Delaware
|
4923
|
98-0231607
|
||
(State
or Jurisdiction of
|
(Primary
Standard Industry
|
(I.R.S.
Employer
|
||
Incorporation
or Organization)
|
Classification
Code Number)
|
Identification
No.)
|
Title
of each class of securities to be registered
|
Dollar
amount to be registered
|
Proposed
maximum offering price per unit
|
Proposed
maximum aggregate offering price
|
Amount
of registration fee
|
|||||||||
Common
Stock, 0.0001 par value
|
$ |
54,876,928
|
$ |
11.89
|
(1)
|
$ |
54,876,928
|
$ |
1,685
|
||||
Common
Stock, $0.0001 par value issuable upon exercise of
Warrants
|
$ |
5,977,329
|
$ |
7.79
|
(2)
|
$ |
5,977,329
|
$ |
184
|
(1) |
Estimated
solely for purposes of calculating the registration fee in accordance
with
Rule 457(c) and Rule 457(g) under the Securities Act of 1933, using
the
average of the high and low price as reported on the Over-The-Counter
Bulletin Board on October 29, 2007, which was $11.89 per
share.
|
(2) |
Calculated
in accordance with Rule 457(g)(1).
|
PAGE
NO.
|
||||
SUMMARY
|
3
|
|||
ABOUT
THIS OFFERING
|
4
|
|||
RISK
FACTORS
|
5
|
|||
SPECIAL
NOTE REGARDING FORWARD LOOKING STATEMENTS
|
11
|
|||
USE
OF PROCEEDS
|
11
|
|||
MARKET
FOR COMMON EQUITY AND RELATED STOCHOLDER MATTERS
|
12
|
|||
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
13
|
|||
DESCRIPTION
OF BUSINESS
|
23
|
|||
DIRECTORS
AND EXECUTIVE OFFICERS
|
28
|
|||
EXECUTIVE
COMPENSATION
|
29
|
|||
CERTAIN
RELATIONSIHIPS AND RELATED TRANSACTIONS
|
30
|
|||
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
31
|
|||
DESCRIPTION
OF SECURITIES
|
31
|
|||
SELLING
STOCKHOLDERS
|
34
|
|||
PLAN
OF DISTRIBUTION
|
36
|
|||
DISCLOSURE
OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
37
|
|||
LEGAL
MATTERS
|
37
|
|||
EXPERTS
|
37
|
|||
WHERE
YOU CAN FIND MORE INFORMATION
|
37
|
Common
Stock Offered:
|
Up
to 5,382,693 shares of common stock, including up to 767,308 shares
of
common stock issuable upon the exercise of common stock purchase
warrants
at an exercise price of $7.79 per share.
|
Common
Stock Outstanding at October 26, 2007:
|
29,200,304
|
Use
of Proceeds:
|
We
will not receive any proceeds from the sale of the 5,382,693 shares
of
common stock subject to sale by the selling stockholders under this
prospectus. However, we may receive the sale price of any common
stock we
sell to the selling stockholders upon exercise of the outstanding
warrants. Any net proceeds we receive from the Selling Stockholders
through the exercise of warrants will be used for general corporate
purposes.
|
OTC
Bulletin Board Symbol:
|
CHNG
|
·
|
Judgments
of United States courts obtained against us or these non-residents
based
on the civil liability provisions of the securities laws of the United
States or any state; or
|
·
|
In
original actions brought in the Republic of China, liabilities against
us
or non-residents predicated upon the securities laws of the United
States
or any state. Enforcement of a foreign judgment in the Republic of
China
also may be limited or otherwise affected by applicable bankruptcy,
insolvency, liquidation, arrangement, moratorium or similar laws
relating
to or affecting creditors' rights generally and will be subject to
a
statutory limitation of time within which proceedings may be
brought.
|
· |
we
only have contractual control over XXNG. We do not own it due to
the
restriction of foreign investment in Chinese businesses;
and
|
· |
uncertainties
relating to the regulation of the natural gas business in China,
including
evolving licensing practices, means that permits, licenses or operations
at our company may be subject to challenge. This may disrupt our
business,
or subject us to sanctions, requirements to increase capital or other
conditions or enforcement, or compromise enforceability of related
contractual arrangements, or have other harmful effects on
us.
|
· |
investors
may have difficulty buying and selling or obtaining market
quotations;
|
· |
market
visibility for our common stock may be limited;
and
|
· |
a
lack of visibility for our common stock may have a depressive effect
on
the market for our common stock.
|
Quarter
|
High
|
Low
|
|||||
Fiscal
Year 2007
|
|||||||
Third
Quarter
|
$
|
7.39
|
$
|
4.46
|
|||
Second
Quarter
|
$
|
4.85
|
$
|
1.88
|
|||
First
Quarter
|
$
|
3.13
|
$
|
1.81
|
|||
Fiscal
Year 2006
|
|||||||
Fourth
Quarter
|
$
|
3.15
|
$
|
3.08
|
|||
Third
Quarter
|
$
|
3.05
|
$
|
2.82
|
|||
Second
Quarter
|
$
|
2.55
|
$
|
2.35
|
|||
First
Quarter
|
$
|
4.49
|
$
|
4.40
|
|||
Fiscal
Year 2005
|
|||||||
Fourth
Quarter
|
$
|
3.40
|
$
|
3.30
|
|||
Third
Quarter
|
$
|
3.00
|
$
|
3.00
|
|||
Second
Quarter
|
$
|
5.50
|
$
|
5.50
|
|||
First
Quarter
|
$
|
1.35
|
$
|
1.35
|
· |
Distribution
and sale of compressed natural gas (CNG) for vehicular fuel through
Company-owned filling stations. As of September 30, 2007, the Company
had
20 stations in service;
|
· |
Distribution
and sale of CNG for vehicular fuel to third party-owned filling stations;
and
|
· |
Distribution
and sale of natural gas to residential, commercial and industrial
customers through Company-owned pipelines. The Company distributes
and
sells natural gas to approximately 75,000 pipeline
customers.
