Unassociated Document
U.S. Securities and Exchange Commission
Washington, D.C. 20549

FORM 10-Q

x         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2010

o          TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period From ____to _____

000-53272
(Commission File Number)

DÉCOR PRODUCTS INTERNATIONAL, INC.
(Exact name of small business issuer as specified in its charter)

Nevada
20-8211061
(State or other jurisdiction of
(IRS Employer Identification No.)
incorporation or organization)
 

No. 6 Economic Zone, Wushaliwu, Chang’an Town
Dongguan, Guangdong Province, China
 (Address of principal executive offices)

(86) 769-85533948
(Issuer's telephone number, including area code)

Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes o No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer 
o
Non-accelerated filer 
o(Do not check if a smaller reporting company) 
Accelerated filer 
o
Smaller reporting company 
x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

Number of shares of common stock outstanding as of June 30, 2010:          6,866,101

 
 

 

TABLE OF CONTENTS
 
 
Page No.
   
PART I. FINANCIAL INFORMATION
 
   
ITEM 1. UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
F-1
   
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
20
   
ITEM 3. QUANTITATIVE ANDQUALITATIVE DISCLOSURES ABOUT MARKET RISK
26
   
ITEM 4. CONTROLS AND PROCEDURES
26
   
PART II. OTHER INFORMATION
 
   
ITEM 1. LEGAL PROCEEDINGS
26
   
ITEM 1A. RISK FACTORS
26
   
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
27
   
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
27
   
ITEM 4. REMOVED AN RESERVED
27
   
ITEM 5. OTHER INFORMATION
27
   
ITEM 6. EXHIBITS
27
   
SIGNATURES
28
   
INDEX TO EXHIBITS
28

 
 

 

ITEM 1. UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

DÉCOR PRODUCTS INTERNATIONAL, INC.

INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

 
Page
   
Condensed Consolidated Balance Sheets as of June 30, 2010 and December 31, 2009
F-2
   
Condensed Consolidated Statements of Operations And Comprehensive Income for the Three and Six Months ended June 30, 2010 and 2009
F-3
   
Condensed Consolidated Statements of Cash Flows for the Six Months ended June 30, 2010 and 2009
F-4
   
Condensed Consolidated Statement of Stockholders’ Equity for the Six Months ended June 30, 2010
F-5
   
Notes to Condensed Consolidated Financial Statements
F-6 – F-19

 
F-1

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2010 AND DECEMBER 31, 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)

   
June 30, 2010
   
December 31, 2009
 
   
(Unaudited)
   
(Audited)
 
ASSETS
           
Current assets:
           
Cash and cash equivalents
  $ 569,202     $ 777,332  
Accounts receivable, trade
    13,518,800       13,203,074  
Inventories
    858,361       276,149  
Advances to suppliers
    1,489,055       1,320,231  
Deposits and prepayments
    12,393       335,221  
                 
Total current assets
    16,447,811       15,912,007  
                 
Non-current assets:
               
Plant and equipment, net
    9,243,633       8,095,917  
Construction in progress
    7,534,507       6,041,515  
                 
TOTAL ASSETS
  $ 33,225,951     $ 30,049,439  
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
Accounts payable, trade
  $ 1,034,487     $ 665,542  
Short-term bank borrowings
    -       570,408  
Current portion of long-term bank borrowings
    475,435       1,118,791  
Convertible notes payable, net
    1,718,572       1,220,708  
Convertible promissory notes payable
    405,000       405,000  
Amount due to a related party
    978,815       1,328,126  
Income tax payable
    673,439       520,473  
Accrued liabilities and other payable
    916,577       695,711  
                 
Total current liabilities
    6,202,325       6,524,759  
                 
Long-term liabilities:
               
Long-term bank borrowings
    1,028,112       71,046  
                 
Total liabilities
    7,230,437       6,595,805  
                 
Commitments and contingencies
               
                 
Stockholders’ equity:
               
Preferred stock, $0.001 par value; 1,666,667 shares authorized; none of shares issued and outstanding, respectively
    -       -  
Common stock, $0.001 par value; 33,333,333 shares authorized; 6,866,101 and 6,866,101 shares issued and outstanding. respectively
    6,866       6,866  
Additional paid-in capital
    2,126,130       2,126,130  
Statutory reserve
    795,215       795,215  
Accumulated other comprehensive income
    2,742,665       2,586,657  
Retained earnings
    20,324,638       17,938,766  
                 
Total stockholders’ equity
    25,995,514       23,453,634  
                 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 33,225,951     $ 30,049,439  

See accompanying notes to condensed consolidated financial statements.

 
F-2

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

   
Three months ended June 30,
   
Six months ended June 30,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Revenues, net
  $ 7,611,445     $ 5,667,632     $ 12,880,324     $ 9,673,626  
                                 
Cost of revenue (inclusive of depreciation)
    4,442,311       3,048,275       7,623,951       5,214,530  
                                 
Gross profit
    3,169,134       2,619,357       5,256,373       4,459,096  
                                 
Operating expenses:
                               
Sales and marketing
    321,815       367,666       606,029       660,289  
Professional and consulting fee
    90,350       1,195,127       174,178       1,195,127  
General and administrative
    177,131       329,308       370,143       526,771  
                                 
Total operating expenses
    589,296       1,892,101       1,150,350       2,382,187  
                                 
Income from operations
    2,579,838       727,256       4,106,023       2,076,909  
                                 
Other income (expense):
                               
Interest income
    734       3,531       1,405       3,919  
Interest expense
    (330,417 )     (47,256 )     (657,801 )     (89,322 )
                                 
Income before income taxes
    2,250,155       683,531       3,449,627       1,991,506  
                                 
Income tax expense
    (670,864 )     (454,601 )     (1,063,755 )     (781,595 )
                                 
NET INCOME
  $ 1,579,291     $ 228,930     $ 2,385,872     $ 1,209,911  
                                 
Other comprehensive income:
                               
- Foreign currency translation gain
    7,444       1,127       156,008       33,071  
                                 
COMPREHENSIVE INCOME
  $ 1,586,735     $ 230,057     $ 2,541,880     $ 1,242,982  
                                 
Net income per share – Basic
  $ 0.23     $ 0.03     $ 0.35     $ 0.18  
Net income per share – Diluted
  $ 0.20     $ 0.03     $ 0.30     $ 0.18  
                                 
Weighted average common stock outstanding – Basic
    6,866,101       6,666,667       6,866,101       6,666,667  
Weighted average common stock outstanding – Diluted
    7,914,435       6,666,667       7,914,435       6,666,667  

See accompanying notes to condensed consolidated financial statements.

