¨
|
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
|
20-8468508
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large Accelerated Filer
¨
|
Accelerated Filer
¨
|
Non-Accelerated Filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
Class
of Securities
|
Shares
Outstanding
|
|
Common
Stock, $0.001 par value
|
12,492,343
|
PART
I
|
|||||
FINANCIAL
INFORMATION
|
|||||
ITEM
1.
|
FINANCIAL
STATEMENTS
|
3 | |||
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
27 | |||
ITEM
3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
38 | |||
ITEM
4(T).
|
CONTROLS
AND PROCEDURES
|
38 | |||
PART
II
|
|||||
OTHER
INFORMATION
|
|||||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
38 | |||
ITEM
1A.
|
RISK
FACTORS
|
38 | |||
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
38 | |||
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
39 | |||
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
39 | |||
ITEM
5.
|
OTHER
INFORMATION
|
39 | |||
ITEM
6.
|
EXHIBITS
|
39 |
Page
|
||||
Consolidated
Balance Sheets as of September 30, 2009 (Unaudited) and as of June 30,
2009
|
3 | |||
Consolidated
Statements of Income and Other Comprehensive Income for the Three Months
Ended September 30, 2009 and 2008 (Unaudited)
|
4 | |||
Consolidated
Statement of Stockholders’ Equity (Unaudited)
|
5 | |||
Consolidated
Statements of Cash Flows for the Three months Ended September 30, 2009 and
2008 (Unaudited)
|
6 | |||
Notes
to Consolidated Financial Statements (Unaudited)
|
7 |
September
30,
|
June
30,
|
|||||||
2009
|
2009
|
|||||||
UNAUDITED
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$ | 2,187,981 | $ | 3,634,805 | ||||
Restricted
cash
|
217,483 | 453,192 | ||||||
Marketable
securities
|
66,178 | 71,880 | ||||||
Notes
receivable
|
- | 10,799 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of
$148,206
|
||||||||
and $120,986,
respectively
|
17,936,782 | 11,815,402 | ||||||
Inventories
|
1,659,267 | 1,216,014 | ||||||
Other
receivables
|
815,586 | 3,845,186 | ||||||
Prepayments
|
4,890,119 | 4,255,326 | ||||||
Total
current assets
|
27,773,396 | 25,302,604 | ||||||
PLANT
AND EQUIPMENT, net
|
21,484,917 | 22,089,717 | ||||||
OTHER
ASSETS:
|
||||||||
Accounts
receivable (non-current), net of allowance for doubtful accounts
of
|
||||||||
$400,750
and $328,563 respectively
|
6,149,609 | 4,132,706 | ||||||
Long
term prepayments
|
4,417,287 | 4,794,746 | ||||||
Total
other assets
|
10,566,896 | 8,927,452 | ||||||
Total
assets
|
$ | 59,825,209 | $ | 56,319,773 | ||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Short
term loans
|
$ | 117,000 | $ | 4,512,200 | ||||
Accounts
payable
|
15,169,634 | 10,722,741 | ||||||
Customer
deposits
|
374,758 | - | ||||||
Other
payables
|
370,718 | 352,880 | ||||||
Other
payables - shareholders
|
755,389 | 806,946 | ||||||
Accrued
liabilities
|
751,974 | 593,057 | ||||||
Taxes
payable
|
1,911,199 | 3,048,179 | ||||||
Total
current liabilities
|
19,450,672 | 20,036,003 | ||||||
OTHER
LIABILITIES
|
||||||||
Warrant
liabilities
|
10,254,840 | - | ||||||
Total
liabilities
|
29,705,512 | 20,036,003 | ||||||
COMMITMENTS
AND CONTINGENCIES (Note 18)
|
||||||||
REDEEMABLE
CONVERTIBLE PREFERRED STOCK ($0.001 par value,
|
||||||||
788,000
shares issued and outstanding as of September 30, 2009 and
851,125
|
||||||||
shares
issued and outstanding as of June 30, 2009), net of discount for
