x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
FOR
THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2008
|
|
OR
|
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
NEVADA
|
98-0514768
|
|
(State
or other jurisdiction of
|
(IRS
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
Large accelerated filer ¨
|
|
Accelerated filer ¨
|
Non-accelerated filer ¨
|
Smaller reporting company x
|
|
(do not check if a smaller
|
||
reporting company)
|
1
|
|||
Item 1.
|
Financial
Statements
|
1
|
|
13.
DEFFERED TAX LIABILITY
|
13
|
||
Deferred
tax liability represented differences between the tax bases and
book bases
of property and equipment and intangible assets arising from the
acquisition of SanDeKe.
|
13
|
||
Item 2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
18
|
|
Item 3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
26
|
|
Item 4T.
|
Controls
and Procedures
|
26
|
|
Item 1.
|
Legal
Proceedings
|
27
|
|
Item 1A.
|
Risk
Factors
|
27
|
|
Item 2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
27
|
|
Item 3.
|
Defaults
Upon Senior Securities
|
27
|
|
Item 4.
|
Submission
of Matters to a Vote of Security Holders
|
27
|
|
Item 5.
|
Other
Information
|
27
|
|
Exhibits
|
27
|
||
SIGNATURES
|
28
|
AS OF SEPTEMBER 30, 2008
|
AS OF DECEMBER 31, 2007
|
||||||
(Unaudited)
|
|||||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
& cash equivalents
|
$
|
1,702,938
|
$
|
393,147
|
|||
Restricted
cash
|
678,642
|
537,098
|
|||||
Accounts
receivable, net
|
11,797,010
|
4,762,822
|
|||||
Retentions
receivable
|
271,173
|
191,319
|
|||||
Prepaid
expenses
|
8,316
|
-
|
|||||
Advances
to suppliers
|
154,290
|
158,750
|
|||||
Other
receivables
|
3,351,498
|
766,231
|
|||||
Inventories
|
8,454,000
|
7,928,408
|
|||||
Due
from related party
|
251,547
|
118,560
|
|||||
Notes
receivable
|
203,696
|
-
|
|||||
Total
current assets
|
26,873,110
|
14,856,335
|
|||||
NON-CURRENT
ASSETS
|
|||||||
Accounts
receivable, net
|
-
|
949,998
|
|||||
Retentions
receivable
|
-
|
169,309
|
|||||
Intangible
assets, net
|
1,176,351
|
534,208
|
|||||
Property
and equipment, net
|
2,349,147
|
2,040,809
|
|||||
Construction
in progress
|
85,036
|
-
|
|||||
Total
noncurrent assets
|
3,610,534
|
3,694,324
|
|||||
|
|
||||||
TOTAL
ASSETS
|
$
|
30,483,644
|
$
|
18,550,659
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
4,635,664
|
$
|
3,128,585
|
|||
Unearned
revenue
|
2,282,353
|
3,125,406
|
|||||
Taxes
payable
|
1,423,528
|
503,010
|
|||||
Accrued
liabilities and other payables
|
1,398,402
|
807,700
|
|||||
Due
to related party
|
-
|
445,990
|
|||||
Due
to minority shareholder
|
5,274
|
-
|
|||||
Loans
payable
|
3,548,746
|
4,619,856
|
|||||
Total
current liabilities
|
13,293,967
|
12,630,547
|
|||||
DEFERRED
TAX LIABILITY
|
39,112
|
-
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
MINORITY
INTEREST
|
-
|
-
|
|||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock, $0.001 par value; 75,000,000 shares
authorized, 24,179,900 and 18,500,000 shares
issued and outstanding at September 30, 2008
and December 31, 2007, respectively
|
24,180
|
18,500
|
|||||
Paid
in capital
|
8,219,898
|
3,102,132
|
|||||
Statutory
reserve
|
1,064,768
|
506,532
|
|||||
Accumulated
other comprehensive income
|
1,052,529
|
473,859
|
|||||
Retained