 
F-3

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”))
(Unaudited)

   
Six months ended June 30,
 
   
2010
   
2009
 
Cash flows from operating activities:
           
Net income
  $ 2,385,872     $ 1,209,911  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation
    625,493       308,022  
Write-off of uncollectible receivables
    -       219,025  
Consulting service fee, non cash
    -       300,000  
Loss on disposal of plant and equipment
    -       3,213  
Interest expenses, non-cash
    497,864       -  
Changes in operating assets and liabilities:
               
Accounts receivable, trade
    (259,270 )     (857,866 )
Inventories
    (578,831 )     (376,548 )
Advances to suppliers
    158,646       (438,389 )
Deposits and prepayments
    138,493       29,226  
Accounts payable, trade
    364,749       602,783  
Promissory notes payable
    -       705,000  
Income tax payable
    150,203       6,085  
Accrued liabilities and other payable
    402,415       222,878  
Net cash provided by operating activities
    3,885,634       1,933,340  
                 
Cash flows from investing activities:
               
Payments on plant and equipment
    (1,150,512 )     -  
Payments on construction in progress
    (2,367,731 )     (1,501,383 )
Net cash used in investing activities
    (3,518,243 )     (1,501,383 )
                 
Cash flows from financing activities:
               
Advances (to) from a related party
    (314,906 )     541,570  
Proceeds from short-term bank borrowings
    -       774,488  
Proceeds from long-term bank borrowings
    1,024,179       -  
Payments on short-term bank borrowings
    (570,614 )     -  
Payments on long-term bank borrowings
    (716,647 )     (949,457 )
Net cash (used in) provided by financing activities
    (577,988 )     366,601  
Effect of exchange rate changes on cash and cash equivalents
    2,467       2,589  
NET CHANGE IN CASH AND CASH EQUIVALENTS
    (208,130 )     801,147  
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
    777,332       268,698  
CASH AND CASH EQUIVALENTS, END OF PERIOD
  $ 569,202       1,069,845  
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
         
Cash paid for income taxes
  $ 913,552     $ 775,510  
Cash paid for interest
  $ 159,937     $ 89,322  
NON-CASH INVESTING AND FINANCING TRANSACTIONS:
         
Transfer of construction in progress to plant and equipment
  $ 905,730     $ 686,810  
Transfer of advances to suppliers to plant and equipment
  $ 243,102     $ -  
 
See accompanying notes to condensed consolidated financial statements.

 
F-4

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 2010
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

   
Common stock
    Additional    
Statutory
   
Accumulated
other
comprehensive
   
Retained
   
Total
stockholders’
 
   
No. of shares
   
Amount
   
paid-in capital
   
reserve
   
income
   
earnings
   
equity
 
                                           
Balance as of January 1, 2010, as restated
    6,866,101     $ 6,866     $ 2,126,130     $ 795,215     $ 2,586,657     $ 17,938,766     $ 23,453,634  
                                                         
Net income for the period
    -       -       -       -       -       2,385,872       2,385,872  
                                                         
Foreign currency translation adjustment
    -       -       -       -       156,008       -       156,008  
                                                         
Balance as of June 30, 2010
    6,866,101     $ 6,866     $ 2,126,130     $ 795,215     $ 2,742,665     $ 20,324,638     $ 25,995,514  

See accompanying notes to condensed consolidated financial statements.

 
F-5

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

NOTE 1 – BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been prepared by management in accordance with both accounting principles generally accepted in the United States of America (“GAAP”) and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Certain information and note disclosures normally included in audited financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading.

In the opinion of management, the consolidated balance sheet as of December 31, 2009 which has been derived from audited financial statements and these unaudited condensed financial statements reflect all normal and recurring adjustments considered necessary to state fairly the results for the periods presented. The results for the period ended June 30, 2010 are not necessarily indicative of the results to be expected for the entire fiscal year ending December 31, 2010 or for any future period.

These unaudited condensed consolidated financial statements and notes thereto should be read in conjunction with the Management’s Discussion and the audited financial statements and notes thereto included in the Annual Report on Form 10-K for the year ended December 31, 2009.

NOTE 2 – ORGANIZATION AND BUSINESS BACKGROUND

Décor Products International, Inc. (“DCRD” or the “Company”) was organized under the laws of the State of Florida on January 11, 2007 as Murals by Maurice, Inc. On July 1, 2009, the Company changed to its current name.

On April 8, 2010, the Company approved the Plan of Merger for the purpose of re-domiciling the Company to the State of Nevada and authorized a 1 for 3 reverse split of its common stock. All common stock and per share data for all periods presented in these condensed consolidated financial statements have been restated to give effect to the reverse stock split.

The Company, through its subsidiaries, mainly engaged in the manufacture and sales of furniture decorative paper and related products in the People’s Republic of China (the “PRC”). All the customers are located in the PRC.

Description of subsidiaries

Name
 
Place of incorporation
and kind of 
legal entity
 
Principal activities
and place of operation
 
Particulars of
issued/
registered share
capital
 
Effective
interest
held
 
                   
Wide Broad Group Limited (“Wide Broad”)
 
British Virgin Islands, a limited liability company
 
Investment holding
 
1,000 issued shares of US$1 each
    100 %
                     
Dongguan CHDITN Printing Co., Ltd. (“CHDITN”)
 
The PRC, a limited liability company
 
Sales and manufacture of furniture decorative paper and related products in the PRC
 
RMB13,876,092
    100 %

The Company and its subsidiaries are hereinafter referred to as (the "Company").

 
F-6

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying condensed consolidated financial statements reflect the application of certain significant accounting policies as described in this note and elsewhere in the accompanying condensed consolidated financial statements and notes.

l
Use of estimates

In preparing these condensed consolidated financial statements, management makes estimates and assumptions that affect the reported amount of assets and liabilities in the balance sheets and revenues and expenses during the periods reported. Actual results may differ from these estimates.

l
Basis of consolidation

The condensed consolidated financial statements include the financial statement of DCRD and its subsidiaries. All significant inter-company balances and transactions within the Company have been eliminated upon consolidation.

l
Cash and cash equivalents

Cash and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments.

l
Accounts receivable

Accounts receivable are recorded at the invoiced amount and do not bear interest, which are due within contractual payment terms, generally 90 to 180 days. Credit is extended based on evaluation of a customer's financial condition. Accounts receivable outstanding longer than the contractual payment terms are considered past due. Past due balances over 180 days and over a specified amount are reviewed individually for collectibility. Management reviews the adequacy of the allowance for doubtful accounts on an ongoing basis, using historical collection trends and aging of receivables. Management also periodically evaluates individual customer’s financial condition, credit history and the current economic conditions to make adjustments in the allowance when it is considered necessary. When receivable balances are determined to be uncollectible, these balances are written off. The Company does not have any off-balance-sheet credit exposure related to its customers.

As of June 30, 2010, the Company did not record an allowance for doubtful accounts.

l
Inventories

Inventories consist of raw papers, painting materials and components used in the manufacture of the Company’s products and the related parts and supplies. Inventories are stated at the lower of cost or net realizable value, with cost being determined on a weighted average basis. Costs include purchased cost of papers and painting inks, direct labor and manufacturing overhead costs. The Company periodically reviews historical sales activity to determine excess, slow moving items and potentially obsolete items and also evaluates the impact of any anticipated changes in future demand. The Company provides inventory allowances based on excess and obsolete inventories determined principally by customer demand.

As of June 30, 2010, the Company did not record an allowance for obsolete inventories, nor have there been any write-offs.

 
F-7

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

l
Advances to suppliers

The Company makes advances to certain vendors for purchase of its inventory items or material. The advances to suppliers are interest free and unsecured. Advances to suppliers are recorded when payment is made by the Company and relieved against inventory when goods are received. All inventory items or raw materials relating to these advances are subsequently made delivery to the Company.

l
Plant and equipment

Plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses, if any. Depreciation is calculated on the straight-line basis over the following expected useful lives from the date on which they become fully operational and after taking into account their estimated residual values:

 
Depreciable life
 
Residual value
 
Plant and machinery
3-10 years
    3 %
Leasehold improvement
10 years
    0 %
Motor vehicles
3-5 years
    3 %
Office equipment
3-5 years
    3 %

Expenditure for repairs and maintenance is expensed as incurred. When assets have retired or sold, the cost and related accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in the results of operations.

Depreciation expense for the three months ended June 30, 2010 and 2009 were $331,332 and $156,360, which included $369,494 and $153,951 in cost of revenue, respectively.