the
|
||||||||
amount
of $375,843 and $567,581 as of September 30, 2009 and June 30,
2009,
|
||||||||
respectively
|
5,928,157 | 6,241,419 | ||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Preferred
stock $0.001 par value, 1,000,000 shares authorized, 788,000
issued
|
||||||||
and
outstanding as of September 30, 2009 and 851,125 issued and
outstanding
|
||||||||
as
of June 30, 2009, and classified outside shareholders' equity (see
above),
|
||||||||
liquidation
preference of $8.00 per share and accrued dividends as of
|
||||||||
September
30, 2009 and June 30, 2009
|
- | - | ||||||
Common
stock, $0.001 par value, 74,000,000 shares authorized, 11,550,040
and
|
||||||||
and
10,595,500 shares issued and outstanding as of September 30, 2009
and
|
||||||||
June
30, 2009, respectively
|
11,550 | 10,596 | ||||||
Paid-in-capital
|
14,033,406 | 12,987,417 | ||||||
Contribution
receivable
|
(1,210,000 | ) | (1,210,000 | ) | ||||
Retained
earnings
|
5,660,746 | 12,783,892 | ||||||
Statutory
reserves
|
3,058,579 | 2,765,179 | ||||||
Accumulated
other comprehensive income
|
2,637,259 | 2,705,267 | ||||||
Total
shareholders' equity
|
24,191,540 | 30,042,351 | ||||||
Total
liabilities, redeemable convertible preferred stock and shareholders'
equity
|
$ | 59,825,209 | $ | 56,319,773 |
Three
months ended
|
||||||||
September
30,
|
||||||||
2009
|
2008
|
|||||||
(UNAUDITED)
|
(UNAUDITED)
|
|||||||
REVENUE
|
||||||||
Sales
of concrete
|
$ | 14,886,757 | $ | 1,867,687 | ||||
Manufacturing
services
|
2,805,614 | 1,925,543 | ||||||
Technical
services
|
1,244,895 | 616,797 | ||||||
Mixer
rental
|
543,870 | 656,814 | ||||||
Marketing
cooperation
|
- | 69,905 | ||||||
Total
revenue
|
19,481,136 | 5,136,746 | ||||||
COST
OF REVENUE
|
||||||||
Sales
of concrete
|
14,336,716 | 1,560,307 | ||||||
Manufacturing
services
|
1,757,167 | 497,208 | ||||||
Technical
services
|
54,483 | 67,902 | ||||||
Mixer
rental
|
45,734 | 292,045 | ||||||
Marketing
cooperation
|
- | 30,870 | ||||||
Total
cost of revenue
|
16,194,100 | 2,448,332 | ||||||
GROSS
PROFIT
|
3,287,036 | 2,688,414 | ||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
895,031 | 657,109 | ||||||
INCOME
FROM OPERATIONS
|
2,392,005 | 2,031,305 | ||||||
OTHER
INCOME (EXPENSE), NET
|
||||||||
Other
subsidy income
|
966,772 | 227,594 | ||||||
Non-operating
income (expense), net
|
(49,203 | ) | 2,107 | |||||
Change
in fair value of warrant liability
|
(7,273,441 | ) | - | |||||
Interest
income
|
1,497 | 1,434 | ||||||
Interest
expense
|
(23,753 | ) | (228,774 | ) | ||||
TOTAL
OTHER (EXPENSE) INCOME, NET
|
(6,378,128 | ) | 2,361 | |||||
(LOSS)
INCOME BEFORE PROVISION FOR INCOME TAXES
|
(3,986,123 | ) | 2,033,666 | |||||
PROVISION
FOR INCOME TAXES
|
536,814 | 574,827 | ||||||
NET
(LOSS) INCOME
|
(4,522,937 | ) | 1,458,839 | |||||
DIVIDENDS
AND ACCRETION ON REDEEMABLE CONVERTIBLE
|
||||||||
PREFERRED
STOCK
|
340,864 | 309,096 | ||||||
NET
(LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
(4,863,801 | ) | 1,149,743 | |||||
RECONCILIATION
OF COMPREHENSIVE INCOME:
|
||||||||
Net
(Loss) Income
|
(4,522,937 | ) | 1,458,839 | |||||
Unrealized
loss from marketable securities
|
(5,577 | ) | (13,341 | ) | ||||
Foreign
currency translation adjustment
|
(62,431 | ) | 63,424 | |||||
COMPREHENSIVE
(LOSS) INCOME
|
$ | (4,590,945 | ) | $ | 1,508,922 | |||
EARNING
PER COMMON SHARE ALLOCATED TO COMMON