earnings
|
6,789,190
|
1,819,089
|
|||||
Total
stockholders' equity
|
17,150,565
|
5,920,112
|
|||||
|
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
30,483,644
|
$
|
18,550,659
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30,
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Net
sales
|
$
|
29,345,571
|
$
|
5,473,573
|
$
|
20,708,288
|
$
|
3,015,606
|
|||||
Cost
of goods sold
|
19,502,070
|
3,679,507
|
13,273,914
|
2,080,718
|
|||||||||
Gross
profit
|
9,843,501
|
1,794,066
|
7,434,374
|
934,888
|
|||||||||
Operating
expenses
|
|||||||||||||
Selling
expenses
|
1,664,882
|
805,099
|
1,056,854
|
320,206
|
|||||||||
General
and administrative expenses
|
1,470,577
|
528,215
|
1,024,107
|
229,373
|
|||||||||
Total
operating expenses
|
3,135,459
|
1,333,314
|
2,080,961
|
549,579
|
|||||||||
Income
from operations
|
6,708,042
|
460,752
|
5,353,413
|
385,309
|
|||||||||
Non-operating
income (expenses)
|
|||||||||||||
Interest
income
|
318,070
|
142,583
|
57,387
|
-
|
|||||||||
Interest
expense
|
(257,116
|
)
|
(170,985
|
)
|
(94,076
|
)
|
(104,857
|
)
|
|||||
Investment
expense
|
(1,628
|
)
|
-
|
(1,628
|
)
|
-
|
|||||||
Non-operating
income
|
9,744
|
22,110
|
9,744
|
22,110
|
|||||||||
Non-operating
expense
|
(2,990
|
)
|
(6,285
|
)
|
(11,280
|
)
|
(18,285
|
)
|
|||||
Exchange
loss
|
(9,058
|
)
|
(11,855
|
)
|
(9,058
|
)
|
(11,855
|
)
|
|||||
Subsidy
income
|
16,141
|
52,193
|
7,000
|
363
|
|||||||||
Total
non-operating income (expenses)
|
73,163
|
27,761
|
(41,911
|
)
|
(112,524
|
)
|
|||||||
Income
before income tax
|
6,781,205
|
488,513
|
5,311,502
|
272,785
|
|||||||||
Income
tax expense
|
1,246,935
|
105,256
|
980,907
|
52,770
|
|||||||||
Income
after income tax
|
5,534,270
|
383,257
|
4,330,595
|
220,015
|
|||||||||
Less:
minority interest
|
5,934
|
(1,859
|
)
|
5,934
|
(13
|
)
|
|||||||
|
|
|
|
||||||||||
Net
income
|
5,528,336
|
385,116
|
4,324,661
|
220,028
|
|||||||||
Other
comprehensive item
|
|||||||||||||
Foreign
currency translation
|
578,670
|
147,335
|
167,774
|
70,081
|
|||||||||
Comprehensive
Income
|
$
|
6,107,006
|
$
|
532,451
|
$
|
4,492,435
|
$
|
290,109
|
|||||
Basic
weighted average shares outstanding
|
21,503,588
|
18,500,000
|
24,055,878
|
18,500,000
|
|||||||||
Diluted
weighted average shares outstanding
|
21,503,647
|
18,500,000
|
24,056,054
|
18,500,000
|
|||||||||
Basic
earnings per share
|
$
|
0.26
|
$
|
0.02
|
$
|
0.18
|
$
|
0.01
|
|||||
Diluted
earnings per share
|
$
|
0.26
|
$
|
0.02
|
$
|
0.18
|
$
|
0.01
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30,
|
|||||||
2008
|
2007
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
5,528,336
|
$
|
385,116
|
|||
Adjustments
to reconcile net income to net cash
|
|||||||
provided
by operating activities:
|
|||||||
Depreciation
and amortization
|
173,821
|
90,888
|
|||||
Unearned
interest on accounts receivable
|
(71,804
|
)
|
(91,645
|
)
|
|||
Stock
option compensation expense
|
1,270
|
-
|
|||||
Minority
interest
|
5,934
|
(1,859
|
)
|
||||
(Increase)
decrease in current assets:
|
|||||||
Accounts
receivable
|
(4,995,840
|
)
|
2,234,468
|
||||
Retentions
receivable
|
107,279
|
376,944
|
|||||
Advances
to suppliers
|
320,260
|
(1,186,901
|
)
|
||||
Other
receivables
|
(2,346,526
|
)
|
(94,544
|
)
|
|||
Inventory
|
118,223
|
(3,696,182