Depreciation expense for the six months ended June 30, 2010 and 2009 were $625,493 and $308,022, which included $619,816 and $302,490 in cost of revenue, respectively.

As of June 30, 2010, certain plant and machinery with the aggregate net book value of $1,003,484 were pledged as securities in connection with long-term bank borrowings.

Approximately $718,430 (equivalent to RMB 4,891,504) of plant and machinery became fully depreciated as of June 30, 2010.

l
Construction in progress

Construction in progress is stated at cost and represents the cost of acquiring contracts to build a new manufacturing facility for laminated board with an area of 100,000 square feet, adjacent feet, adjacent to the existing facility. Total estimated construction costs are approximately $30 million (equivalent to RMB 205 million). The construction is scheduled to be fully completed in the first quarter of 2011. No provision for depreciation is made on construction in progress until such time as the relevant assets are completed and put into operational use. No capitalized interest was incurred during the period of construction.

l
Valuation of long-lived assets

In accordance with the provisions of the provision of Accounting Standards Codification (“ASC”) Topic 360-10-5, “Impairment or Disposal of Long-Lived Assets”, all long-lived assets such as plant and equipment and construction in progress held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is evaluated by a comparison of the carrying amount of assets to estimated discounted net cash flows expected to be generated by the assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amounts of the assets exceed the fair value of the assets. There has been no impairment as of June 30, 2010.

 
F-8

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

l
Revenue recognition

In accordance with the ASC Topic 605, “Revenue Recognition”, the Company recognizes revenue when persuasive evidence of an arrangement exists, transfer of title has occurred or services have been rendered, the selling price is fixed or determinable and collectibility is reasonably assured.

The Company derives revenues from the sales of furniture decorative paper and related products. The Company recognizes its revenues net of value-added taxes ("VAT"). The Company is subject to VAT which is levied on the majority of the products at the standard rate of 17% on the invoiced value of sales. Output VAT is borne by customers in addition to the invoiced value of sales and input VAT is borne by the Company in addition to the invoiced value of purchases to the extent not refunded for export sales. The Company experienced no material product returns and recorded no reserve for sales returns for the six months ended June 30, 2010 and 2009.

Interest income is recognized on a time apportionment basis, taking into account the principal amounts outstanding and the interest rates applicable.

l
Comprehensive income

ASC Topic 220, “Comprehensive Income”, establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income, as presented in the accompanying condensed consolidated statement of stockholders’ equity, consists of changes in unrealized gains and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit.

l
Income taxes

The provision for income taxes is determined in accordance with the provisions of ASC Topic 740, “Income Taxes” (“ASC 740”). Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.

For the six months ended June 30, 2010 and 2009, the Company did not have any interest and penalties associated with tax positions. As of June 30, 2010, the Company did not have any significant unrecognized uncertain tax positions.

The Company conducts major businesses in the PRC and is subject to tax in this jurisdiction. As a result of its business activities, the Company files tax returns that are subject to examination by the foreign tax authority.

 
F-9

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

l
Net income per share

The Company calculates net income per share in accordance with ASC Topic 260, “Earnings per Share.” Basic income per share is computed by dividing the net income by the weighted-average number of common stock outstanding during the period. Diluted income per share is computed similar to basic income per share except that the denominator is increased to include the number of additional common stock that would have been outstanding if the potential common stock equivalents had been issued and if the additional common stock were dilutive.

l
Foreign currencies translation

Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the statement of operations.

The reporting currency of the Company is the United States Dollars ("US$"). The Company's subsidiary in the PRC maintain its books and records in its local currency, Renminbi Yuan ("RMB"), which is functional currency as being the primary currency of the economic environment in which the entity operates.

In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830-30, “Translation of Financial Statement, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within the condensed statement of stockholders’ equity.

Translation of amounts from RMB into US$1 has been made at the following exchange rates for the respective period:

   
June 30, 2010
   
June 30, 2009
 
Period-end RMB:US$1 exchange rate
    6.8086       6.8448  
Period average RMB:US$1 exchange rate
    6.8348       6.8432  

l
Related parties

Parties, which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operational decisions. Companies are also considered to be related if they are subject to common control or common significant influence.

l
Segment reporting

ASC Topic 280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organization structure as well as information about geographical areas, business segments and major customers in financial statements. The Company operates in one reportable operating segment in the PRC.

 
F-10

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

l
Fair value measurement

ASC Topic 820-10, “Fair Value Measurements and Disclosures” ("ASC 820-10") establishes a new framework for measuring fair value and expands related disclosures. Broadly, ASC 820-10 framework requires fair value to be determined based on the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. ASC 820-10 establishes a three-level valuation hierarchy based upon observable and non-observable inputs. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.

For financial assets and liabilities, fair value is the price the Company would receive to sell an asset or pay to transfer a liability in an orderly transaction with a market participant at the measurement date. In the absence of active markets for the identical assets or liabilities, such measurements involve developing assumptions based on market observable data and, in the absence of such data, internal information that is consistent with what market participants would use in a hypothetical transaction that occurs at the measurement date.

l
Financial instruments

Cash and cash equivalents, accounts receivable, advances to suppliers, deposits and prepayments, accounts payable, amount due to a related party, income tax payable, accrued liabilities and other payable are carried at cost which approximates fair value. The estimated fair value of bank borrowings, convertible notes payable and promissory notes payable was approximately $3.6 million as of June 30, 2010, based on current market prices or interest rates. Any changes in fair value of assets or liabilities carried at fair value are recognized in other comprehensive income for each period.

l
Recent accounting pronouncements

The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations.

In September 2009, the Financial Accounting Standard Board (“FASB”) issued certain amendments as codified in ASC Topic 605-25, “Revenue Recognition; Multiple-Element Arrangements.”  These amendments provide clarification on whether multiple deliverables exist, how the arrangement should be separated, and the consideration allocated. An entity is required to allocate revenue in an arrangement using estimated selling prices of deliverables in the absence of vendor-specific objective evidence or third-party evidence of selling price. These amendments also eliminate the use of the residual method and require an entity to allocate revenue using the relative selling price method. The amendments significantly expand the disclosure requirements for multiple-deliverable revenue arrangements. These provisions are to be applied on a prospective basis for revenue arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010, with earlier application permitted. The Company will adopt the provisions of these amendments in its fiscal year 2011 and is currently evaluating the impact of these amendments to its consolidated financial statements.

In March 2010, the FASB issued Accounting Standards Update (“ASU”) 2010-11, “Derivatives and Hedging (Topic 815) — Scope Exception Related to Embedded Credit Derivatives.” ASU 2010-11 clarifies that the only form of an embedded credit derivative that is exempt from embedded derivative bifurcation requirements are those that relate to the subordination of one financial instrument to another. As a result, entities that have contracts containing an embedded credit derivative feature in a form other than such subordination may need to separately account for the embedded credit derivative feature. The provisions of ASU 2010-11 will be effective on July 1, 2010 and are not expected to have a significant impact on the Company’s consolidated financial statements.

 
F-11

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

 In April 2010, the FASB issued ASU 2010-13, Compensation Stock Compensation (Topic 718): Effect of Denominating the Exercise Price of a Share-Based Payment Award in the Currency of the Market in Which the Underlying Equity Security Trades. ASU 2010-13 provides guidance on the classification of a share-based payment award as either equity or a liability. A share-based payment that contains a condition that is not a market, performance, or service condition is required to be classified as a liability. ASU 2010-13 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2010 and is not expected to have a significant impact on the Company’s financial statements.