|
||||||||
SHAREHOLDERS
|
||||||||
Weighted
average number of shares:
|
||||||||
Basic
|
10,985,405 | 10,525,000 | ||||||
Diluted
|
10,985,405 | 14,121,413 | ||||||
(Loss)
Earnings per share:
|
||||||||
Basic
|
$ | (0.44 | ) | $ | 0.11 | |||
Diluted
|
$ | (0.44 | ) | $ | 0.10 |
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, 2008
|
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 | |||||||||||||||||
Dividends
on redeemable preferred stock
|
(158,855 | ) | (158,855 | ) | ||||||||||||||||||||||||||||||||
Accretion
of discount on redeemable preferred stock
|
(150,241 | ) | (150,241 | ) | ||||||||||||||||||||||||||||||||
Stock
based compensation
|
2,771 | 2,771 | ||||||||||||||||||||||||||||||||||
Forfeited
stock compensation
|
(24,937 | ) | 24,937 | - | ||||||||||||||||||||||||||||||||
Preferred
stock converted to common stock
|
- | |||||||||||||||||||||||||||||||||||
Net
income
|
1,458,839 | 1,458,839 | ||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
(163,634 | ) | 163,634 | - | ||||||||||||||||||||||||||||||||
Unrealized
loss on marketable securities
|
(13,341 | ) | (13,341 | ) | ||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
63,424 | 63,424 | ||||||||||||||||||||||||||||||||||
BALANCE,
September 30, 2008 (unaudited)
|
10,525,000 | 10,525 | 12,697,323 | (1,210,000 | ) | - | 4,243,385 | 1,616,413 | 2,648,549 | 20,006,195 | ||||||||||||||||||||||||||
Dividends
on redeemable convertible preferred stock
|
(469,650 | ) | (469,650 | ) | ||||||||||||||||||||||||||||||||
Accretion
of discount on redeemable preferred stock
|
(450,727 | ) | (450,727 | ) | ||||||||||||||||||||||||||||||||
Stock
based compensation
|
107,477 | 107,477 | ||||||||||||||||||||||||||||||||||
Forfeited
stock compensation
|
(25,000 | ) | (25 | ) | (8,288 | ) | (8,313 | ) | ||||||||||||||||||||||||||||
Redeemable
convertible preferred stock converted to common stock
|
95,500 | 96 | 190,905 | 191,001 | ||||||||||||||||||||||||||||||||
Net
income
|
10,609,650 | 10,609,650 | ||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
(1,148,766 | ) | 1,148,766 | - | ||||||||||||||||||||||||||||||||
Unrealized
loss on marketable securities
|
33,946 | 33,946 | ||||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
22,772 | 22,772 | ||||||||||||||||||||||||||||||||||
BALANCE,
June 30, 2009, as previously reported
|
10,595,500 | 10,596 | 12,987,417 | (1,210,000 | ) | - | 12,783,892 | 2,765,179 | 2,705,267 | 30,042,351 | ||||||||||||||||||||||||||
Cumulative
effect of reclassification of warrants as a derivative
under
|
||||||||||||||||||||||||||||||||||||
ASC815
(EITF 07-05)
|
(1,371,280 | ) | (1,965,945 | ) | (3,337,225 | ) | ||||||||||||||||||||||||||||||
BALANCE,
July 1, 2009, as adjusted
|
10,595,500 | 10,596 | 11,616,137 | (1,210,000 | ) | - | 10,817,947 | 2,765,179 | 2,705,267 | 26,705,126 | ||||||||||||||||||||||||||
Dividends
on redeemable convertible preferred stock
|
(149,126 | ) | (149,126 | ) | ||||||||||||||||||||||||||||||||
Accretion
of discount on redeemable preferred stock
|
(191,738 | ) | (191,738 | ) | ||||||||||||||||||||||||||||||||
Stock
based compensation
|
60,155 | 60,155 | ||||||||||||||||||||||||||||||||||
Issuance
of common stock for cash at $2.30
|
650,988 | 651 | 1,496,591 | 1,497,242 | ||||||||||||||||||||||||||||||||
Redeemable
convertible preferred stock converted to common stock
|