|
)
|
||||
Other
assets
|
-
|
(1,433,510
|
)
|
||||
Increase
(decrease) in current liabilities:
|
|||||||
Accounts
payable
|
928,337
|
648,667
|
|||||
Unearned
revenue
|
(1,581,803
|
)
|
1,938,100
|
||||
Taxes
payable
|
864,934
|
(518,038
|
)
|
||||
Accrued
liabilities and other payables
|
(266,072
|
)
|
267,750
|
||||
Net
cash used in operating activities
|
(1,213,651
|
)
|
(1,080,746
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Restricted
cash
|
(101,542
|
)
|
(71,483
|
)
|
|||
Acquisition
of property & equipment
|
(287,398
|
)
|
(184,535
|
)
|
|||
Construction
in progress
|
(83,027
|
)
|
(401,961
|
)
|
|||
Net
cash used in investing activities
|
(471,967
|
)
|
(657,979
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Due
to minority shareholders
|
(660
|
)
|
-
|
||||
Due
from / (to) shareholder
|
(587,644
|
)
|
(201,173
|
)
|
|||
Notes
receivable
|
(201,118
|
)
|
(6,524
|
)
|
|||
Short
term loans
|
(1,361,113
|
)
|
2,314,795
|
||||
Capital
contribution, shares issued
|
5,100,000
|
-
|
|||||
Net
cash provided by financing activities
|
2,949,465
|
2,107,098
|
|||||
EFFECT
OF EXCHANGE RATE CHANGE ON CASH & CASH EQUIVALENTS
|
(9,482
|
)
|
16,811
|
||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
1,254,365
|
385,184
|
|||||
CASH
& CASH EQUIVALENTS, BEGINNING OF PERIOD
|
448,573
|
202,295
|
|||||
CASH
& CASH EQUIVALENTS, END OF PERIOD
|
$
|
1,702,938
|
$
|
587,479
|
|||
Supplemental
Cash flow data:
|
|||||||
Income
tax paid
|
$
|
426,809
|
$
|
95,082
|
|||
Interest
paid
|
$
|
201,269
|
$
|
180,265
|
Building
|
20 years
|
|||
Vehicle
|
5 years
|
|||
Office
Equipment
|
5 years
|
|||
Production
Equipment
|
5-10 years
|
|
For the Nine
Months Ended September 30
(Unaudited)
|
For the Three Months
Ended September 30
(Unaudited)
|
|||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Net
income
|
$
|
5,528,336
|
$
|
385,116
|
$
|
4,324,661
|
$
|
220,028
|
|||||
|
|||||||||||||
Weighted
average shares outstanding - basic
|
21,503,588
|
18,500,000
|
24,055,878
|
18,500,000
|
|||||||||
Effect
of dilutive securities:
|
|||||||||||||
Unexercised
warrants and options
|
59
|
—
|
176
|
—
|
|||||||||
Weighted
average shares outstanding - diluted
|
21,503,647
|
18,500,000
|
24,056,054
|
18,500,000
|
|||||||||
|
|||||||||||||
Earnings
per share - basic
|
$
|
0.26
|
$
|
0.02
|
0.18
|
0.01
|
|||||||
Earnings
per share - diluted
|
$
|
0.26
|
$
|
0.02
|
0.18
|
0.01
|
· |
Acquisition
costs will be generally expensed as
incurred;
|
· |
Non-controlling
interests (formerly known as “minority interests” - see SFAS 160
discussion above) will be valued at fair value at the acquisition
date;
|
· |
Acquired
contingent liabilities will be recorded at fair value at the acquisition
date and subsequently measured at either the higher of such amount
or the
amount determined under existing guidance for non-acquired
contingencies;
|
· |
In-process
research and development will be recorded at fair value as an
indefinite-lived intangible asset at the acquisition
date;
|
· |
Restructuring
costs associated with a business combination will be generally
expensed
subsequent to the acquisition date;
and
|
· |
Changes
in deferred tax asset valuation allowances and income tax uncertainties
after the acquisition date generally will affect income tax
expense.