|
Office equipment |
5
years
|
|||
Operating equipment |
5-20
years
|
|||
Vehicles |
5
years
|
|||
Buildings |
30
years
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
|
September
30, 2007
|
September
30, 2006
|
September
30, 2007
|
September
30, 2006
|
|||||||||
Revenue
|
$
|
9,078,088
|
$
|
6,514,291
|
$
|
24,094,974
|
$
|
12,025,688
|
|||||
Cost
of Revenue
|
4,758,250
|
3,278,886
|
12,114,666
|
6,231,027
|
|||||||||
Operating
Expenses
|
1,967,600
|
636,647
|
3,926,507
|
1,617,101
|
|||||||||
Income
from Operations
|
2,352,238
|
2,598,758
|
8,053,801
|
4,177,560
|
|||||||||
Net
Income
|
$
|
1,961,662
|
$
|
2,203,786
|
$
|
6,816,997
|
$
|
3,541,635
|
2006
|
2005
|
||||||
Revenues
|
$
|
18,828,790
|
$
|
4,850,699
|
|||
Cost
of Revenues
|
9,718,000
|
2,404,037
|
|||||
Operating
Expenses
|
2,596,199
|
975,083
|
|||||
Income
from Operations
|
6,514,591
|
1,471,579
|
|||||
Net
Income
|
$
|
5,451,095
|
$
|
1,252,083
|
· |
Distribution
and sale of compressed natural gas (CNG) through Company-owned CNG
filling
stations for hybrid (natural gas/gasoline) powered vehicles (20 stations
as of September 30, 2007);
|
· |
Distribution
and sale of CNG to third party-owned CNG filling stations for hybrid
(natural gas/gasoline) powered vehicles;
and
|
· |
Distribution
and sale of natural gas to residential, commercial and industrial
customers through Company-owned pipelines. The Company distributes
and
sells natural gas to approximately 75,000 homes and
businesses.
|
· |
Qualified
Urban Fuel Operator Business License authorized by the Shaanxi
Construction Bureau, the local office of the Ministry of Construction,
effective from January 2, 2004 to January 2, 2009.(License number
SHAANRANZHI 166)
|
· |
License
to Supply, Install Equipment and Maintain Gas Fuel Lines issued by
the
local Gas Fuels for Heating Bureau, an agency of the Ministry of
Construction and the Xian Natural Gas Management Bureau. License
number:
XIRAN 136)
|
· |
Safety
and Inspection Regulation for Special Equipment Safety Inspection
Standards for High Pressure Pipeline and Technical Safety Inspection
Regulations from the Shaanxi Quality and Technology Inspection Bureau
for
compressor stations and pressure storage tank system. (Approval letter
reference: 2004SHAANGUOCHUHAN033)
|
· |
Annual
Safety Inspection of Lightning Conductor Equipment approved by the
Shaanxi
Meteorology Bureau. (Certificate number 0005274) The Citygate and
Compressor Stations are approved by the local office of the Ministry
of
Construction.
|
· |
Business
license to operate Xilan Equipment effective from 02/22/2006 to
02/21/2021.
|
· |
Business
license to operate Xilan Liquified Natural Gas effective from 10/24/2006
to 10/23/2036.
|
Name
|
Age
|
Position
|
Director
Since
|
|||
Qinan
Ji
|
49
|
Chief
Executive Officer and Chairman of the Board
|
2005
|
|||
Xiaogang
Zhu
|
52
|
Chief
Financial Officer
|
||||
Zhiqiang
Wang
|
67
|
Director
|
2006
|
|||
James
Garner
|
60
|
Director
|
2006
|
1. |
any
bankruptcy petition filed by or against any business of which such
person
was a general partner or executive officer either at the time of
the
bankruptcy or within two years prior to that
time;
|
2. |
any
conviction in a criminal proceeding or being subject to a pending
criminal
proceeding (excluding traffic violations and other minor
offenses);
|
3. |
being
subject to any order, judgment, or decree, not subsequently reversed,
suspended or vacated, of any court of competent jurisdiction, permanently
or temporarily enjoining, barring, suspending or otherwise limiting
his
involvement in any type of business, securities or banking activities;
or
|
4. |
being
found by a court of competent jurisdiction (in a civil action), the
Commission or the Commodity Futures Trading Commission to have violated
a
federal or state securities or commodities law, and the judgment
has not
been reversed, suspended, or
vacated.
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Option
Awards
($)
|
All
Other Compensation
($)
|
Total
($)
|
|||||||||||||
Qinan
Ji, Chief Executive Officer and Chairman of the Board(1)
|
2006
|
15,000
|
-
|
-
|
-
|
15,000
|
|||||||||||||
Minqing
Lu, former Chief Executive Officer and Director(2)
|
2006
|
4,150
|
-
|
-
|
-
|
4,150
|
(1)
|
Mr.
Ji replaced Mr. Lu as the Chief Executive Officer on May 22,
2006.
|
(2) |
Mr.
