRC are subject to specific considerations
and significant risks not typically associated with companies in North
America and Western Europe. These include risks associated with, among
others, the political, economic, and legal environments, and foreign
currency exchange. The Company's results may be adversely affected by
changes in governmental policies with respect to laws and regulations,
anti-inflationary measures, currency conversion and remittance abroad, and
rates and methods of taxation, among
others.
|
Useful
Life
|
|
Transportation
equipment
|
10
years
|
Plant
machinery
|
10
years
|
Office
equipment
|
5
years
|
2008
|
2007
|
|||||||
U.S.
statutory rates
|
34.0 | % | 34.0 | % | ||||
Foreign
income not recognized in the U.S.
|
(34.0 | ) | (34.0 | ) | ||||
China
income taxes
|
25.0 | 33.0 | ||||||
China
income tax exemption
|
- | (33.0 | ) | |||||
Effective
income tax rates
|
25.0 | % | - | % |
December
31,
2008
(Unaudited)
|
June
30,
2008
|
|||||||
Accounts
receivable, current
|
$ | 12,193,538 | $ | 9,590,410 | ||||
Less: allowance
for doubtful accounts, current
|
(273,787 | ) | (224,924 | ) | ||||
Net
accounts receivable, current
|
11,919,751 | 9,365,486 | ||||||
Accounts
receivable, non-current
|
6,565,751 | 5,164,067 | ||||||
Less: allowance
for doubtful accounts, non-current
|
(508,462 | ) | (411,061 | ) | ||||
Net
accounts receivable, non-current
|
6,057,289 | 4,753,006 | ||||||
Total
accounts receivable, net
|
$ | 17,977,040 | $ | 14,118,492 |
December
31,
2008
(Unaudited)
|
June
30,
2008
|
|||||||
Transportation
equipment
|
$ | 20,286,866 | $ | 20,286,866 | ||||
Plant
machinery
|
2,332,204 | 1,894,585 | ||||||
Office
equipment
|
55,681 | 43,057 | ||||||
Construction-
in-progress
|
- | 295,033 | ||||||
Total
|
22,674,751 | 22,519,541 | ||||||
Less:
accumulated depreciation
|
(6,894,623 | ) | (5,789,321 | ) | ||||
Plant
and equipment, net
|
$ | 15,780,128 | $ | 16,730,220 |
December
31,
|
June
30,
|
|||||||
2008
|
2008
|
|||||||
(Unaudited)
|
|
|||||||
Loan
from Huaxia Bank, effective interest rate of 7.56% per annum, due November
16, 2008, guaranteed by the Company’s shareholder, Mr. Han Xianfu, fully
paid as of December 31, 2008.
|
$ | - | $ | 2,918,000 | ||||
Loan
from Beijing International Trust Co, Ltd. interest rate of 15% per annum,
due July 15, 2009, guaranteed by Rayland Credit Guarantee Co.
Ltd.
|
4,401,000 | - | ||||||
Loan
from Beijing Hengxin Huaxing Auto Accessories Company, unrelated entity,
non-interest bearing, fully paid as of December 31, 2008.
|
- | 379,340 | ||||||
Loan
from Beijing Hongda Huaxin Wujinjidian Company, unrelated company,
non-interest bearing, fully paid as of December 31, 2008.
|
- | 204,260 | ||||||
Loan
from Beijing Sigi Qingbaosan Cement Company, unrelated company,
non-interest bearing, fully paid as of December 31, 2008.
|
- | 116,720 | ||||||
Loan
from Xia Hua Qing, unrelated individual, non-interest bearing, fully paid
as of December 31, 2008.
|
- | 128,392 | ||||||
Loan
from various employees, effective interest rate of 20% per annum, due upon
demand, unsecured.