|
|
September
30,
2008
|
December
31,
2007
|
|||||
Raw
materials
|
$
|
6,774,332
|
$
|
3,865,575
|
|||
Work
in process
|
543,019
|
48,627
|
|||||
Finished
Goods
|
1,136,649
|
4,014,206
|
|||||
Total
|
$
|
8,454,000
|
$
|
7,928,408
|
|
September 30,
2008
|
December 31,
2007
|
|||||
Building
|
$
|
1,738,219
|
$
|
1,624,651
|
|||
Production
equipment
|
420,789
|
298,242
|
|||||
Office
equipment
|
223,078
|
156,368
|
|||||
Vehicles
|
274,940
|
134,724
|
|||||
|
2,657,026
|
2,213,985
|
|||||
Less:
Accumulated depreciation
|
(307,879
|
)
|
(173,176
|
)
|
|||
|
$
|
2,349,147
|
$
|
2,040,809
|
|
September 30,
2008
|
December 31,
2007
|
|||||
Land
use right
|
$
|
520,634
|
$
|
486,618
|
|||
Know-how
technology
|
267,457
|
-
|
|||||
Customer
list
|
192,119
|
-
|
|||||
Covenant
not to compete
|
104,512
|
-
|
|||||
Software
|
184,086
|
140,476
|
|||||
|
1,268,808
|
627,094
|
|||||
Less:
accumulated amortization
|
(92,457
|
)
|
(92,886
|
)
|
|||
|
$
|
1,176,351
|
$
|
534,208
|
|
September 30,
2008
|
December 31,
2007
|
|||||
Income
tax payable
|
$
|
934,558
|
$
|
74,981
|
|||
Value
added tax payable
|
502,026
|
421,009
|
|||||
Other
taxes payable (receivable)
|
(13,056
|
)
|
7,020
|
||||
|
$
|
1,423,528
|
$
|
503,010
|
Balance at
September 30,
2008
|
Balance at
December 31,
2007
|
||||||
Short
term loan with a commercial bank in the PRC for 6,000,000 RMB,
or
$822,526. This loan was entered into on Apr 28, 2007 and is due
on Apr 12,
2008. This loan bears interest at 7.029% per annum. This loan was
renewed
on Apr 12, 2008 with new maturity date on June 13, 2009.
|
$
|
880,023
|
$
|
822,526
|
|||
Short
term loan with a foreign commercial bank with branch in the PRC
for
10,200,000 RMB, or $1,398,295. This loan was entered into on Jun
25, 2007
and is due on Jun 24, 2008. This loan born interest at 5.265% per
annum.
This loan was repaid in June, 2008.
|
—
|
1,302,333
|
|||||
The
Company entered into a series of short term loans during 2006 and
2007
with a third party company in the PRC for total of 10, 300,000
RMB or
$1,412,003. Some of the loans will mature on various dates in year
2008
and some of the loans are payable on demand. These loans bear variable
interest at 8.591% per annum for 2008 and 6.903% per annum for
2007.
|
1,129,363
|
1,412,003
|
|||||
The
Company entered into a series of short term loans during 2006 with
another
third party company in the PRC for total of 2,850,000 RMB, or $390,700.
These loans are due on various dates in year 2008. These loans
bear
variable interest at 8.591% per annum for 2008 and 6.903% per annum
for
2007.
|
358,661
|
390,701
|
|||||
The
Company entered into a short term loan with another third party
company in
the PRC for 5,050,000 RMB or $625,759. This loan was entered into
on Aug
31, 2005 and was due on Aug 31, 2006. This loan bears no interest.
Imputed
interest on the loan was immaterial. This loan became payable on
demand
after Aug 31, 2006.
|
740,686
|
692,293
|
|||||
The
Company entered into a one year loan on July 1, 2008 with another
third
party company in the PRC for total of 3,000,000 RMB, or $440,000.