252,500 | 252 | 504,748 | 505,000 | ||||||||||||||||||||||||||||||||
Warrants
converted to common stock
|
51,052 | 51 | 355,775 | 355,826 | ||||||||||||||||||||||||||||||||
Net
income
|
(4,522,937 | ) | (4,522,937 | ) | ||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
(293,400 | ) | 293,400 | - | ||||||||||||||||||||||||||||||||
Unrealized
loss on marketable securities
|
(5,577 | ) | (5,577 | ) | ||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
(62,431 | ) | (62,431 | ) | ||||||||||||||||||||||||||||||||
BALANCE,
September 30, 2009 (unaudited)
|
11,550,040 | $ | 11,550 | $ | 14,033,406 | $ | (1,210,000 | ) | $ | - | $ | 5,660,746 | $ | 3,058,579 | $ | 2,637,259 | $ | 24,191,540 |
September
30,
|
||||||||
2009
|
2008
|
|||||||
|
(UNAUDITED)
|
(UNAUDITED)
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
(Loss) Income
|
$ | (4,522,937 | ) | $ | 1,458,839 | |||
Adjustments
to reconcile net income to net cash
|
||||||||
(used in) provided by operating activities:
|
||||||||
Depreciation
|
668,020 | 533,125 | ||||||
Bad
debt expense
|
100,123 | 2,771 | ||||||
Amortization
of deferred compensation expense
|
60,155 | - | ||||||
Change
in fair value of warrants
|
7,273,441 | 88,144 | ||||||
Changes
in operating assets and liabilities
|
||||||||
Accounts
receivable
|
(8,261,428 | ) | (4,797,624 | ) | ||||
Note
receivable
|
10,775 | |||||||
Inventories
|
(445,100 | ) | (433,383 | ) | ||||
Other
receivables
|
3,021,495 | 301,005 | ||||||
Prepayments
|
(641,911 | ) | 1,012,365 | |||||
Long
term deferred expense
|
369,282 | - | ||||||
Accounts
payable
|
4,462,894 | 854,631 | ||||||
Other
payables
|
18,317 | (40,636 | ) | |||||
Accrued
liabilities
|
166,128 | 191,718 | ||||||
Customer
deposits
|
374,566 | (27,286 | ) | |||||
Taxes
payable
|
(1,131,202 | ) | 579,742 | |||||
Net
cash provided by (used in) operating activities
|
1,522,618 | (276,589 | ) | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase
of property, plant and equipment
|
(101,183 | ) | (19,067 | ) | ||||
Net
cash used in investing activities
|
(101,183 | ) | (19,067 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from issuance of common stock
|
1,497,242 | - | ||||||
Proceeds
from short term loan
|
- | 7,354,278 | ||||||
Payments
of short term loan
|
(4,385,260 | ) | (3,821,544 | ) | ||||
Payment
to shareholder for rent
|
(51,435 | ) | (86,558 | ) | ||||
Preferred
dividends paid
|
(155,655 | ) | - | |||||
Restricted
cash
|
235,710 | 24,290 | ||||||
Net
cash (used in) provided by financing activities
|
(2,859,398 | ) | 3,470,466 | |||||
EFFECTS
OF EXCHANGE RATE CHANGE IN CASH
|
(8,861 | ) | (1,343 | ) | ||||
NET
(DECREASE) INCREASE IN CASH
|
(1,446,824 | ) | 3,173,467 | |||||
CASH,
beginning of year
|
3,634,805 | 1,910,495 | ||||||
CASH,
end of the period
|
$ | 2,187,981 | $ | 5,083,962 |
|
Ÿ
|
Persuasive
evidence of an arrangement exists (the Company considers its sales
contracts and technical service agreements to be pervasive evidence of an
arrangement);
|
|
Ÿ
|
Delivery
has occurred or services have been
rendered;
|
|
Ÿ
|
The
seller’s price to the buyer is fixed or determinable;
and
|
|
Ÿ
|
Collectability
of payment is reasonably assured.
|
|
Ÿ
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets.
|
|
Ÿ
|
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.
|
|
Ÿ
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value measurement.