|
498,047 | 524,510 | ||||||
Total
short term loans
|
$ | 4,899,047 | $ | 4,271,222 |
December
31, 2008
|
June
30, 2008
|
|||||||
(Unaudited)
|
||||||||
Han
Xianfu, shareholder
|
$ | 450,550 | $ | 450,550 | ||||
He
Weili, shareholder
|
387,091 | 429,752 | ||||||
Total
other payable – shareholder
|
$ | 837,641 | $ | 880,302 |
December
31,
2008
(Unaudited)
|
June
30, 2008
|
|||||||
Income
taxes payable
|
$ | 2,657,087 | $ | 1,072,747 | ||||
Other
|
15,964 | 490 | ||||||
Total
taxes payable
|
$ | 2,673,051 | $ | 1,073,237 |
Outstanding
Warrants
|
||||
Exercise
Price
|
Number
|
Average
Remaining
Contractual
Life
|
||
$2.40
|
1,750,000
|
4.32
years
|
||
$2.40
|
245,000
|
4.32
years
|
||
Total
|
1,995,000
|
Outstanding
as of June 30, 2007
|
- | |||
Granted
|
1,995,000 | |||
Forfeited
|
- | |||
Exercised
|
- | |||
Outstanding
as of June 30, 2008
|
1,995,000 | |||
Granted
|
- | |||
Forfeited
|
- | |||
Exercised
|
- | |||
Outstanding
as of December 31, 2008
|
1,995,000 |
Xin
Ao
|
CHINA-AC
MH
|
BVI-ACM
|
Total
|
|||||||||||||
Balance,
June 30, 2007
|
$ | 8,470,000 | $ | 5,000,000 | $ | 100 | $ | 13,470,100 | ||||||||
Less:
contribution received
|
(7,260,000 | ) | (5,000,000 | ) | (100 | ) | (12,260,100 | ) | ||||||||
Balance,
June 30, 2008
|
$ | 1,210,000 | $ | - | $ | - | $ | 1,210,000 | ||||||||
Less:
contribution received
|
- | - | - | - | ||||||||||||
Balance,
December 31, 2008 (unaudited)
|
$ | 1,210,000 | $ | - | $ | - | $ | 1,210,000 |
Basic
earning per share
|
2008
|
2007
|
||||||
Net
income available to common shareholders
|
$ | 3,485,709 | $ | 2,478,715 | ||||
Weighted
average shares outstanding-Basic
|
10,525,000 | 8,809,583 | ||||||
Earnings
per share-Basic
|
$ | 0.33 | $ | 0.28 | ||||
Diluted
earning per share
|
||||||||
Net
income available to common shareholders
|
$ | 3,485,709 | $ | 2,478,715 | ||||
Add:
Dividends on preferred stock
|
317,590 | - | ||||||
Add:
Accretion on preferred stock
|
300,482 | - | ||||||
Net
income for diluted EPS
|
$ | 4,103,781 | $ | 2,478,715 | ||||
Weighted
average shares outstanding-Basic
|
10,525,000 | 8,809,583 | ||||||
Warrants
|
195,410 | - | ||||||
Preferred
stock
|
3,500,000 | - | ||||||
Weighted
shares outstanding-Diluted
|
14,220,410 | 8,809,583 | ||||||
Earning
per share-Diluted
|
$ | 0.29 | $ | 0.28 |
Basic
earning per share
|
2008
|
2007
|
||||||
Net
income available to common shareholders
|
$ | 2,335,966 | $ | 1,486,230 | ||||
Weighted
average shares outstanding-Basic
|
10,525,000 | 8,809,583 | ||||||
Earnings
per share-Basic
|
$ | 0.22 | $ | 0.17 | ||||
Diluted
earning per share
|
||||||||
Net
income available to common shareholders
|
$ | 2,335,966 | $ | 1,486,230 | ||||
Add:
Dividends on preferred stock
|
158,795 | - | ||||||
Add:
Accretion on preferred stock
|
150,241 | - | ||||||
Net
income for diluted EPS
|
$ | 2,645,002 | $ | 1,486,230 | ||||
Weighted
average shares outstanding-Basic
|
10,525,000 | 8,809,583 | ||||||
Warrants
|
195,410 | - | ||||||
Preferred
stock
|
3,500,000 | - | ||||||
Weighted
shares outstanding-Diluted
|
14,220,410 | 8,809,583 | ||||||
Earning
per share-Diluted
|
$ | 0.19 | $ | 0.17 |
Expected
|
Expected
|
Dividend
|
Risk Free
|
Grant Date
|
||||||||||||||||
Term
|
Volatility
|
Yield
|
Interest Rate
|
Fair Value
|
||||||||||||||||
Director
|
5.31 | 101 | % | 0 | % | 1.41 | % | $ | 2.90 |
Expected
|
Expected
|
Dividend
|
Risk Free
|
Grant Date
|
||||||||||||||||
Term
|
Volatility
|
Yield
|
Interest Rate
|
Fair
Value
|
||||||||||||||||
Current
officer
|
6.25 | 72.9 | % | 0 | % | 1.16 | % | $ | 3.00 |