In May 2010, the FASB issued ASU 2010-19, Foreign Currency (Topic 830): Foreign Currency Issues: Multiple Foreign Currency Exchange Rates. The amendments in ASU 2010-19 are effective as of the announcement date of March 18, 2010. The Company does not expect the provisions of ASU 2010-19 to have a material effect on the financial position, results of operations or cash flows of the Company.

In July 2010, the FASB issued new accounting guidance that will require additional disclosures about the credit quality of loans, lease receivables and other long-term receivables and the related allowance for credit losses. Certain additional disclosures in this new accounting guidance will be effective for the Company on December 31, 2010 with certain other additional disclosures that will be effective on March 31, 2011. The Company does not expect the adoption of this new accounting guidance to have a material impact on its consolidated financial statements.

NOTE 4 – ACCOUNTS RECEIVABLE

The majority of the Company’s sales are on open credit terms and in accordance with terms specified in the contracts governing the relevant transactions. Management periodically evaluates individual customer receivables and considers a customer’s financial condition, credit history and the current economic conditions. For the six months ended June 30, 2010 and 2009, the Company recorded no allowance for doubtful accounts.

Up to July 31, 2010, the Company has subsequently recovered from approximately 21% of the accounts receivable as of June 30, 2010.

NOTE 5 – INVENTORIES

Inventories consist of the following:

   
June 30, 2010
   
December 31, 2009
 
   
(Unaudited)
   
(Audited)
 
             
Raw materials
  $ 405,603     $ 168,909  
Work-in-process
    19,904       26,553  
Finished goods
    420,550       61,082  
Packaging materials and supplies
    12,304       19,605  
                 
    $ 858,361     $ 276,149  

For the six months ended June 30, 2010 and 2009, the Company recorded no allowance for slow moving and obsolete inventories.

 
F-12

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

NOTE 6 – CONVERTIBLE NOTES PAYABLE

On November 10, 2009, the Company, through its subsidiary, CHDITN and Zhuang, Jinghua (“Mr. Zhuang”) entered into a Subsidiary Loan Agreement (the “Loan Agreement”). Pursuant to the terms of the Loan Agreement, Mr. Zhuang advanced $340,000 (equal to RMB 2,321,350) to CHDITN and the fund was used to set up new printing production lines. The Company agreed to convert the loan amount into common stock of the Company at a fixed conversion price of $3 per share, equal to 113,334 shares (post reverse split) of its common stock, any time before the maturity day upon the written notice from Mr. Zhuang. Interest was carried at the rate of 8% per annum, quarterly payable, with a maturity date of November 10, 2010.

Concurrently, on November 10, 2009, the Company, through its subsidiary, CHDITN and Shi Quan Ling (“Mr. Shi”) entered into a Subsidiary Loan Agreement (the “Loan Agreement”). Pursuant to the terms of the Loan Agreement, Mr. Shi advanced $2,000,000 (equal to RMB 6,827,500) to CHDITN and the fund was used to set up new printing production lines. The Company agreed to convert the loan amount into common stock of the Company at a fixed conversion price of $3 per share, equal to 666,667 shares (post reverse split) of its common stock, any time before the maturity day upon the written notice of Mr. Shi. Interest was carried at a rate of 8% per annum, quarterly payable, with a maturity date of November 10, 2010.

In connection with the Loan Agreements, the Company also agreed to issue warrants to Mr. Zhuang and Mr. Shi, for consideration of $10, respectively, as incentive for Mr. Zhuang and Mr. Shi to lend money to the Company. The warrants entitled Mr. Zhuang and Mr. Shi to purchase 113,334 and 666,667 shares (post reverse split) of its common stock from the Company respectively at any time or times on or after November 10, 2009 with the expiry of November 10, 2014 at the exercise price per share of $3 or as subsequently adjusted under the warrant agreements.

In addition, the President of the Company, Mr. Liu Rui Sheng (“Mr. Liu”), entered into a Pledge Agreement with Mr. Zhuang, Mr. Shi and Greentree Financial Group, Inc. as Escrow Agent. Pursuant to the Pledge Agreement, Mr. Liu agreed to irrevocably pledge to Mr. Zhuang and Mr. Shi with 4,510,667 shares (post reverse split) of his own common stock as collateral for the Loan Agreements between CHDITN and Mr. Zhuang and Mr. Shi.

On December 17, 2009, the Company received net aggregate proceeds of $2,081,000, net of expenses and deductions of prepaid interests, from Mr. Shi and Mr. Zhuang.

The Company determined that the convertible notes are recorded in accordance with ASC Topic 470-20, “Debt with conversion and other options”, the warrants and related convertible notes should be accounted for as two separate instruments (equity and debt instruments). The accounting for these instruments reflects the notion that the consideration received upon issuance must be allocated between equity and debt components. Proceeds from the sale of a debt instrument with stock purchase warrants are allocated to the two elements, based on the relative fair values of the debt instrument without the warrants and of the warrants themselves at time of issuance. The portion of the proceeds allocated to the warrants is accounted for as additional paid-in capital. The remainder of the proceeds is allocated to the debt instrument portion of the transaction as debt discount.

   
June 30, 2010
   
December 31, 2009
 
   
(Unaudited)
   
(Audited)
 
             
Notional amount of the convertible notes payable to Mr. Zhuang and Mr. Shi, net of expenses
  $ 2,081,000     $ 2,081,000  
Less: debt discount, unamortized
    (362,428 )     (860,292 )
                 
Convertible notes payable, net
  $ 1,718,572     $ 1,220,708  

 
F-13

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

The convertible notes are discounted for the fair value of warrants on the grant date using Black-Scholes Option Pricing Model under ASC Topic 718, with the following assumptions. The discount is being amortized over the life of the debt using the effective interest method. For the six months ended June 30, 2010, the Company recognized $497,864 as amortization of debt discount and recorded as interest expense in the statement of operations.

Expected life (in years)
    5  
Volatility
    159 %
Risk free interest rate
    0.31 %
Dividend yield
    0 %
Weighted average fair value
    0.93  

NOTE 7 – AMOUNT DUE TO A RELATED PARTY

As of June 30, 2010, amount due to a related party of $978,815 represented temporary advances made by Mr. Liu, the director of the Company, which was unsecured, interest-free with no fixed repayment term.

NOTE 8 – ACCRUED LIABILITIES AND OTHER PAYABLE

Accrued liabilities and other payable consist of the following:

   
June 30, 2010
   
December 31, 2009
 
   
(Unaudited)
   
(Audited)
 
             
VAT payable
  $ 102,769     $ -  
Accrued payroll and benefit costs
    486,511       453,629  
Accrued professional and consulting fees
    324,373       239,132  
Accrued rental expenses
    -       -  
Other payables
    2,924       2,950  
                 
    $ 916,577     $ 695,711  

 
F-14

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

NOTE 9 – LONG-TERM BANK BORROWINGS

Long-term bank borrowings were as follows:

     
June 30, 2010
   
December 31, 2009
 
   
(Unaudited)
   
(Audited)
 
Bank loans, payable to financial institutions in the PRC:
           
               
Equivalent to RMB0 (2009: RMB2,240,000) with effective interest rate ranging from 5.67% to 7.84% per annum, payable monthly, due September 20, 2010
(a)
  $ -     $ 327,620  
                   
Equivalent to RMB7,000,000 with effective interest rate of 4.8% per annum, payable monthly, due March 8, 2015
(a)
    1,028,112       -  
                   
Equivalent to RMB2,029,973 (2009: RMB3,696,756) with effective interest rate ranging from 7.02% to 9.83% per annum, with monthly principal and interest payments of $43,231, due January 16, 2011
(b)
    298,148       540,683  
                   
Equivalent to RMB1,207,080 (2009: RMB2,198,393) with effective interest rate ranging from 7.02% to 9.83% per annum, with monthly principal and interest payments of $25,712, due January 17, 2011
(b)
    177,287       321,534  
                   
Total bank borrowings
      1,503,547       1,189,837  
                   
Less: current portion
      (475,435 )     (1,118,791 )
                   
Long-term bank borrowings, net of current portion
    $ 1,028,112     $ 71,046  

As of June 30, 2010, the minimum future payments of the aggregate bank borrowings in the next five years are as follows:

Period ending June 30:
     
2011
  $ 475,435  
2012
    80,146  
2013
    330,357  
2014
    346,567  
2015
    271,042  
         
Total borrowings
  $ 1,503,547  

(a)
These borrowings were guaranteed by Mr. Liu, the director of the Company and collateralized by the real properties held by the director of the Company situated in the PRC.