Lu resigned as the Company’s Chief Executive Officer and Director on May
22, 2006. Mr. Lu’s annual salary was
$10,000.
|
Name
|
Fees
Earned or Paid in Cash
($)
|
|
Stock
Awards ($)
|
Option
Awards ($)
|
All
Other Compensation
($)
|
|
Total
($)
|
|||||||||
James
Garner
|
24,000
|
-
|
-
|
-
|
24,000
|
|||||||||||
Qinan
Ji(1)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Zhiqiang
Wang(2)
|
4,500
|
-
|
-
|
-
|
4,500
|
|||||||||||
Patrick
McManus(3)
|
24,000
|
-
|
-
|
-
|
24,000
|
(1) |
Ji
Qinan, our Chief Executive Officer, does not receive any compensation
for
his service as a director.
|
(2) |
Zhiqiang
Wang was appointed as a director in September 2006; his compensation
was
$4,500 annually.
|
(3) |
Patrick
McManus resigned as a director in July
2007.
|
Amount
and Nature of Beneficial Ownership
|
|||||||
Common
Shares
|
|||||||
Name
|
Number
of Shares
|
Percent
of Class
|
|||||
Officer
and Directors
|
|||||||
Qinan
Ji, CEO and Director
|
5,931,596
|
20.3
|
%(1)
|
||||
Zhiqiang
Wang, Director
|
0
|
0
|
%
|
||||
Xiaogang
Zhu, CFO
|
0
|
0
|
%
|
||||
James
Garner, Director
|
0
|
0
|
%
|
||||
All
Officers and Directors as a Group (four persons)
|
5,931,596
|
(1)
|
20.3
|
%(1)
|
|||
5%
Beneficial Owners
|
|||||||
Heartland
Value Fund
|
1,500,000
|
5.1
|
%
|
||||
Robert
K. Moses, Jr.
|
2,000,000
|
6.8
|
%
|
||||
Xian
Sunway Technology & Industry Co. Ltd.
|
2,875,364
|
9.8
|
%
|
||||
Yangling
Bodisen Biotech Development Co. Ltd.
c/o
New York Global Group, Inc.
14
Wall Street, 12th
Floor
New
York, NY 10005
|
2,063,768
|
7.1
|
%
|
(1) |
Of
which 2,875,364 shares are owned by Xian Sunway Technology & Industry
Co., Ltd. Qinan Ji owns 42.1% of Xian Sunway and may be deemed to
beneficially own such shares.
|
· | Warrants to purchase 321,446 shares of common stock at any time on or prior to January 13 or January 17, 2009 at an initial exercise price of $3.60 per share. Pursuant to the terms of such warrants, the exercise price of such warrants is, subject to adjustment in the event of stock splits, combinations or the like of our common stock. |
· | Warrants to purchase 767,308 shares of common stock at any time on or prior to October 26, 2012 at an initial exercise price of $7.79 per share. Pursuant to the terms of such warrants, the exercise price of such warrants is subject to adjustment in the event of stock splits, combinations or the like of our common stock. |
· |
Prior
to the date of the transaction, the Board of Directors of the corporation
approved either the business combination or the transaction that
resulted
in the stockholder’s becoming an interested stockholder;
|
· |
Upon
completion of the transaction that resulted in the stockholder’s becoming
an interested stockholder, the interested stockholder owned at least
85%
of the voting stock of the corporation outstanding at the time the
transaction commenced, excluding for purposes of determining the
voting
stock outstanding, but not the outstanding voting stock owned by
the
interested stockholder, (1) shares owned by persons who are directors
and
also officers and (2) shares owned by employee stock plans in which
employee participants do not have the right to determine confidentially
whether shares held subject to the plan will be tendered in a tender
or
exchange offer; or
|
· |
At
or subsequent to the date of the transaction, the business combination
is
approved by the Board of Directors and authorized at an annual or
special
meeting of stockholders, and not by written consent, by the affirmative
vote of at least 66-2/3% of the outstanding voting stock that is
not owned
by the interested stockholder.
|
Shares
of Common Stock Beneficially Owned Prior to
Offering(1)
|
Shares
Being Offered
|
Shares
of Common Stock Beneficially Owned After
Offering(2)
|
||||||||||||||
Selling
Stockholder
|
Shares
|
% |
Shares
|
% | ||||||||||||
Alder
Capital Partners I, L.P.(3)
|
57,144
|
*
|
57,144
|
0
|
0
|
|||||||||||
Alder
Offshore Partners Ltd.(4)
|
22,472
|
*
|
22,472
|
0
|
0
|
|||||||||||
Enable
Opportunity Partners LP(5)
|
35,384
|
*
|
35,384
|
0
|
0
|
|||||||||||
Enable
Growth Partners LP(6)
|
79,616
|
*
|
79,616
|
0
|
0
|
|||||||||||
Lagunitas
Partners LP(7)
|
115,679
|
*
|
87,444
|
28,235
|
*
|
|||||||||||
Gruber
+ McBaine International(8)
|
27,744
|
*
|
20,125
|
7,619
|
*
|
|||||||||||
Jon
D and Linda W Gruber Trust(9)
|
40,691
|
*
|
33,969
|
6,722
|
*
|
|||||||||||
Excalibur
Limited Partnership(10)
|
61,539
|
*
|
61,539
|
0
|
0
|
|||||||||||
Pinnacle
China Fund, L.P.(11)
|
380,384
|
1.3
|
%
|
380,384
|
0
|
0
|
||||||||||
The
Pinnacle Fund, L.P.(12)
|
380,384
|
1.3
|
%
|
380,384
|
0
|
0
|
||||||||||
Keyrock
Partners, L.P.(13)
|
44,231
|
*
|
44,231
|
0
|
0
|
|||||||||||
Patara
Capital, LP(14)