|
Carrying
Value
at
September
30,
2009
|
Fair
Value Measurement at
September
30, 2009
|
|||||||||||||||
Level
1
|
Level
2
|
Level
3
|
||||||||||||||
Marketable
securities
|
$ | 66,178 | $ | 66,178 | $ | - | $ | - | ||||||||
Derivative
warrants liability
|
$ | 10,254,840 | $ | - | $ | - | $ | 10,254,840 |
Useful
Life
|
|
Transportation
equipment
|
10
years
|
Plant
and machinery
|
10
years
|
Office
equipment
|
5
years
|
September
30,
2009
|
June 30,
2009
|
|||||||
(Unaudited)
|
|
|||||||
Accounts
receivable, current
|
$ | 18,084,988 | $ | 11,936,388 | ||||
Less: allowance
for doubtful accounts, current
|
(148,206 | ) | (120,986 | ) | ||||
Net
accounts receivable, current
|
17,936,782 | 11,815,402 | ||||||
Accounts
receivable, non-current
|
6,550,359 | 4,461,269 | ||||||
Less: allowance
for doubtful accounts, non-current
|
(400,750)
|
(328,563 | ) | |||||
Net
accounts receivable, non-current
|
6,149,609 | 4,132,706 | ||||||
|
|
|||||||
Total
accounts receivable, net
|
$ | 24,086,391 | $ | 15,948,108 |
September 30,
|
June 30,
|
|||||||
2009
(Unaudited)
|
2009
|
|||||||
Transportation
equipment
|
$ | 20,355,466 | $ | 20,375,873 | ||||
Plant
and machinery
|
9,681,024 | 6,246,380 | ||||||
Office
equipment
|
94,072 | 95,556 | ||||||
Construction-in-progress
|
6,669 | 3,369,500 | ||||||
Total
|
30,137,231 | 30,087,309 | ||||||
Less:
accumulated depreciation
|
(8,652,314 | ) | (7,997,592 | ) | ||||
Plant
and equipment, net
|
$ | 21,484,917 | $ | 22,089,717 |
September 30,
2009
|
June 30,
2009
|
|||||||
(Unaudited)
|
|
|||||||
Prepayments
for inventories
|
$ | 3,252,117 | $ | 2,431,401 | ||||
Short
term prepayments-rent
|
1,638,002 | 1,823,925 | ||||||
Total
prepayments
|
$ | 4,890,119 | $ | 4,255,326 |
Years ending September 30,
|
Amount
|
|||
2010
|
$ | 1,638,002 | ||
2011
|
1,418,626 | |||
2012
|
1,418,626 | |||
2013
|
1,068,159 | |||
2014
|
511,876 | |||
Thereafter
|
- |
September
30,
|
June 30,
2009
|
|||||||
2009
(Unaudited)
|
|
|||||||
Loan
from Beijing International Trust Co, Ltd. interest rate of 15% per annum,
due July 15, 2009, guaranteed by Rayland Credit Guarantee Co. Ltd., paid
off in July 2009
|
$ | - | $ | 4,395,000 | ||||
Loan
from various employees, effective interest rate of 20% per annum, due upon
demand, unsecured.
|
117,000 | 117,200 | ||||||
Total
short term loans
|
$ | 117,000 | $ | 4,512,200 |
September 30,
2009
|
July 1,
2009
|
|||||||
(Unaudited)
|
|
|||||||
Annual
dividend yield
|
- | - | ||||||
Expected
life (years)
|
3.75 | 4.00 | ||||||
Risk-free
interest rate
|
1.75 | % | 2.07 | % | ||||
Expected
volatility
|
75 | % | 75 | % |
September 30,
|
June 30,
|
|||||||
2009
(Unaudited)
|
2009
|
|||||||
Han
Xianfu, shareholder
|
$ | 450,550 | $ | 450,550 | ||||
He
Weili, shareholder
|
304,839
|
356,396 | ||||||
Total
other payables – shareholders
|
$ | 755,389 | $ | 806,946 |
September 30,
|
September 30,
|
|||||||
2009
(Unaudited)
|
2008
(Unaudited)
|
|||||||
U.S.
statutory rates
|
34 | % | 34 | % | ||||
Foreign
income not recognized in the U.S.