(b)
These borrowings were collateralized by certain plant and machinery with an aggregate net book value of $1,003,484 as of June 30, 2010.

 
F-15

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

NOTE 10 – STOCKHOLDERS’ EQUITY

Warrants outstanding as of June 30, 2010 are summarized as follows (warrants were not issued to employees):

   
Warrants outstanding
 
   
Number of
warrants
   
Exercise price
range per
share
   
Weighted
average
exercise price
per share
   
Weighted
average grant-
date fair value
per share
 
                         
Warrants granted for services
    400,000     $ 1.40     $ 1.40     $ 0.85  
Warrants granted for convertible notes payable
    2,340,000       1.00       1.00       0.93  
Warrants granted for convertible promissory notes payable
    405,000       1.00       1.00       0.93  
                                 
Balance as of December 31, 2009 and June 30, 2010
    3,145,000     $ 1 – 1.4     $ 1.05     $ 0.92  

For the six months ended June 30, 2010, there was no movement in the warrants outstanding.

NOTE 11 – INCOME TAXES

For the six months ended June 30, 2010 and 2009, the local (United States) and foreign components of income (loss) before income taxes were comprised of the following:

   
Six months ended June 30,
 
   
2010
   
2009
 
Tax jurisdictions from:
           
- Local
  $ (516,864 )   $ -  
- Foreign
    3,966,491       1,991,506  
                 
Income before income taxes
  $ 3,449,627     $ 1,991,506  

The effective tax rate in the periods presented is the result of the mix of income earned in various tax jurisdictions that apply a broad range of income tax rates. The Company has subsidiaries that operate in various countries: United States, BVI and the PRC that are subject to taxes in the jurisdictions in which they operate, as follows:

United States of America

The Company is registered in the State of Nevada and is subject to the tax laws of the United States of America.

British Virgin Island

Under the current BVI law, Wide Broad is not subject to tax on its income or profits. For the six months ended June 30, 2010 and 2009, Wide Broad suffered from an operating loss of $171,856 and $1,170,115, respectively.

The PRC

The Company’s operating subsidiary, CHDITN is subject to the Corporate Income Tax Law of the People’s Republic of China (the “New CIT Law”) at a unified income tax rate of 25%. A reconciliation of income tax rate to the effective income tax rate for the three and six months ended June 30, 2010 and 2009 is as follows:

   
Six months ended June 30,
 
   
2010
   
2009
 
             
Income before income taxes from the PRC
  $ 4,138,347     $ 3,161,621  
Statutory income tax rate
    25 %     25 %
Income tax expense at statutory tax rate
    1,034,587       790,405  
                 
Tax effect of capitalized items
    -       (8,810 )
Tax effect of non-deductible items
    29,168       -  
                 
Income tax expense
  $ 1,063,755     $ 781,595  

 
F-16

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

No provision for deferred tax assets or liabilities has been made, since the Company has no material temporary difference between the tax bases of assets and liabilities and their carrying amounts.

NOTE 12 – CONCENTRATIONS OF RISK

The Company is exposed to the following concentrations of risk:

(a)         Major customers

For the three and six months ended June 30, 2010 and 2009, there is no customer who accounts for 10% or more of the Company’s revenues.

(b)         Major vendors

For the three and six months ended June 30, 2010 and 2009, the vendor who accounts for 10% or more of the Company’s purchases and its outstanding balance at period-end date, are presented as follows:

   
Three months ended June 30, 2010
   
June 30, 2010
 
Vendor
 
Purchases
   
Percentage
of purchases
   
Accounts
payable, trade
 
                   
Vendor A
  $ 930,245       23 %   $ -  
Vendor B
    634,481       16 %     -  
Vendor C
    518,203       13 %     294,746  
Vendor D
    395,369       10 %     -  
                         
Total:
  $ 2,478,298       62 %   $ 294,746  

   
Six months ended June 30, 2010
   
June 30, 2010
 
Vendor
 
Purchases
   
Percentage
of purchases
   
Accounts
payable, trade
 
                   
Vendor A
  $ 1,499,754       22 %   $ -  
Vendor B
    1,090,414       16 %     -  
Vendor C
    805,382       12 %     294,746  
                         
Total:
  $ 3,395,550       50 %   $ 294,746  

 
F-17

 

   
Three months ended June 30, 2009
   
June 30, 2009
 
Vendor
 
Purchases
   
Percentage
of purchases
   
Accounts
payable, trade
 
                   
Vendor A
  $ 511,060       18 %   $ 390,808  
Vendor B
    601,795       21 %     -  
Vendor E
    425,259       15 %     260,373  
Vendor F
    325,102       12 %     160,984  
                         
Total:
  $ 1,863,216       66 %   $ 812,165  

   
Six months ended June 30, 2009
   
June 30, 2009
 
Vendor
 
Purchases
   
Percentage
of purchases
   
Accounts
payable, trade
 
                   
Vendor A
  $ 787,118       17 %   $ 390,808  
Vendor B
    1,113,261       23 %     -  
Vendor E
    679,765       14 %     260,373  
Vendor F
    542,159       11 %     160,984  
                         
Total:
  $ 3,122,303       65 %   $ 812,165  

(c)         Credit risk

Financial instruments that are potentially subject to credit risk consist principally of accounts receivable. The Company believes the concentration of credit risk in its accounts and retention receivables is substantially mitigated by its ongoing credit evaluation process and relatively short collection terms. The Company does not generally require collateral from customers. Credit is extended based on evaluation of a customer's financial condition. The Company evaluates the need for an allowance for doubtful accounts based upon factors surrounding the credit risk of specific customers, historical trends and other information.

(d)         Exchange rate risk

The reporting currency of the Company is US$, to date the majority of the revenues and costs are denominated in RMB and a significant portion of the assets and liabilities are denominated in RMB. As a result, the Company is exposed to foreign exchange risk as its revenues and results of operations may be affected by fluctuations in the exchange rate between US$ and RMB. If RMB depreciates against US$, the value of RMB revenues and assets as expressed in US$ financial statements will decline. The Company does not hold any derivative or other financial instruments that expose to substantial market risk.

(e)         Interest rate risk

As the Company has no significant interest-bearing assets, the Company’s income and operating cash flows are substantially independent of changes in market interest rates.

The Company’s interest-rate risk arises from bank borrowings. Borrowings issued at variable rates expose the Company to cash flow interest-rate risk. Borrowings issued at fixed rates expose the Company to fair value interest-rate risk. Company policy is to maintain approximately all of its borrowings in fixed rate instruments. At the period-end, the bank borrowings were both at fixed and floating rates.