This
loan is due on June 30, 2009 with interest rate of 8.591% per
annum.
|
440,013
|
—
|
|||||
$
|
3,548,746
|
$
|
4,619,856
|
Year
|
Tax Rate
|
|||
2007
|
15
|
%
|
||
2008
|
18
|
%
|
||
2009
|
20
|
%
|
||
2010
|
22
|
%
|
||
2011
|
24
|
%
|
||
2012
|
25
|
%
|
Year
Ending September 30,
|
Amount
|
|||
2009
|
$
|
46,000
|
||
2010
|
21,000
|
|||
Total
|
$
|
67,000
|
Cash
|
$
|
59,245
|
||
Accounts
receivable
|
489,527
|
|||
Advance
to suppliers
|
329,951
|
|||
Other
receivables
|
128,646
|
|||
Inventory
|
92,370
|
|||
Property
and equipment
|
73,324
|
|||
Intangible
assets
|
563,567
|
|||
Accounts
payable
|
(332,276
|
)
|
||
Advance
from customers
|
(557,216
|
)
|
||
Deferred
tax liability
|
(39,076
|
)
|
||
Other
current liabilities
|
(66,546
|
)
|
||
Purchase
price
|
$
|
741,516
|
For the nine months ended
September 30, 2008
|
SmartHeat
|
Taiyu
|
SanDeKe
|
Pro forma
Adjustments
|
Pro forma
Consolidated
|
|||||||||||
Net
revenue
|
$
|
-
|
28,958,383
|
2,541,234
|
-
|
31,499,617
|
||||||||||
Cost
of revenue
|
-
|
(19,252,126
|
)
|
(2,012,066
|
)
|
-
|
(21,264,191
|
)
|
||||||||
Gross
profit
|
-
|
9,706,257
|
529,168
|
-
|
10,235,425
|
|||||||||||
Selling
expense
|
-
|
(1,664,882
|
)
|
-
|
-
|
(1,664,882
|
)
|
|||||||||
General
& administrative expense
|
(107,195
|
)
|
(1,297,666
|
)
|
(384,526
|
)
|
(87,898
|
)
|
(1,877,286
|
)
|
||||||
Total
operating expenses
|
(107,195
|
)
|
(2,962,549
|
)
|
(384,526
|
)
|
(87,898
|
)
|
(3,542,168
|
)
|
||||||
Income
(loss) from operations
|
(107,195
|
)
|
6,743,708
|
144,642
|
(87,898
|
)
|
6,693,257
|
|||||||||
Non-operating
income (expenses), net
|
-
|
75,806
|
(870
|
)
|
-
|
74,936
|
||||||||||
Income
(loss) before income tax
|
(107,195
|
)
|
6,819,514
|
143,773
|
(87,898
|
)
|
6,768,193
|
|||||||||
Income
tax
|
-
|
(1,246,935
|
)
|
-
|
-
|
(1,246,935
|
)
|
|||||||||
Minority
interest
|
-
|
5,934
|
-
|
-
|
5,934
|
|||||||||||
Net
income (loss)
|
$
|
(107,195
|
)
|
5,566,645
|
143,773
|
(87,898
|
)
|
5,515,324
|
a) |
Pro
forma adjustment is to record additional amortization expense of
$86,440
and depreciation expense of $1,458 for the increase in basis of
the
intangible assets and slight decrease in basis of the fixed assets
as a
result of the purchase.
|
For the nine months ended
September 30, 2007
|
SmartHeat
|
Taiyu
|
SanDeKe
|
Pro forma
Adjustments
|
Pro forma
Consolidated
|
|||||||||||
Net
revenue
|
$
|
-
|
5,473,573
|
1,750,129
|
-
|
7,223,702
|
||||||||||
Cost
of revenue
|
-
|
(3,679,507
|
)
|
(1,504,957
|
)
|
-
|
(5,184,465
|
)
|
||||||||
Gross
profit
|
-
|
1,794,065
|
245,171
|
-
|
2,039,237
|
|||||||||||
Selling
expense
|
-
|
(805,099
|
)
|
-
|
-
|
(805,099
|
)
|
|||||||||
General
& administrative expense
|
–
|
(528,215
|
)
|
(168,431
|
)
|
(80,770
|
)
|
(777,416
|
)
|
|||||||
Total
operating expenses
|
-
|
(1,333,314
|
)
|
(168,431
|
)
|
(80,770
|
)
|
(1,582,515
|
)
|
|||||||
Income
from operations
|
-
|
460,752
|
76,740
|
(80,770
|
)
|
456,722
|
||||||||||
Non-operating
income, net
|
-
|
27,760
|
451
|
-
|
28,211
|
|||||||||||
Income
before income tax
|
-
|
488,512
|
77,191
|
(80,770
|
)
|
484,932
|
||||||||||
Income
tax
|
-
|
(105,256
|
)
|
-
|
-
|
(105,256
|
)
|
|||||||||
Minority
interest
|
-
|
(1,859
|
)
|
-
|
-
|
(1,859
|
)
|
|||||||||
Net
income
|
$
|
-
|
385,115
|
77,191
|
(80,770
|
)
|
381,536
|
a) |
Pro
forma adjustment is to record additional amortization expense of
$78,759
and depreciation expense of $2,011 for the increase in basis of
the
intangible assets and slight decrease in basis of the fixed assets
as a
result of the purchase.