|
(34 | )% | (34 | )% | ||||
China
income taxes
|
25 | % | 25 | % | ||||
China
income tax exemption
|
(10 | )% | - | |||||
Other(a)
|
(29 | )% | 3 | % | ||||
Effective
income tax rates
|
(14 | )% | 28 | % |
September 30,
|
June 30,
|
|||||||
2009
(Unaudited)
|
2009
|
|||||||
Income
taxes payable
|
$ | 1,888,411 | $ | 3,039,905 | ||||
Other
taxes
|
22,788 | 8,274 | ||||||
Total
taxes payable
|
$ | 1,911,199 | $ | 3,048,179 |
As of September 30,
|
As of June 30,
|
|||||||
2009
(Unaudited)
|
2009
|
|||||||
Numbers
of Redeemable Convertible Preferred shares outstanding in the beginning of
the fiscal year
|
851,125 | 875,000 | ||||||
Redeemable
Convertible Preferred shares converted to Common share during the fiscal
year
|
(63,125 | ) | (23,875 | ) | ||||
Current
Redeemable Convertible Preferred shares outstanding
|
788,000 | 851,125 | ||||||
Per
share conversion price from Redeemable Convertible Preferred shares to
Common share
|
$ | 8 | $ | 8 | ||||
Current
Redeemable Convertible Preferred outstanding before
discount
|
$ | 6,304,000 | $ | 6,809,000 | ||||
Discount
on Redeemable Convertible Preferred shares outstanding
|
$ | (375,843 | ) | $ | (567,581 | ) | ||
Total
Current Redeemable Convertible Preferred stocks net of
discount
|
$ | 5,928,157 | $ | 6,241,419 |
Outstanding Common Stocks Underlying Warrants
|
|||||
Exercise Price |
Number
|
Average
Remaining
Contractual Life
|
|||
US$2.40
|
1,670,000 |
3.75
years
|
|||
US$2.40
|
227,500 |
3.75 years
|
|||
Total
|
1,897,500 |
Number of Common
stock underlying
Warrants
|
||||
Outstanding
as of June 30, 2008
|
1,995,000 | |||
Granted
|
- | |||
Forfeited
|
- | |||
Exercised
|
- | |||
Outstanding
as of June 30, 2009
|
1,995,000 | |||
Granted
|
- | |||
Forfeited
|
- | |||
Exercised
|
(97,500 | ) | ||
Outstanding
as of September 30, 2009 (Unaudited)
|
1,897,500 |
Expected
|
Expected
|
Dividend
|
Risk Free
|
Grant Date
|
||||||||||||||||
Term
|
Volatility
|
Yield
|
Interest Rate
|
Fair Value
|
||||||||||||||||
Chief
Financial Officer
|
6.25 | 75 | % | 0 | % | 1.16 | % | $ | 3.00 | |||||||||||
Director
|
5.31 | 75 | % | 0 | % | 1.41 | % | $ | 2.90 |
Number of
options
|
||||
Outstanding
as of June 30, 2008
|
- | |||
Granted
|
250,000 | |||
Forfeited
|
- | |||
Exercised
|
- | |||
Outstanding
as of June 30, 2009
|
- | |||
Granted
|
250,000 | |||
Forfeited
|
- | |||
Exercised
|
- | |||
Outstanding
as of September 30, 2009 (Unaudited)
|
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 | 9.01 | $ | 2.90 | 37,500 | $ | - | |||||||||||||
3.00
|
50,000 | 9.18 | - | - | - | ||||||||||||||||
3.50
|
50,000 | 9.18 | - | - | - | ||||||||||||||||
4.00
|
50,000 | 9.18 | - | - | - | ||||||||||||||||
4.50
|
50,000 | 9.18 | - | - | - | ||||||||||||||||
$
|
3.58 | 250,000 | $ | 2.90 | 37,500 | $ | - |
Xin Ao
|
CHINA-ACMH
|
BVI-ACM
|
Total
|
|||||||||||||
Balance,
June 30, 2008
|
$ | 1,210,000 | $ | - | $ | - | $ | 1,210,000 | ||||||||
Less:
contribution received
|
- | - | - | - | ||||||||||||
Balance,
June 30, 2009
|
$ | 1,210,000 | $ | - | $ | - | $ | 1,210,000 | ||||||||
Less:
contribution received
|
- | - | - | - | ||||||||||||
Balance,
September 30, 2009, Unaudited
|
$ | 1,210,000 | - | $ | - | $ | 1,210,000 |
Three months ended
|
||||||||
September, 30
|
||||||||
2009
(Unaudited)
|
2008
(Unaudited)
|
|||||||
Basic (loss)
earning per share
|
||||||||
Net
(loss) income available to common shareholders
|
$ | (4,863,801 | ) | $ | 1,149,743 | |||