|
35,384
|
*
|
35,384
|
0
|
0
|
|||||||||||
Robert
K. Moses, Jr.
|
2,097,500
|
7.2
|
%
|
747,500
|
1,350,000
|
4.6
|
%
|
|||||||||
Straus
GEPT Partners LP(15)
|
68,115
|
*
|
68,115
|
0
|
0
|
|||||||||||
Straus
Partners LP(16)
|
55,731
|
*
|
55,731
|
0
|
0
|
|||||||||||
Sansar
Capital Special Opportunity Master Fund, LP(17)
|
760,769
|
2.6
|
%
|
760,769
|
0
|
0
|
||||||||||
Octagon
Capital Partners(18)
|
36,225
|
*
|
36,225
|
0
|
0
|
|||||||||||
Heller
Capital Investments(19)
|
123,006
|
*
|
123,006
|
0
|
0
|
|||||||||||
Highbridge
International LLC(20)
|
145,963
|
*
|
145,963
|
0
|
0
|
|||||||||||
Whitebox
Intermarket Partners, LP(21)
|
185,770
|
*
|
185,770
|
0
|
0
|
|||||||||||
Heartland
Value Fund(22)
|
1,725,000
|
5.9
|
%
|
1,725,000
|
0
|
0
|
||||||||||
Nite
Capital Master LTD(23)
|
30,769
|
*
|
30,769
|
0
|
0
|
|||||||||||
Barrington
Partners, A California Limited Partnership(24)
|
53,873
|
*
|
53,873
|
0
|
0
|
|||||||||||
Barrington
Investors L.P.(25)
|
123,050
|
*
|
123,050
|
0
|
0
|
|||||||||||
Brean
Murray, Carret & Co., LLC(26)
|
75,000
|
*
|
75,000
|
0
|
0
|
|||||||||||
Fort
Mason Partners, L.P. (27)
|
281
|
*
|
281
|
0
|
0
|
|||||||||||
Fort
Mason Master, L.P. (28)
|
4,334
|
*
|
4,334
|
0
|
0
|
|||||||||||
GUNDYCO
ITF Excalibur Limited Partnership
(29)
|
9,231
|
*
|
9,231
|
0
|
0
|
|||||||||||
Total
|
6,775,269
|
23.2
|
%
|
5,307,693
|
1,392,576
|
4.8
|
%
|
(1) |
This
table is based upon information supplied by officers, directors and
principal stockholders, and in Schedules 13D and 13G filedwith
the Securities and Exchange Commission. Unless otherwise indicated
in the
footnotes to this table and subject to community property laws, where
applicable, we believe each stockholder named in this table has sole
voting and investment power with respect to the shares indicated
as
beneficially owned. The number and percentage of shares beneficially
owned
are based on an aggregate of 29,200,304 shares of our common stock
outstanding as of October 26, 2007, and are determined under rules
promulgated by the Securities and Exchange Commission. This information
is
not necessarily indicative of beneficial ownership for any other
purpose.
Under such rules, beneficial ownership includes any shares as to
which the
individual has sole or shared voting power or investment power and
also
any shares which the individual has the right to acquire within 60
days
through the exercise of any stock option or other
right.
|
(2) |
Because
the selling shareholders identified in this table may sell some,
all or
none of the shares owned by them that are registered under this
registration statement, and because, to our knowledge, there are
currently
no agreements, arrangements or understandings with respect to the
sale of
any of the shares registered hereunder, no estimate can be given
as to the
number of shares available for resale hereby that will be held by
the
selling shareholders at the time of this registration statement.
Therefore, we have assumed for purposes of this table that the selling
shareholders will sell all of the shares beneficially owned by
them.
|
(3) |
Michael
Licosati is the managing partner and has the voting and dispositive
rights
over the shares held by Alder Capital Partners I,
LP
|
(4) |
Michael
Licosati is the managing partner and has the voting and dispositive
rights
over the shares held by Alder Offshore Partners
Ltd.
|
(5) |
Mitch
Levine is the managing partner and has the voting and dispositive
rights
over the shares held by Enable Opportunity Partners
LP
|
(6) |
Mitch
Levine is the managing partner and has the voting and dispositive
rights
over the shares held by Enable Growth Partners
LP
|
(7) |
Gruber
& McBaine Capital Management is the general partner and has the voting
and dispositive rights over the shares held by Lagunitas Partners
and Jon
D. Gruber and J. Patterson McBaine oversee all voting and investment
activity of Gruber & McBaine Capital
Management.
|
(8) |
Gruber
& McBaine Capital Management is the general partner and has the voting
and dispositive rights over the shares held by Gruber & McBaine
International and Jon D. Gruber and J. Patterson McBaine oversee
all
voting and investment activity of Gruber & McBaine Capital
Management.
|
(9) |
Jon
D. Gruber has the voting and dispositive rights over the shares held
by
Jon D. Gruber and Linda Gruber
Trust.
|
(10) |
William
Hector is the Managing Partner and has the voting and dispositive
rights
over the shares held by Excalibur Limited
Partnership.
|
(11) |
Barry
M. Kitt is the Manager of Kitt China Management, L.L.C., the
Manager of Pinnacle China Management, L.L.C., the General Partner of
Pinnacle China Advisor, L.P., the General partner of Pinnacle China
Fund,
L.P. and has the voting and dispositive rights over the shares held
by Pinnacle China Fund, LP.
|
(12) |
Barry
M. Kitt is the Sole Member of Pinnacle Management, L.L.C., the
General Partner of Pinnacle Advisors, L.P., the General Partner of
the Pinnacle Fund, L.P. and has the voting and dispositive rights
over the shares held by The Pinnacle Fund
LP.
|
(13) |
Stephen
James Carter is the Managing Partner and has the voting and dispositive
rights over the shares held by Keyrock partners
LLP.
|
(14) |
Berke
Bakay is the Principal and has the voting and dispositive rights
over the
shares held by Patara Capital LP.
|
(15) |
Melville
Straus is the General Partner and has the voting and dispositive
rights
over the shares held by Straus GEPT Partners
LP.
|
(16) |
Melville
Straus is the General Partner and has the voting and dispositive
rights
over the shares held by Straus Partners
LP.
|
(17) |
Vincent
Guacci is the Chief Financial Officer and Chief Operating Officer
and has
the voting and dispositive rights over the shares held by Sansar
Capital
Special Opportunity Master Fund LP.
|
(18) |
Steven
Hart is the General Partner and has the voting and dispositive rights
over
the shares held by Octagon Capital
Partners.
|
(19) |
Ronald
I. Heller is the Chief Investment Officer and has the voting and
dispositive rights over the shares held by Heller Capital
Investments.