Number
of options
|
||||
Outstanding
as of June 30, 2007
|
- | |||
Granted
|
- | |||
Forfeited
|
- | |||
Exercised
|
- | |||
Outstanding
as of June 30, 2008
|
- | |||
Granted
|
250,000 | |||
Forfeited
|
- | |||
Exercised
|
- | |||
Outstanding
as of December 31, 2008
|
250,000 |
Outstanding options
|
Exercisable options
|
|||||||||||||||
Average
Exercise price
|
Number
|
Average
remaining
contractual life
(years)
|
Average
Exercise
price
|
Number
|
Weighted
average
exercise
price
|
|||||||||||
$
|
2.90
|
50,000
|
9.76
|
$
|
-
|
-
|
$
|
-
|
||||||||
3.00
|
50,000
|
9.92
|
-
|
-
|
-
|
|||||||||||
3.50
|
50,000
|
9.92
|
-
|
-
|
-
|
|||||||||||
4.50
|
50,000
|
9.92
|
-
|
-
|
-
|
|||||||||||
$
|
3.58
|
250,000
|
$
|
-
|
-
|
$
|
-
|
Years
ending June 30,
|
Amount
|
|||
2009
|
$ | 278,829 | ||
2010
|
197,124 | |||
2011
|
49,281 | |||
Thereafter
|
- |
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Revenue
|
||||||||||||||||
Sales
of concrete
|
$ | 7,969,878 | $ | 7,068,849 | $ | 9,837,565 | $ | 13,050,518 | ||||||||
Manufacturing
services
|
2,070,996 | - | 3,996,539 | - | ||||||||||||
Technical
services
|
423,330 | - | 1,040,127 | - | ||||||||||||
Mixer
rental
|
339,767 | - | 996,581 | - | ||||||||||||
Marketing
cooperation
|
24,230 | - | 94,135 | - | ||||||||||||
Total
revenue
|
10,828,201 | 7,068,849 | 15,964,947 | 13,050,518 | ||||||||||||
Cost
of revenue
|
||||||||||||||||
Cost
of concrete sales
|
5,993,897 | 5,599,431 | 7,554,204 | 10,550,302 | ||||||||||||
Manufacturing
services
|
795,880 | - | 1,293,088 | - | ||||||||||||
Technical
services
|
29,781 | - | 97,683 | - | ||||||||||||
Mixer
rental
|
44,998 | - | 337,043 | - | ||||||||||||
Marketing
cooperation
|
7,837 | - | 38,707 | - | ||||||||||||
Total
cost of revenue
|
6,872,393 | 5,599,431 | 9,320,725 | 10,550,302 | ||||||||||||
Gross
profit
|
3,955,808 | 1,469,418 | 6,644,222 | 2,500,216 | ||||||||||||
Selling,
general and administrative expenses
|
612,371 | 330,291 | 1,269,480 | 629,266 | ||||||||||||
Other
(expense) income, net
|
301,968 | 347,103 | 304,329 | 607,765 | ||||||||||||
Income
before provision for income taxes
|
3,645,405 | 1,486,230 | 5,679,071 | 2,478,715 | ||||||||||||
Income
taxes
|
1,000,403 | - | 1,575,230 | - | ||||||||||||
Net
income
|
2,645,002 | 1,486,230 | 4,103,841 | 2,478,715 | ||||||||||||
Dividends
and accretion on redeemable preferred
|
309,036 | - | 618,132 | - | ||||||||||||
Net
income available to common shareholders
|
$ | 2,335,966 | $ | 1,486,230 | $ | 3,485,709 | $ | 2,478,715 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Revenue
|
|
|
|
|
||||||||||||
Sales
of concrete
|
73.6 | % | 100.0 | % | 61.6 | % | 100.0 | % | ||||||||
Manufacturing
services
|
19.1 | % | - | 25.0 | % | - | ||||||||||
Technical
services
|
3.9 | % | - | 6.5 | % | - | ||||||||||
Mixer
rental
|
3.1 | % | - | 6.2 | % | - | ||||||||||
Marketing
cooperation
|
0.3 | % | - | 0.7 | % | - | ||||||||||
Total
revenue
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Cost
of revenue
|
||||||||||||||||
Cost
of sales
|
55.4 | % | 79.2 | % | 47.3 | % | 80.8 | % | ||||||||
Manufacturing
services
|
7.4 | % | - | 8.1 | % | - | ||||||||||
Technical
services
|
0.3 | % | - | 0.6 | % | - | ||||||||||
Mixer
rental
|
0.4 | % | - | 2.1 | % | - | ||||||||||
Marketing
cooperation
|
0.1 | % | - | 0.2 | % | - | ||||||||||
Total
cost of revenue
|
63.6 | % | 79.2 | % | 58.4 | % | 80.8 | % | ||||||||
Gross
profit
|
36.4 | % | 20.8 | % | 41.6 | % | 19.2 | % | ||||||||
Selling,
general and administrative expenses