Weighted
average shares outstanding-Basic
|
10,985,405 | 10,525,000 | ||||||
(Loss)
Earnings per share-Basic
|
$ | (0.44 | ) | $ | 0.11 | |||
Diluted
(loss) earning per share
|
||||||||
Net
(loss) income available to common shareholders
|
$ | (4,863,801 | ) | $ | 1,149,743 | |||
Add:
Dividends on preferred stock
|
- | 158,855 | ||||||
Add:
Accretion on preferred stock
|
- | 150,241 | ||||||
Net
(loss) income for diluted EPS
|
$ | (4,863,801 | ) | $ | 1,458,839 | |||
Weighted
average shares outstanding-Basic
|
10,985,405 | 10,525,000 | ||||||
Warrants
|
- | 96,413 | ||||||
Preferred
stock
|
- | 3,500,000 | ||||||
Weighted
shares outstanding-Diluted
|
10,985,405 | 14,121,413 | ||||||
(Loss)
Earning per share-Diluted
|
$ | (0.44 | ) | $ | 0.10 |
Years ending June 30,
|
Amount
|
|||
Nine months remaining in 2010
|
$ | 1,742,120 | ||
2011
|
2,149,877 | |||
2012
|
2,149,877 | |||
2013
|
2,149,877 | |||
2014
|
1,635,564 | |||
Thereafter,
|
- |
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
|
Three
Months
Ended
|
||||||||||||||||
September 30
|
June 30
|
|||||||||||||||
2009
(Unaudited)
|
2008
(Unaudited)
|
Differences
|
2009
|
|||||||||||||
Net
Income (Loss) -GAAP
|
$ | (4,522,937 | ) | $ | 1,458,839 | $ | (5,981,776 | ) | $ | 12,068,489 | ||||||
Subtract:
|
||||||||||||||||
Dividends
and accretion on redeemable convertible preferred
stock
|
$ | 340,864 | $ | 309,096 | $ | 31,768 | 1,229,473 | |||||||||
Net
Income (loss) available to Common shareholders -GAAP
|
$ | (4,863,801 | ) | $ | 1,149,743 | $ | (6,013,544 | ) | $ | 10,839,016 | ||||||
Add
Back:
|
||||||||||||||||
Change
in fair value of warrant
|
$ | 7,273,441 | (a) | $ | - | $ | 7,273,441 | $ | - | |||||||
Adjusted
Net Income available to Common shareholders -non-GAAP
|
$ | 2,409,640 | $ | 1,149,743 | $ | 1,259,897 | $ | 10,839,016 | ||||||||
Basic
earning (loss) per share - GAAP
|
$ | (0.44 | ) | $ | 0.11 | $ | (0.55 | ) | $ | 1.03 | ||||||
Add
back:
|
||||||||||||||||
Change
in fair value of warrant
|
$ | 0.66 | $ | - | $ | 0.66 | $ | - | ||||||||
Adjusted
basic earning per share non-GAAP
|
$ | 0.22 | $ | 0.11 | $ | 0.11 | $ | 1.03 | ||||||||
Diluted
earning (loss) per share-GAAP
|
$ | (0.44 | ) | $ | 0.10 | $ | (0.54 | ) | $ | 0.86 | ||||||
Add
back:
|
||||||||||||||||
Change
in fair value of warrant
|
$ | 0.48 | $ | - | $ | 0.48 | $ | - | ||||||||
Change
in diluted earnings
|
$ | 0.14 | $ | - | $ | 0.14 | $ | - | ||||||||
Adjusted
diluted earning per share non-GAAP
|
$ | 0.18 | $ | 0.10 | $ | 0.08 | $ | 0.86 | ||||||||
Weighted
average number of shares - GAAP
|
||||||||||||||||
Basic
|
10,985,405 | 10,525,000 | - | 10,526,719 | ||||||||||||
Diluted
|
10,985,405 | 14,121,413 | - | 14,032,479 | ||||||||||||
Weighted
average number of shares - non GAAP
|
||||||||||||||||
Basic
|
10,985,405 | 10,525,000 | - | 10,526,719 | ||||||||||||
Diluted
|
15,061,158 | 14,121,413 | - | 14,032,479 |
Three Months Ended
September 30,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Total
revenue
|
$ | 19,481,136 | $ | 5,136,746 | ||||
Total
cost of revenue
|
16,194,100 | 2,448,332 | ||||||
Gross
profit
|
3,287,036 | 2,688,414 | ||||||
Selling,
general and administrative expenses
|
(895,031 | ) | (657,109 | ) | ||||
Other
(expense) income, net
|
(6,378,128 | ) | 2,361 | |||||
(Loss)
Income before provision for income taxes
|
(3,986,123 | ) | 2,033,666 | |||||
Income
taxes expense
|