|
(20) |
Highbridge
Capital Management, LLC is the trading manager of Highbridge
International, LLC and has voting control and investment discretion
over
the securities held by Highbridge International, LLC. Glenn Dubin
and
Henry Swieca control Highbridge Capital Management, LLC and have
voting
control and investment discretion of the securities held by Highbridge
International LLC. Each of Highbridge Capital Management, LLC,
Glenn Dubin
and Henry Swieca disclaims beneficial ownership of the securities
held by
Highbridge International LLC.
|
(21) |
Jonathan
Wood is the Chief Operating Officer and has the voting and dispositive
rights over the shares held by Whitebox Intermarket Partners
LP.
|
(22) |
Heartland
Advisors, Inc. is the investment advisor for Heartland Value Fund
and
has the voting and dispositive rights over the shares held by Heartland
Value Fund.
|
(23) |
Keith
Goodman is a Manager of the General Partner of Nite Capital LP and
has the
voting and dispositive rights over the shares held by Nite Capital
LP.
|
(24) |
Russell
Faucett is the General Partner of Barrington Partners, a California
Limited Partnership and has the voting and dispositive rights over
the
shares held by Barrington Partners, a California Limited
Partnership.
|
(25) |
Russell
Faucett is the General Partner of Barrington Investors LP and has
the
voting and dispositive rights over the shares held by Barrington
Investors
LP.
|
(26) |
William
J. McCluskey, President and Chief Executive Officer of Brean
Murray,
Carret & Co., LLC and has the voting and dispositive rights over the
shares held by Brean Murray, Carret & Co.,
LLC.
|
(27) |
Daniel
German, managing member of Fort Mason Capital, LLC, the general
partner of
Fort Manson Partners, L.P., has sole voting and dispositive rights
over
the shares held by Fort Mason Partners,
L.P.
|
(28) |
Daniel
German, managing member of Fort Mason Capital, LLC, the general
partner of
Fort Manson Master, L.P., has sole voting and dispositive rights
over the
shares held by Fort Mason Master,
L.P.
|
(29) |
William
Hechter, president of Excalibur Capital Management Inc., General
Partner
of GUNDYCO ITF Excalibur Limited Partnership, has voting and dispositive
rights over the shares held by GUNDYCO ITF Excalibur Limited
Partnership.
|
· |
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits Investors;
|
· |
block
trades in which the broker-dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
· |
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
· |
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
· |
privately
negotiated transactions;
|
· |
to
cover short sales made after the date that this Registration Statement
is
declared effective by the
Commission;
|
· |
broker-dealers
may agree with the Selling Stockholders to sell a specified number
of such
shares at a stipulated price per
share;
|
· |
a
combination of any such methods of sale;
and
|
· |
any
other method permitted pursuant to applicable
law.
|
PAGE
|
||||
Consolidated
Balance Sheets as of September 30, 2007 (unaudited)
|
F-2
|
|||
|
||||
Consolidated
Statements of Income and Other Comprehensive Income for the three
and nine months ended September 30, 2007 and 2006
(unaudited)
|
F-3
|
|||
|
||||
Consolidated
Statements of Cash Flows for the nine months ended September 30,
2007 and 2006 (unaudited)
|
F-4
|
|||
|
||||
Notes
to Unaudited Consolidated Financial Statements
|
F-5
|
|||
|
||||
Report
of Independent Registered Public Accounting Firm
|
F-21
|
|||
|
||||
Consolidated
Balance Sheets as of December 31, 2006 and 2005
|
F-22
|
|||
|
||||
Consolidated
Statements of Operations and Comprehensive Income for the years
ended
December 31, 2006 and 2005
|
F-23
|
|||
|
||||
Consolidated
Statements of Changes in Stockholders’ Equity for the years ended
December 31, 2006 and 2005
|
F-24
|
|||
|
||||
Consolidated
Statements of Cash Flows for the years ended December 31, 2006
and
2005
|
F-25
|
|||
|
||||
Notes
to Consolidated Financial Statements
|
F-26
|
CHINA
NATURAL GAS, INC. AND SUBSIDIARIES
|
||||
CONSOLIDATED
BALANCE SHEET
|
||||
AS
OF SEPTEMBER 30, 2007
|
||||
(unaudited)
|
||||
ASSETS
|
||||
CURRENT
ASSETS:
|
||||
Cash
& cash equivalents
|
$
|
20,677,432
|
||
Accounts
receivable
|
329,686
|
|||
Other
receivable
|
438,349
|
|||
Inventories
|
70,314
|
|||
Advances
|
1,213,868
|
|||
Prepaid
expense and other current assets
|
118,041
|
|||
Total
current assets
|
22,847,690
|
|||
PROPERTY
AND EQUIPMENT, net
|
23,514,129
|
|||
CONSTRUCTION
IN PROGRESS
|
1,650,232
|
|||
OTHER
ASSETS
|
1,672,942
|
|||
TOTAL
ASSETS
|
$
|
49,684,993
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
CURRENT
LIABILITIES:
|
||||
Accounts
payable & accrued expense
|
$
|
622,482
|
||
Other
payables
|
82,033
|
|||
Unearned
revenue
|
487,324
|
|||
Taxes
Payable
|
901,608
|
|||
Total
current liabilities
|
2,093,447
|
|||
STOCKHOLDERS'
EQUITY:
|
||||
Preferred
stock, $0.0001 per share; authorized 5,000,000 shares; none issued
|
||||
Common