 
F-18

 

DÉCOR PRODUCTS INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)

(f)         Economic and political risks

The Company's operations are conducted in the PRC. Accordingly, the Company's business, financial condition and results of operations may be influenced by the political, economic and legal environment in the PRC, and by the general state of the PRC economy.

The Company's operations in the PRC are subject to special 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 environment and foreign currency exchange. The Company's results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation.

NOTE 13 – COMMITMENTS AND CONTINGENCIES

(a)
Operating lease commitments

The Company’s subsidiary in the PRC is committed under several non-cancelable operating leases of office premises and manufacturing facility with a term of 10 years with fixed monthly rentals, due through December 31, 2020. Total rent expenses for the period ended June 30, 2010 and 2009 was $105,728 and $98,874, respectively.

As of June 30, 2010, future minimum rental payments due under non-cancelable operating leases in the next five years and thereafter are as follows:

Period ending June 30:
     
2011
  $ 202,685  
2012
    211,497  
2013
    211,497  
2014
    224,716  
2015
    237,934  
Thereafter
    924,419  
         
Total
  $ 2,012,748  

(b)
Consultancy fee commitment

The Company is committed to pay a monthly fee to Interactive Investors, Inc. for a one-year service of management consulting, business advisory, shareholder information and public relations, expiring on August 31, 2010. As of June 30, 2010, the Company has future minimum contingent payment of $41,600 in the next 12 months.

(c)
Capital commitment

The Company is committed under a number of agreements with an independent contractors or suppliers in relation to the construction of the new manufacturing facility for business expansion. The construction is expected to be completed in the first quarter of 2011. Total estimated construction costs are approximately $30 million (equivalent to RMB 205 million). As of June 30, 2010, the Company paid $7,534,507 to the third party equipment vendors and contractors and was recorded as construction in progress. The aggregate contingent payments related to the third party contractors and the addition of new plants and equipments are approximately $3.3 million.

 
F-19

 

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

FORWARD LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements regarding future events and our future results that are subject to the safe harbors created under the Securities Act of 1933 and the Securities Exchange Act of 1934. Forward-looking statements are based on current expectations, estimates, forecasts and projections about us, our future performance and the industries in which we operate as well as on our management’s assumptions and beliefs. Statements that contain words like “believe”, “expect”, “anticipate”, “optimistic”, “intend”, “will”, or variations of such words and similar expressions are forward-looking statements. In addition, any statements that refer to trends in our businesses, future financial results, and our liquidity and business plans are forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which are only predictions and are subject to risks and uncertainties, including those discussed in “Part II, Item 1A-Risk Factors” of this Form 10-Q. Therefore, actual results may differ materially and adversely from those expressed in any forward-looking statements. We do not guarantee future results, and actual results, developments and business decisions may differ from those contemplated by those forward-looking statements. We undertake no obligation to update these forward-looking statements to reflect events or circumstances occurring after the date of this Form 10-Q.

OVERVIEW

We develop and manufacture décor paper through our wholly owned subsidiary Wide Broad Group Limited (“Wide Broad”), which is a holding company that wholly owns Dongguan CHDITN Printing Company Limited (“CHDITN”), a producer of furniture decorative paper in Dongguan Province in the central region of the People’s Republic of China (“PRC” or “China”). As used herein the terms “Our”, "We", the "Company", "DCRD", the "Registrant," or the "Issuer" refers to Décor Products International, Inc., its subsidiaries and predecessors, unless indicated otherwise. Our focus is to develop, manufacture and sell décor paper products including polyurethane paper, polyester paper and melamine paper. Our business is based in China and CHDITN has an estimated 7% market share of the décor paper market in China.

Additionally, we believe we can diversify and introduce laminated boards to our existing customers. We have commenced development of a production line for laminated boards, which we anticipate will be completed in the first quarter of 2011.

In July 2009, we executed a Plan of Exchange (the “POE”) among the shareholders of DCRD, Wide Broad, the shareholders of Wide Broad and CHDITN. Pursuant to the POE, DCRD acquired one hundred percent (100%) of the issued and outstanding share capital of Wide Broad from the Wide Broad Shareholders in an exchange for a new issuance 20,000,000 shares of common stock of DCRD and the simultaneous retirement to treasury of 7,450,000 shares of common stock (the “Control Shares”) held in the name of Maurice Katz (our former President). Also pursuant to the POE, DCRD affected a 1 for 4 reverse split of the Common Stock of DCRD.

CHDITN is currently a wholly-owned subsidiary of Wide Broad and after the post share exchange, CHDITN became a wholly-owned indirect subsidiary of DCRD.

 
20

 

On April 8, 2010, our Board of Directors and consenting shareholder holding a majority of issued and outstanding common stock approved our reincorporation from Florida to Nevada by means of a merger between us and a newly formed wholly-owned Nevada subsidiary, in which the subsidiary was the surviving entity.  Our reincorporation became effective on May 25, 2010. Additionally, a reverse stock split occurred simultaneously with the Reincorporation, which featured an exchange ratio in which every three (3) shares of Florida Corporation common stock were converted into one (1) share of Nevada Corporation common stock.

Unless otherwise indicated, all information in this Form 10-Q has been adjusted to reflect a 1-for-3 reverse split of our common stock..

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Management’s Discussion and Analysis of Financial Condition and Results of Operations is based upon our Condensed Consolidated Financial Statements, which we have prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. Estimates are based on historical experience, knowledge of economic and market factors and various other assumptions that management believes to be reasonable under the circumstances. Actual results may differ from those estimates.

On a regular basis we evaluate our estimates, assumptions and judgments and make changes accordingly. An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made, if different estimates reasonably could have been used, or if changes in the estimate that are reasonably likely to occur could materially impact the financial statements. We believe that the estimates, assumptions and judgments involved in revenue recognition, receivables and allowances for doubtful accounts, accruals, stock-based compensation, , inventories, deferred costs, income taxes, impairment of long-lived assets, and valuation and impairment of investments have the greatest potential impact on our condensed consolidated financial statements, so we consider these to be our critical accounting policies.

RECENT ACCOUNTING PRONOUNCEMENTS

For a description of the new accounting standards that affect us, see Note 3 of notes to our condensed consolidated financial statements included under Part I, Item 1 of this Quarterly Report on Form 10-Q.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

   
For the three months ended June 30,
   
For the six months ended June 30,
 
   
2010
   
2009
   
2010
   
2009
 
Revenue, net
  $ 7,611,445     $ 5,667,632     $ 12,880,324     $ 9,673,626  
Cost of Revenue:
  $ 4,442,311     $ 3,048,275     $ 7,623,951     $ 5,214,530  
Operating Expenses:
  $ 589,296     $ 1,892,101     $ 1,150,350     $ 2,382,187  
Income from Operations:
  $ 2,579,838     $ 727,256     $ 4,106,023     $ 2,076,909  
Interest Expenses:
  $ 330,417     $ 47,256     $ 657,801     $ 89,322  
Income Taxes:
  $ 670,864     $ 454,601     $ 1,063,755     $ 781,595  
Net Income:
  $ 1,579,291     $ 228,930     $ 2,385,872     $ 1,209,911  
Other Comprehensive Income:
  $ 7,444     $ 1,127     $ 156,008     $ 33,071  
Total Comprehensive Income:
  $ 1,586,735     $ 230,057     $ 2,541,880     $ 1,242,982  

 
21

 

Revenues

We had revenues of $7,611,445 and $12,880,324 for the three and six months ended June 30, 2010, respectively, compared to the revenues of $5,667,632 and $9,673,626 for the same periods ended June 30, 2009, respectively. The increases in sales revenues were due primarily to the sales of our décor paper, which generated an increased in the second quarter of 2010 by $1,943,813 and increased in first six months of 2010 by $3,206,698, compared to the same periods in 2009. Management believes this was primarily because of the recovery from global financial crisis, which had significant negative impact on our revenues in 2009 and commencement of production of the third décor paper printing line.