(536,814 | ) | (574,827 | ) | ||||
Net
(Loss) income
|
(4,522,937 | ) | 1,458,839 | |||||
Dividends
and accretion on redeemable preferred
|
340,864 | 309,096 | ||||||
Net
(Loss) income available to Common shareholders
|
$ | (4,863,801 | ) | $ | 1,149,743 |
Three Months Ended
September 30,
|
||||||||
|
2009
|
2008
|
||||||
|
(Unaudited)
|
(Unaudited)
|
||||||
Total revenue
|
100.0 | % | 100.0 | % | ||||
Total
cost of revenue
|
83.1 | % | 47.7 | % | ||||
Gross profit
|
16.9 | % | 52.3 | % | ||||
Selling,
general and administrative expenses
|
(4.6 | )% | (12.8 | )% | ||||
Other
expense, net
|
(32.7 | )% | 0.0 | % | ||||
(Loss) Income before provision
for income
taxes
|
(20.4 | )% | 39.5 | % | ||||
Income
taxes expense
|
(2.8 | )% | (11.2 | )% | ||||
Net (loss) income
|
(23.2 | )% | 28.3 | % | ||||
Dividends
and accretion on redeemable preferred
|
1.7 | % | 6.0 | % | ||||
Net (loss) income available to
Common shareholders
|
(24.9 | )% | 22.3 | % |
Three Months Ended
|
||||||||
September 30,
|
||||||||
(Unaudited)
|
(Unaudited)
|
|||||||
2009
|
2008
|
|||||||
Net
cash provided by (used in) operating activities
|
$ | 1,522,618 | $ | (276,589 | ) | |||
Net
cash used in investing activities
|
(101,183 | ) | (19,067 | ) | ||||
Net
cash (used in) provided by financing activities
|
(2,859,398 | ) | 3,470,466 | |||||
Effect
of foreign currency translation on cash and cash
equivalents
|
(8,861 | ) | (1,343 | ) | ||||
Net
(decrease) increase in cash and cash equivalent
|
$ | (1,446,824 | ) | $ | 3,173,467 |
|
Ÿ
|
Persuasive
evidence of an arrangement exists (the Company considers its sales
contracts and technical service agreements to be pervasive evidence of an
arrangement);
|
|
Ÿ
|
Delivery
has occurred or services have been
rendered;
|
|
Ÿ
|
The
seller’s price to the buyer is fixed or determinable;
and
|
|
Ÿ
|
Collectability
of payment is reasonably
assured.
|
|
Ÿ
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets.
|
|
Ÿ
|
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.
|
|
Ÿ
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value measurement.
|
September 30, 2009
|
July 1, 2009
|
|||||||
(Unaudited)
|
||||||||
Annual
dividend yield
|
||||||||
Expected
life (years)
|
3.75 | 4.00 | ||||||
Risk-free
interest rate
|
1.75 | % | 2.07 | % | ||||
Expected
volatility
|
75 | % | 75 | % |
|
Carrying Value
at September
30, 2009
|
Fair Value Measurement at
September 30, 2009
|
||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Marketable
securities
|
$ | 66,178 | $ | 66,178 | $ | - | $ | - | ||||||||
Derivative
liability - warrants
|
$ | 10,254,840 | $ | - | $ | - | $ | 10,254,840 |
Exhibit No.
|
Description
|
|
31.1
|
Certifications
of Principal Executive Officer filed pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certifications
of Principal Financial Officer filed pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certifications
of Principal Executive Officer furnished pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|
32.2
|
Certifications
of Principal Financial Officer furnished pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
Date: November 16, 2009
|
CHINA ADVANCED CONSTRUCTION
MATERIALS GROUP, INC.
|
|
By:
|
/s/
Xianfu Han
|
|
Xianfu
Han, Chief Executive Officer
|
||
(Principal
Executive Officer)
|
||
By:
|
/s/ Chin
Hsiao
|
|
Chin
Hsiao, Chief Financial Officer
|
||
(Principal
Financial Officer and Principal
Accounting
Officer)
|