stock, $0.0001 per share; 30,000,000 authorized shares;
|
– | |||
29,145,839
shares issued and outstanding
|
2,915
|
|||
Additional
paid-in capital
|
32,046,884
|
|||
Cumulative
translation adjustment
|
2,160,330
|
|||
Statutory
reserve
|
1,477,671
|
|||
Retained
earnings
|
11,903,746
|
|||
Total
stockholders' equity
|
47,591,546
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
49,684,993
|
CHINA
NATURAL GAS, INC. AND SUBSIDIARIES
|
|||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME AND OTHER COMPREHENSIVE
INCOME
|
|||||||||||||
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2007 AND
2006
(unaudited)
|
|||||||||||||
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
Revenue
|
|||||||||||||
Natural
gas revenue
|
$
|
7,442,109
|
$
|
5,210,834
|
$
|
19,243,968
|
$
|
8,580,236
|
|||||
Installation
and other
|
1,635,979
|
1,303,457
|
4,851,006
|
3,445,452
|
|||||||||
|
|
|
|
||||||||||
Total
revenue
|
9,078,088
|
6,514,291
|
24,094,974
|
12,025,688
|
|||||||||
Cost
of revenue
|
|||||||||||||
Natural
gas cost
|
4,020,039
|
2,752,594
|
9,975,932
|
4,862,202
|
|||||||||
Installation
and other
|
738,211
|
526,292
|
2,138,734
|
1,368,825
|
|||||||||
|
|
|
|
||||||||||
4,758,250
|
3,278,886
|
12,114,666
|
6,231,027
|
||||||||||
|
|
|
|
||||||||||
Gross
profit
|
4,319,838
|
3,235,405
|
11,980,308
|
5,794,661
|
|||||||||
Operating
expenses
|
|||||||||||||
Selling
expenses
|
939,496
|
366,616
|
2,216,048
|
923,960
|
|||||||||
General
and administrative expenses
|
1,028,104
|
270,031
|
1,710,459
|
693,141
|
|||||||||
Total
operating expenses
|
1,967,600
|
636,647
|
3,926,507
|
1,617,101
|
|||||||||
Income
from operations
|
2,352,238
|
2,598,758
|
8,053,801
|
4,177,560
|
|||||||||
Non-operating
income (expense):
|
|||||||||||||
Interest
income
|
24,429
|
2,485
|
41,570
|
7,262
|
|||||||||
Other
income (expense)
|
30,458
|
(4,231
|
)
|
39,504
|
(10,182
|
)
|
|||||||
Total
non-operating income (expense)
|
54,887
|
(1,746
|
)
|
81,074
|
(2,920
|
)
|
|||||||
Income
before income tax
|
2,407,125
|
2,597,012
|
8,134,875
|
4,174,640
|
|||||||||
Provision
for income tax
|
445,463
|
393,226
|
1,317,878
|
633,005
|
|||||||||
Net
income
|
1,961,662
|
2,203,786
|
6,816,997
|
3,541,635
|
|||||||||
Other
comprehensive income
|
|||||||||||||
Foreign
currency translation gain
|
584,166
|
258,640
|
1,320,878
|
291,857
|
|||||||||
Comprehensive
Income
|
$
|
2,545,828
|
$
|
2,462,426
|
$
|
8,137,875
|
$
|
3,833,492
|
|||||
Weighted
average shares outstanding
|
|||||||||||||
Basic
|
27,122,196
|
23,931,197
|
25,191,521
|
23,759,285
|
|||||||||
Diluted
|
27,286,286
|
23,931,197
|
25,223,465
|
23,759,285
|
|||||||||
Earnings
per share
|
|||||||||||||
Basic
|
$
|
0.07
|
$
|
0.09
|
$
|
0.27
|
$
|
0.15
|
|||||
Diluted
|
$
|
0.07
|
$
|
0.09
|
$
|
0.27
|
$
|
0.15
|
CHINA
NATURAL GAS, INC. AND SUBSIDIARIES
|
|||||||
CONSOLIDATED
STATEMENT OF CASH FLOWS
|
|||||||
FOR
THE NINE MONTHS ENDED SEPTEMBER 2007 AND 2006
(unaudited)
|
|||||||
Nine
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
6,816,997
|
$
|
3,541,635
|
|||
Adjustments
to reconcile net income to net cash
|
|||||||
provided
by (used in) operating activities:
|
|||||||
Depreciation
and amortization
|
1,146,247
|
497,072
|
|||||
Exchange
Gain
|
-
|
(457,976
|
)
|
||||
(Increase)
/ decrease in assets:
|
|||||||
Accounts
receivable
|
257,002
|
(306,677
|
)
|
||||
Other
receivable
|
400,049
|
(1,258,975
|
)
|
||||
Inventory
|
222,112
|
(248,642
|
)
|
||||
Advances
|
(31,464
|
)
|
(3,068,491
|
)
|
|||
Prepaid
expense
|
195,740
|
(147,525
|
)
|
||||
Contract
in progress
|
- |
(413,237
|
)
|
||||
Other
assets
|
(135,885
|
)
|
-
|
||||
Increase
/ (decrease) in current liabilities:
|
|||||||
Accounts
payable & accrued expense
|
195,660
|
183,632
|
|||||
Other
payables
|
(204,215
|
)
|
549,701
|
||||
Unearned
revenue
|
187,825
|
206,537
|
|||||
Taxes
payable
|
(1,019,262
|
)
|
-
|
||||
Net
cash provided by (used in) operating activities
|
8,030,806
|
(922,946
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Payment
on purchase of property and equipment
|
(5,871,571
|
)
|
(4,170,589
|
)
|
|||
Additions
to construction in progress
|
-
|
(498,676
|
)
|
||||
Payment
for land use rights
|
(967,150
|
)
|
- | ||||
Net
cash used in investing activities
|
(6,838,721
|
)
|
(4,669,265
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Stock
issued for cash
|
15,000,000
|
10,400,000
|
|||||
Proceeds
from exercise of warrants
|
- |
1,050,001
|
|||||
Payment
of offering costs
|
(1,176,533
|
)
|
(1,557,147
|
)
|
|||
Net
cash provided by financing activities
|
13,823,467
|
9,892,854
|
|||||
Effect
of exchange rate changes on cash and cash equivalents
|
367,667
|
55,724
|
|||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
15,383,219
|
4,356,367
|
|||||
CASH
& CASH EQUIVALENTS, BEGINNING OF PERIOD
|
5,294,213
|
675,624
|
|||||
CASH
& CASH EQUIVALENTS, END OF PERIOD
|
$
|
20,677,432
|
$
|
5,031,991
|
|||
The
accompanying notes are an integral part of these consolidated
financial
statements
|
a.