|
5.7 | % | 4.7 | % | 8.0 | % | 4.8 | % | ||||||||
Other
(expense) income, net
|
2.8 | % | 4.9 | % | 1.9 | % | 4.7 | % | ||||||||
Income
before provision for income taxes
|
33.6 | % | 21.0 | % | 35.6 | % | 19.1 | % | ||||||||
Income
taxes
|
9.2 | % | 0.0 | % | 9.9 | % | 0.0 | % | ||||||||
Net
income
|
24.4 | % | 21.0 | % | 25.7 | % | 19.1 | % | ||||||||
Dividends
and accretion on redeemable preferred
|
2.9 | % | 0.0 | % | 3.9 | % | 0.0 | % | ||||||||
Net
income available to common shareholders
|
$ | 21.5 | % | $ | 21.0 | % | $ | 21.8 | % | $ | 19.1 | % |
Six
Months ended
|
Year Ended
|
|||||||||||||||
December
31,
|
June 30,
|
|||||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
cash (used in) provided by operating activities
|
$ | 1,063,412 | $ | 1,508,450 | $ | 5,110,924 | $ | 2,833,576 | ||||||||
Net
cash provided by (used in) investing activities
|
(31,666 | ) | (11,385 | ) | (8,701,026 | ) | (241,004 | ) | ||||||||
Net
cash provided by (used in) financing activities
|
275,412 | (2,386,752 | ) | 4,376,507 | (1,608,605 | ) | ||||||||||
Effect
of foreign currency translation on cash and cash
equivalents
|
7,525 | 2,391 | (300,793 | ) | 37,094 | |||||||||||
Net
(decrease) increase in cash and cash equivalent
|
$ | 1,314,683 | $ | (887,296 | ) | $ | 485,612 | $ | 1,021,061 |
December
31,
|
June
30,
|
|||||||
2008
|
2008
|
|||||||
(Unaudited)
|
||||||||
Loan
from Huaxia Bank, with effective annual interest rate of 7.5555%, due
November 16, 2008, guaranteed by the Company’s shareholder, Mr. Han
Xianfu
|
$ | - | $ | 2,918,000 | ||||
Loan
from Beijing International Trust Co, Ltd. with effective annual interest
rate of 15%, due July 15, 2009, guaranteed by Rayland Credit Guarantee Co.
Ltd
|
4,401,000 | - | ||||||
Loan
from unrelated company Beijing Hengxin Huaxing Auto Accessories Company,
with no interest, fully paid.
|
- | 379,340 | ||||||
Loan
from unrelated company Beijing Hongda Huaxin Wujinjidian Company, with no
interest, fully paid.
|
- | 204,260 | ||||||
Loan
from unrelated company, Beijing Sigi Qingbaosan Cement Company, with no
interest, fully paid.
|
- | 116,720 | ||||||
Loan
from unrelated individual Xia Hua Qing, with no interest, fully
paid.
|
- | 128,392 | ||||||
Loan
from various employees, with effective annual interest rate of 20%, due
upon demand, unsecured.
|
498,047 | 524,510 | ||||||
Total
short term loans
|
$ | 4,899,047 | $ | 4,271,222 |
|
Payment due in
year ended June 30,
|
|||||||||||||||||||
Total
|
2009
|
2010
|
2011
|
Thereafter
|
||||||||||||||||
Long
term debt obligations
|
- | - | - | - | - | |||||||||||||||
Capital
commitment
|
- | - | - | - | - | |||||||||||||||
Operating
lease obligations
|
$ | 525,234 | $ | 278,829 | $ | 197,124 | $ | 49,281 | $ | - | ||||||||||
Purchase
obligations
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 525,234 | $ | 278,829 | $ | 197,124 | $ | 49,281 | $ | - |
|
·
|
Persuasive
evidence of an arrangement exists (the Company considers its sales
contracts and technical service agreements
to be pervasive evidence of an
arrangement);
|
|
·
|
Delivery
has occurred or services have been
rendered;
|
|
·
|
The
seller’s price to the buyer is fixed or determinable;
and
|
|
·
|
Collectability
of payment is reasonably assured.
|
CHINA
ADVANCED CONSTRUCTION
MATERIALS
GROUP, INC.
|
||
Registrant
|
||
Dated: February
12, 2009
|
By:
|
/s/
Xianfu Han
|
Xianfu
Han
Principal
Executive Officer
|
||
Dated: February
12, 2009
|
By:
|
/s/
Chin Hsiao
|
Chin
Hsiao
Principal
Financial and Accounting
Officer
|