|
·
|
Immediately
following the closing of the Share Exchange, the Company transferred
all
of its pre-closing assets and liabilities (other than the obligation
to
pay a $10,000 fee to the Company's audit firm) to a wholly owned
subsidiary, PGR Holdings, Inc., a Nevada corporation ("SplitCo"),
under
the terms of an Agreement of Conveyance, Transfer and Assignment
of Assets
and Assumption of Obligations dated April 14, 2008. The Company
also sold all of the outstanding capital stock of SplitCo to Jason
Schlombs (the former director and officer, and a major shareholder,
of the
Company) pursuant to a Stock Purchase Agreement dated April 14, 2008
in
exchange for the surrender of 2,500,000 shares of the Company's common
stock held by Mr. Schlombs.
|
·
|
As
a condition to the closing of the Share Exchange, Mr. Jun Wang, the
Chairman and Chief Executive Officer of Taiyu was appointed to the
board
of directors of the Company. Mr. Wang is the sole member of the board
of
directors as of the date hereof; Mr. Schlombs, having resigned effective
as of the close of business on April 15,
2008.
|
·
|
Also
as a condition to the closing of the Share Exchange, Mr. Schlombs
resigned
as the President, Chief Executive Officer, Secretary and Treasurer
of the
Company and Mr. Jun Wang was appointed as President and Chief Executive
Officer, Ms. Zhijuan Guo was appointed as Chief Financial Officer
and Ms.
Huajun Ai was appointed as Corporate
Secretary.
|
|
|
20
years
|
|
|
Vehicle
|
|
|
5
years
|
|
Office
Equipment
|
|
|
5
years
|
|
Production
Equipment
|
|
|
5
-
10 years
|
|
|
For
the Quarter Ended September 30,
|
||||||||||||
|
2008
|
2007
|
|||||||||||
|
$
|
%
of sales
|
$
|
%
of sales
|
|||||||||
Sales
|
20,708,288
|
3,015,606
|
|||||||||||
Cost
of Sales
|
(13,273,914
|
)
|
64.0
|
(2,080,718
|
)
|
69.0
|
|||||||
Gross
Profit
|
7,434,374
|
36.0
|
934,888
|
31.0
|
|||||||||
Operating
Expenses
|
(2,080,961
|
)
|
10.0
|
(549,579
|
)
|
18.0
|
|||||||
Income
from Operations
|
5,353,413
|
26.0
|
385,309
|
13.0
|
|||||||||
Other
Income (Expenses), net
|
(41,911
|
)
|
(0.2
|
)
|
(112,524
|
)
|
(3.7
|
)
|
|||||
Net
Income
|
4,324,661
|
21.0
|
220,028
|
7.3
|
|
For
the Nine Months
Ended
September 30,
|
||||||||||||
|
2008
|
2007
|
|||||||||||
|
$
|
%
of Sales
|
$
|
%
of Sales
|
|||||||||
Sales
|
29,345,571
|
5,473,573
|
|||||||||||
Cost
of sales
|
(19,502,070
|
)
|
66.5
|
(3,679,507
|
)
|
67.0
|
|||||||
Gross
Profit
|
9,843,501
|
33.5
|
1,794,066
|
33.0
|
|||||||||
Operating
Expenses
|
(3,135,459
|
)
|
10.7
|
(1,333,314
|
)
|
24.4
|
|||||||
Income
from Operation
|
6,708,042
|
23.0
|
460,752
|
8.4
|
|||||||||
Other
Income (Expenses), net
|
73,163
|
0.25
|
27,761
|
0.51
|
|||||||||
Net
Income
|
5,528,336
|
19.0
|
385,116
|
7.0
|
|
For
the Nine Months Ended
September
30,
|
||||||
|
2008
|
2007
|
|||||
Cash
provided by (used in):
|
|||||||
Operating
Activities
|
$
|
(1,213,651
|
)
|
$
|
(1,080,746
|
)
|
|
Investing
Activities
|
(471,967
|
)
|
(657,979
|
)
|
|||
Financing
Activities
|
2,949,465
|
2,107,098
|
Balance
at
September
30,
2008
|
||||
Short
term loan with a commercial bank in the PRC for 6,000,000 RMB, or
$822,526. This loan was entered into on Apr 28, 2007 and is due on
Apr 12,
2008. This loan bears interest at 7.029% per annum. This loan was
renewed
on Apr 12, 2008 with new maturity date on June 13, 2009.