|
Xian
Xilan Natural Gas holds the licenses and approvals necessary
to operate
its natural gas business in
China.
|
b.
|
Xilan
Equipment provides exclusive technology consulting and other
general
business operation services to Xian Xilan Natural Gas in return
for a
consulting services fee which is equal to Xian Xilan Natural
Gas’s
revenue.
|
c.
|
Xian
Xilan Natural Gas’s shareholders have pledged their equity interests in
Xian Xilan Natural Gas to the
Company.
|
d.
|
Irrevocably
granted the Company an exclusive option to purchase, to the extent
permitted under PRC law, all or part of the equity interests
in Xian Xilan
Natural Gas and agreed to entrust all the rights to exercise
their voting
power to the person appointed by the
Company.
|
Office
equipment
|
5
years
|
Operating
equipment
|
5-20
years
|
Vehicles
|
5
years
|
Buildings
|
30
years
|
Office
equipment
|
$
|
115,595
|
||
Operating
equipment
|
17,558,497
|
|||
Vehicles
|
1,256,259
|
|||
Buildings
|
7,700,422
|
|||
26,630,773
|
||||
Less
accumulated depreciation
|
(3,116,644
|
)
|
||
$
|
23,514,129
|
For
the Nine Months
|
|||||||
Ended
September 30,
|
|||||||
2007
|
2006
|
||||||
Tax
provision (credit) at statutory rate
|
34%
|
|
34%
|
|
|||
Foreign
tax rate difference
|
(18%)
|
(19%)
|
|||||
16%
|
15%
|
Prepayment
for acquiring land use right
|
$
|
967,150
|
||
Advance
on purchasing equipment/construction in progress
|
552,943
|
|||
Refundable
security deposit
|
106,720
|
|||
Others
|
46,129
|
|||
Total
|
$
|
1,672,942
|
Warrants
Outstanding
|
Weighted
Average
Exercise
Price
|
Aggregate
Intrinsic Value
|
||||||||
Outstanding,
December 31, 2006
|
1,140,558
|
$
|
3.60
|
$
|
0
|
|||||
Granted
|
767,308
|
$
|
7.79
|
-
|
||||||
Forfeited
|
-
|
-
|
-
|
|||||||
Exercised
|
(708,621
|
)
|
$
|
3.60
|
-
|
|||||
Outstanding,
September 30, 2007
|
1,199,245
|
$
|
6.28
|
$
|
1,425,392
|
Outstanding
warrants
|
Exercisable
Warrants
|
||||||||||||
Exercise
Price
|
Number
|
Average
Remaining
Contractual
Life
|
Average
Exercise Price
|
Number
|
|||||||||
$3.60
|
431,937
|
1.28
|
$
|
3.60
|
431,937
|
||||||||
$7.79
|
767,308
|
5.00
|
$
|
7.79
|
767,308
|
||||||||
1,199,245
|
4.38
|
$
|
6.28
|
1,199,245
|
i.
|
Making
up cumulative prior years’ losses, if
any;
|
ii.
|
Allocations
to the “Statutory surplus reserve” of at least 10% of income after tax, as
determined under PRC accounting rules and regulations, until
the fund
amounts to 50% of the Company's registered capital;
|
iii.
|
Allocations
of 5-10% of income after tax, as determined under PRC accounting
rules and
regulations, to the Company's “Statutory common welfare fund,” which is
established for the purpose of providing employee facilities
and other
collective benefits to the Company's employees; and
|
iv.
|
Allocations
to the discretionary surplus reserve, if approved in the shareholders’
general meeting.
|
Three
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
Basic
earning per share
|
|||||||
Net
income
|
$
|
1,961,662
|
$
|
2,203,786
|
|||
Weighted
shares outstanding-Basic
|
27,122,196
|
23,931,197
|
|||||
Earnings
per share-Basic
|
$
|
0.07
|
$
|
0.09
|
|||
Diluted
earning per share
|
|||||||
Net
income
|
$
|
1,961,662
|
$
|
2,203,786
|
|||
Weighted
shares outstanding-Basic
|
27,122,196
|
23,931,197
|
|||||
Effect
of diluted securities-Warrants
|
164,090
|
-
|
|||||
Weighted
shares outstanding-Diluted
|
27,286,286
|
23,931,197
|
|||||
Earnings
per share -Diluted
|
$
|
0.07
|
$
|
0.09
|
Nine
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
Basic
earning per share
|
|||||||
Net
income
|
$
|
6,816,997
|
$
|
3,541,635
|
|||
Weighted
shares outstanding-Basic
|
25,191,521
|
23,759,285
|
|||||
Earnings
per share-Basic
|
$
|
0.27
|
$
|
0.15
|
|||
Diluted
earning per share
|
|||||||
Net
income
|
$
|
6,816,997
|
$
|
3,541,635
|
|||
Weighted
shares outstanding-Basic
|
25,191,521
|
23,759,285
|
|||||
Effect
of diluted securities-Warrants
|
31,944
|
-
|
|||||
Weighted
shares outstanding-Diluted
|
25,223,465
|
23,759,285
|
|||||
Earnings
per share -Diluted
|
$
|
0.27
|
$
|
0.15
|
Three
months ended December 31, 2007
|
$
|
0
|
||
Year
ended December 31, 2008
|
129,440
|
|||
Year
ended December 31, 2009
|
107,307
|
|||
Year
ended December 31, 2010
|
129,440
|
|||
Year
ended December 31, 2011
|
107,307
|
|||
Thereafter
|
1,272,506
|
|||
Total
|
$
|
1,746,000
|
/s/
Kabani & Company, Inc.