In 2010 and beyond, after the commencement of our new production line for laminated boards which is expected to be completed in the first quarter of 2011, we expect that our net sale revenues will grow steadily from 2011 due to our core production switching from the decor paper to laminated board, which we believe is considerably more profitable.

Cost of Revenue

Cost of revenue primarily includes cost of supplies to manufacture our décor paper. We had $4,442,311 and $3,048,275 in cost of sales, or 58.36% and 53.78% of sales revenues, during the three months ended June 30, 2010 and 2009, respectively. The cost of revenue as a percentage of revenue increased during the second quarter of 2010 mainly due to increase in purchase price of raw materials, ink and paper.

During the six months ended June 30, 2010 and 2009, we had $7,623,951 and $5,214,530 in cost of sales, or 59.19% and 53.90% of sales revenues, respectively. The cost of revenue as a percentage of revenue increased due to due to increase in purchase price of raw materials, ink and paper.

Operating Expenses

The following table summarizes our operating expenses:

  
 
Three months ended June 30,
   
Six months ended June 30,
 
   
2010
   
% of net
sales
   
2009
   
% of net
sales
   
2010
   
% of net
sales
   
2009
   
% of 
net
sales
 
   
(in thousands)
   
(in thousands)
 
Sales and marketing
  $ 321.82       4.2 %   $ 367.66       6.5 %   $ 606.03       4.7 %   $ 660.29       6.8 %
Professional, Consulting Fees
    90.35       1.2 %     1,195.13       21.1 %     174.18       1.4 %     1,195.13       12.4 %
General and Administrative
    177.13       2.3 %     329.31       5.8 %     370.14       2.9 %     526.77       5.5 %
Total net operating expenses
  $ 589.30       7.7 %   $ 1,892.10       33.4 %   $ 1,150.35       9.0 %   $ 2,382.19       24.7 %

We had operating expenses of $589,296 and $1,150,350 for the three and six months ended June 30, 2010, respectively, compared to the operating expenses of $1,892,101 and $2,382,187 for the same periods ended June 30, 2009, respectively. The significant decrease in operating expenses during the six months ended June 30, 2010 was due primarily to the professional and consulting fee of $1,195,127 incurred in connection with the services rendered for the plan of exchange transaction in 2009.

 
22

 

OTHER INCOME (EXPENSE)

Interest Expense

We had interest expenses of $330,417 and $657,801 for the three and six months ended June 30, 2010, respectively, compared to the operating expenses of $47,256 and $89,322 for the same periods ended June 30, 2009, respectively. The significant increases in interest expenses during the three and six months ended June 30, 2010 was primary due to amortization of debt discount arising from convertible notes payable.

Income Tax Expense

We had income taxes of $670,864 and $1,063,755 for the three and six months ended June 30, 2010, respectively, compared to the income taxes of $454,601 and $781,595 for the same periods ended June 30, 2009, respectively. The increase in income tax expense in the second quarter and first six months of 2010 compared with the second quarter and first six months of 2009 was primarily due to increase an in taxable income.

Net Income

We had net income of $1,579,291 and $2,385,872 for the three and six months ended June 30, 2010, respectively, compared to the net income of $228,930 and $1,209,911 for the same periods ended June 30, 2009, respectively. The net income in these periods was due primarily to sales of our décor paper. Our net income is a function of revenues, cost of sales and other expenses as described above.

The net income increased in the second quarter of 2010 by $1,350,361 compared to the same period in 2009 was due primarily to the increase in sale revenue  as a result of the recovery from global financial crisis, which had significant impact on our revenues in 2009, offset by the non-cash amortization of debt discount of $248,672 arising from convertible notes payable and the decrease in operating expenses by $1,302,805.

Our total net income during the six months ended June 30, 2010 increased by $1,175,961 compared to the same period ended June 30, 2009, which was due primarily to increase in sale revenue as a result of the recovery from global financial crisis, which had significant impact on our revenues in 2009,  offset by the non-cash amortization of debt discount of $497,864 arising from convertible notes payable and the decrease in operating expenses by $2,029,114.

Liquidity and Capital Resources

Balance Sheet and Cash Flows

Cash flows provided by operating activities were $3,885,634 and $1,933,340 for the six months ended June 30, 2010 and 2009, respectively. Positive cash flows from operations for the six months ended June 30, 2010 resulted primarily from our net income of $2,385,872, an increase in advances to suppliers by $158,646, a decrease in deposits and prepayments by $138,493 and an increase in accrued liabilities and other payables by $402,415, partially offset by increases in accounts receivable and inventories by $259,270 and $578,831, respectively, plus increases in accounts payable and income tax payable by $364,749 and $150,203, respectively. Positive cash flows from operations for the six months ended June 30, 2009 resulted primarily from our net income of $1,209,911, a decrease in advances to suppliers by $438,389, a decrease in deposits and prepayments by $29,226, partially offset by the increases in accounts receivable and inventories by $857,866 and $376,548, respectively, and the decrease in accounts payable, promissory note payable, income tax payable and accrued liabilities by $602,783, $705,000, $6,085, and $222,878, respectively.

 
23

 

Cash flows used in investing activities were $3,518,243 and $1,501,383 for the six months ended June 30, 2010 and 2009, respectively. The cash flows used in investments for the six months ended June 30, 2010 was due to the payments of $1,150,512 to acquire plant and equipment and $2,367,731 to construction in progress. The cash flows used in investments for the six months ended June 30, 2009 was primary due to the payment of $1,501,383 to construction in progress.

Cash flows used in financing activities were $577,988 during the six months ended June 30, 2010, compared to cash flows of $366,601 provided by financing activities during the six months ended June 30, 2009. Cash outflows during the six months ended June 30, 2010 were due primarily to the repayment to a related party of $314,906, and the payments on bank borrowings of total $1,287,261, offset by the proceeds from long-term bank borrowings of $1,024,179. Cash inflows during the six months ended June 30, 2009 were due primarily to the proceeds from short-term bank borrowings of $774,488 and advance from a related party of $541,570, offset by the payments of $949,457 to long-term bank borrowings.

Liquidity

We project that we will need additional capital to fund operations over the next 6 months. We anticipate we will need an additional $2,000,000 per year in 2010 and 2011.

Overall, we have funded our cash needs from inception through June 30, 2010 with a series of debt and equity transactions, primarily with related parties. If we are unable to receive additional cash from our related parties, we may need to rely on financing from outside sources through debt or equity transactions. Our related parties are under no legal obligation to provide us with capital infusions. Failure to obtain such financing could have a material adverse effect on operations and financial condition.

At June 30, 2010, we had cash and cash equivalents of $569,202 on hand, of which $501,758 was held by our subsidiary in China. The amount of cash available for transfer from CHDITN will be limited both by the liquidity needs of CHDITN and the restriction on currency exchange by Chinese-government mandated requirements including currency exchange controls on certain transfers of funds outside of China.