|
$
|
880,023
|
||
The
Company entered into a series of short term loans during 2006 and
2007
with a third party company in the PRC for total of 10, 300,000 RMB
or
$1,412,003. Some of the loans will mature on various dates in year
2008
and some of the loans are payable on demand. These loans bear variable
interest at 8.591% per annum for 2008 and 6.903% per annum for 2007.
|
1,129,363
|
|||
The
Company entered into a series of short term loans during 2006 with
another
third party company in the PRC for total of 2,850,000 RMB, or $390,700.
These loans are due on various dates in year 2008. These loans bear
variable interest at 8.591% per annum for 2008 and 6.903% per annum
for
2007.
|
358,661
|
|||
The
Company entered into a short term loan with another third party company
in
the PRC for 5,050,000 RMB or $625,759. This loan was entered into
on Aug
31, 2005 and was due on Aug 31, 2006. This loan bears no interest.
Imputed
interest on the loan was immaterial. This loan became payable on
demand
after Aug 31, 2006.
|
740,686
|
|||
The
Company entered into a one year loan on July 1, 2008 with another
third
party company in the PRC for total of 3,000,000 RMB, or $440,000.
This
loan is due on June 30, 2009 with interest rate of 8.591% per
annum.
|
440,013
|
|||
$
|
3,548,746
|
·
|
Acquisition
costs will be generally expensed as
incurred;
|
·
|
Non-controlling
interests (formerly known as “minority interests” –
see SFAS 160 discussion above) will be valued at fair value at the
acquisition date;
|
·
|
Acquired
contingent liabilities will be recorded at fair value at the acquisition
date and subsequently measured at either the higher of such amount
or the
amount determined under existing guidance for non-acquired
contingencies;
|
·
|
In-process
research and development will be recorded at fair value as an
indefinite-lived intangible asset at the acquisition
date;
|
·
|
Restructuring
costs associated with a business combination will be generally expensed
subsequent to the acquisition date;
and
|
·
|
Changes
in deferred tax asset valuation allowances and income tax uncertainties
after the acquisition date generally will affect income tax
expense.
|
Exhibit No.
|
Document
Description
|
31.1
|
Certification
of Chief Executive Officer pursuant to Rule 13a-15(e) and 15d-15(e),
promulgated under the Securities and Exchange Act of 1934, as
amended.
|
31.2
|
Certification
of Chief Financial Officer pursuant to Rule13a-15(e) and 15d-15(e),
promulgated under the Securities and Exchange Act of 1934, as
amended.
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of
the
Sarbanes-Oxley
Act of 2002 (Chief Executive Officer).
|
32.2
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of
the
Sarbanes-Oxley
Act of 2002 (Chief Financial
Officer).
|
SMARTHEAT
INC.
(Registrant)
|
||
By:
|
/s/
Jun Wang
|
|
November
14, 2008
|
Jun
Wang
President
and Chief Executive Officer
|
|
By:
|
/s/
Zhijuan Guo
|
|
November
14, 2008
|
Zhijuan
Guo
Chief
Financial Officer
|
Exhibit No.
|
Document
Description
|
31.1
|
Certification
of Chief Executive Officer pursuant to Rule 13a-15(e) and 15d-15(e),
promulgated under the Securities and Exchange Act of 1934, as
amended.
|
31.2
|
Certification
of Chief Financial Officer pursuant to Rule13a-15(e) and 15d-15(e),
promulgated under the Securities and Exchange Act of 1934, as
amended.
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002 (Chief Executive
Officer).
|
32.2
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002 (Chief Financial
Officer).
|