Currently, we have enough cash to fund our operations for about six months. This is based on our current cash flows from operating activities and financing activities, our positive working capital and projected revenues. However, if the projected revenues fall short of needed capital we may not be able to sustain our capital needs. We will then need to obtain additional capital through equity or debt financing to sustain operations for an additional year. Our current level of operations would require capital of approximately $2,000,000 per year starting in 2010. Modifications to our business plans may require additional capital for us to operate. For example, if we are unable to raise additional capital in the future we may need to curtail our number of product offers or limit our marketing efforts to the most profitable geographical areas. This may result in lower revenues and market share for us. In addition, there can be no assurance that additional capital will be available to us when needed or available on terms favorable to us, and if funds are raised in the future through issuance of preferred stock or debt, these securities could have rights, privileges or preference senior to those of our common stock and newly issued debt could contain debt covenants that impose restrictions on our operations. Further, any sale of newly issued debt or equity securities could result in additional dilution to our current shareholders. In addition, there may be further dilution if the two convertible loans with total principal amount of $2,340,000, dated  November 10, 2009 and four promissory notes with total principal amount of $405,000, dated December 4, 2009, are converted into equity pursuant to the terms and conditions of the notes by the end of 2010.

On a long-term basis, liquidity is dependent on continuation and expansion of operations, receipt of revenues, additional infusions of capital and debt financing. However, there can be no assurance that we will be able to obtain additional equity or debt financing in the future, if at all. If we are unable to raise additional capital, our growth potential will be adversely affected. Additionally, we will have to significantly modify our business plan.

 
24

 

Demand for the products and services will be dependent on, among other things, market acceptance of our products, décor paper market and laminated board market in general, and general economic conditions, which are cyclical in nature. Inasmuch as a major portion of our activities is the receipt of revenues from the sales of our products, our business operations may be adversely affected by our competitors and prolonged recession periods.

Our success will be dependent upon implementing our plan of operations and the risks associated with our business plans. We are specializing in the production and sales of high quality decor paper such as furniture decorative paper, wood-grain paper, and paperboard. We plan to strengthen our position in these markets. We also plan to expand our operations through marketing our products and our concept.

The company had new bank loan of approximately $1,024,179 during the 2010 to improve liquidity.

Off-balance sheet arrangements

At June 30, 2010, we do not have any off-balance sheet arrangements.

Contractual obligations and other commitments

Our obligations under contractual obligations and commercial commitments at June 30, 2010 were as follows:
 
   
Payments Due by Period
 
   
Total
   
Less
than1 year
   
1-3 years
   
3-5 years
   
More Than
5 years
 
       
Operating leases
  $ 2,012,748     $ 202,685     $ 422,994     $ 462,650     $ 924,419  
Consultancy fee
    41,600       41,600       -       -       -  
Purchase commitments
    3,300,000       3,300,000       -       -       -  
Total
  $ 5,354,348     $ 3,544,285     $ 422,994     $ 462,650     $ 924,419  

Operating leases

We lease certain facilities under non-cancelable operating leases that expire at various dates beyond 2015.

Consultancy fee commitment

The Company is committed to pay a monthly fee to Interactive Investors, Inc. for a one-year service of management consulting, business advisory, shareholder information and public relations, expiring on August 31, 2010. As of June 30, 2010, the Company has future minimum contingent payment of $41,600 in the next 12 months.

 
25

 

Purchase commitments

The Company is committed under a number of agreements with an independent contractors or suppliers in relation to the construction of the new manufacturing facility for business expansion. Construction is expected to be completed in the first quarter of 2011. Total estimated construction costs are approximately $30 million (equivalent to RMB 205 million). As of June 30, 2010, the Company paid $7,534,507 to the third party equipment vendors and contractors and was recorded as construction in progress. The aggregate contingent payments related to the third party contractors and the addition of new plants and equipment are approximately $3.3 million.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The information to be reported under this item is not required of smaller reporting companies.

ITEM 4. CONTROLS AND PROCEDURES.

(a) Evaluation of disclosure controls and procedures.

Our management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934 as of the end of the period covered by this Quarterly Report on Form 10-Q. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Based on our evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures are designed at a reasonable assurance level and are effective to provide reasonable assurance that information we are required to disclose in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, as appropriate to allow timely decisions regarding required disclosure.

(b) Changes in internal control over financial reporting.

There was no change in our internal controls over financial reporting identified in connection with the evaluation that occurred during the period covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1.      LEGAL PROCEEDINGS

None.

ITEM 1A. RISK FACTORS

Smaller reporting companies are not required to provide the information required by this Item.

 
26

 

ITEM 2.      UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3.      DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.     REMOVED AND RESERVED

None.

ITEM 5.      OTHER INFORMATION

On April 1, 2010, the Company approved to withdraw its registration statement initially filed on Form S-1 with the Securities and Exchange Commission on February 10, 2010. The Company withdrew its registration statement so that it can have sufficient time to review and possibly amend the registration statement prior to its effectiveness. No securities have been sold pursuant to the registration statement.

On April 8, 2010, the Board of Directors and consenting shareholder holding a majority of issued and outstanding Common Stock approved a change the domicile of the Company from Florida to Nevada.  The change of domicile, or reincorporation, was effected by means of a merger between the Company and a newly formed wholly-owned Nevada subsidiary of the Company, in which the subsidiary was the surviving entity.  This change of domicile became effective upon the filing of articles of merger with the Secretary of State of the states of Florida and Nevada in accordance with applicable state laws, effective May 25, 2010.

On April 8, 2010, the Board of Directors approved and recommended a combination of the shares of common stock of DCRD, such that every three (3) shares of common stock $.001 par value would be combined into one (1) share of common stock upon effectiveness of the Reincorporation Merger.  In the share combination, referred to as a reverse stock split or “Reverse Split”, the par value of Common Stock did not change.  All the fractional shares resulting from the combination were rounded up to the nearest whole share. Since it was contemplated that the reverse stock split would occur simultaneously with the Reincorporation, management determined that the objective and substantive effect of the reverse stock split would be accomplished under and pursuant to the Merger Agreement, which featured an exchange ratio in which every three (3) shares of Florida Corporation common stock were converted into one (1) share of Nevada Corporation common stock. On May 25, 2010, our common stock began trading on a split-adjusted basis on the OTC Bulletin Board.

 ITEM 6. EXHIBITS

3.1 Agreement and Plan of Merger between Decor Products International, Inc. and DCRD Merger Sub, Inc. effective as of May 25, 2010 (1)
   
3.2 Articles of Incorporation of DCRD Merger Sub, Inc. (1)
   
3.3 Bylaws of Decor Products International, Inc. (1)
   
31.1
Certification of Chief Executive Officer
   
31.2
Certification of Chief Financial Officer
   
32.1
Statement required by 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002.
   
32.2
Statement required by 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002
 

(1) Previously filed in the Definitive Information Statement filed with the SEC on April 19, 2010.
 
 
27

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, there unto duly authorized.
 
 
DÉCOR PRODUCTS INTERNATIONAL, INC.
     
Date: August 23, 2010
By:  
/s/ Rui Sheng Liu
 
Rui Sheng Liu
President and Chief Executive Officer

INDEX TO EXHIBITS
 
Exhibit No.
Description
   
3.1 Agreement and Plan of Merger between Decor Products International, Inc. and DCRD Merger Sub, Inc. effective as of May 25, 2010 (1)
   
3.2 Articles of Incorporation of DCRD Merger Sub, Inc. (1)
   
3.3 Bylaws of Decor Products International, Inc. (1)
   
31.1
Certification of Chief Executive Officer
   
31.2
Certification of Chief Financial Officer
   
32.1
Statement required by 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002.
   
32.2
Statement required by 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002
 

(1) Previously filed in the Definitive Information Statement filed with the SEC on April 19, 2010.

 
 
28