Certified
Public Accountants
Los
Angeles, California
March
12, 2007
|
CURRENT
ASSETS:
|
||||
Cash
& cash equivalents
|
$
|
5,294,213
|
||
Accounts
receivable
|
569,037
|
|||
Other
receivable
|
813,839
|
|||
Inventories
|
285,537
|
|||
Advances
|
1,660,974
|
|||
Prepaid
expense and other current assets
|
305,524
|
|||
Total
current assets
|
8,929,124
|
|||
PROPERTY
AND EQUIPMENT, net
|
17,193,728
|
|||
CONSTRUCTION
IN PROGRESS
|
2,343,499
|
|||
TOTAL
ASSETS
|
$
|
28,466,351
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
CURRENT
LIABILITIES:
|
Accounts
payable & accrued expense
|
$
|
406,212
|
||
Other
payables
|
2,145,924
|
|||
Unearned
revenue
|
284,011
|
|||
Total
current liabilities
|
2,836,147
|
|||
|
||||
STOCKHOLDERS'
EQUITY:
|
||||
Preferred
stock, $0.0001 per share; authorized 5,000,000 shares; none issued
|
-
|
|||
Common
stock, $0.0001 per share; authorized 30,000,000 shares;
|
-
|
|||
issued
and outstanding 24,210,183
|
2,421
|
|||
Additional
paid in capital
|
18,223,911
|
|||
Accumulative
other comprehensive income
|
839,452
|
|||
Statutory
reserve
|
750,886
|
|||
Retained
earnings
|
5,813,534
|
|||
|
||||
Total
stockholders' equity
|
25,630,204
|
|||
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
28,466,351
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Net
revenue
|
|||||||
Natural
gas revenue
|
$
|
13,713,145
|
$
|
1,687,154
|
|||
Construction
/ installation revenue
|
5,115,645
|
3,163,545
|
|||||
Total
revenue
|
18,828,790
|
4,850,699
|
|||||
Cost
of sales
|
|||||||
Natural
gas cost
|
7,663,060
|
1,293,585
|
|||||
Construction
/ installation cost
|
2,054,940
|
1,110,452
|
|||||
|
9,718,000
|
2,404,037
|
|||||
Gross
profit
|
9,110,790
|
2,446,662
|
|||||
Operating
expenses
|
|||||||
Selling
expenses
|
1,308,464
|
474,855
|
|||||
General
and administrative expenses
|
1,287,735
|
500,228
|
|||||
Total
operating expenses
|
2,596,199
|
975,083
|
|||||
Income
from operations
|
6,514,591
|
1,471,579
|
|||||
Non-operating
income (expense):
|
|||||||
Interest
income
|
41,109
|
2,131
|
|||||
Other
expense
|
(79,021
|
)
|
(671
|
)
|
|||
Total
non-operating income (expense)
|
(37,912
|
)
|
1,460
|
||||
Income
before income tax
|
6,476,679
|
1,473,039
|
|||||
Income
tax
|
1,025,584
|
220,956
|
|||||
Net
income
|
5,451,095
|
1,252,083
|
|||||
Other
comprehensive income
|
|||||||
Foreign
currency translation gain
|
610,705
|
228,175
|
|||||
Comprehensive
Income
|
$
|
6,061,800
|
$
|
1,480,258
|
|||
Weighted
average shares outstanding
|
|||||||
Basic
and diluted
|
23,872,936
|
16,269,528
|
|||||
Earnings
per share
|
|||||||
Basic
and diluted
|
$
|
0.23
|
$ |
0.08
|
Common
Stock
|
||||||||||||||||||||||
Shares
|
|
|
Amount
|
|
|
Additional
Paid in Capital
|
|
|
Accumulative
Other Comprehensive
Income
|
|
|
Statutory
Reserve
|
|
|
Retained
Earnings
|
|
|
Total
Stockholders' Equity
|
||||
Balance
January 1, 2005
|
9,275,362
|
$
|
928
|
$
|
4,831,468
|
$
|
572
|
$
|
3,457
|
$
|
(142,215
|
)
|
$
|
4,694,210
|
||||||||
Shares
issued for cash
|
6,724,638
|
672
|
3,503,788
|
-
|
-
|
-
|
3,504,460
|
|||||||||||||||
Recapitalization
on reverse acquisition
|
4,204,088
|
420
|
(3,798
|
)
|
-
|
-
|
- |
|
(3,378
|
)
|
||||||||||||
Cumulative
translation adjustment
|
-
|
-
|
-
|
228,175
|
-
|
-
|
228,175
|
|||||||||||||||
Net
Income for the year ended December 31, 2005
|
-
|
-
|
-
|
-
|
-
|
1,252,083
|
1,252,083
|
|||||||||||||||
Transfer
to statutory reserve
|
-
|
-
|
-
|
-
|
166,265
|
(166,265
|
)
|
-
|
||||||||||||||
Balance
December 31, 2005
|
20,204,088
|
2,020
|
8,331,458
|
228,747
|
169,722
|
943,603
|
9,675,550
|
|||||||||||||||
Shares
issued for cash
|
3,714,428
|
371
|
10,399,629
|
-
|
-
|
-
|
10,400,000
|
|||||||||||||||
Offering
costs
|
-
|
-
|
(1,557,147
|
)
|
-
|
-
|
-
|
(1,557,147
|
)
|
|||||||||||||
Exercise
of warrants for cash
|
291,667
|
30
|
1,049,971
|
-
|
-
|
-
|
1,050,001
|
|||||||||||||||
Cumulative
translation adjustment
|
-
|
-
|
-
|
610,705
|
-
|
-
|
610,705
|
|||||||||||||||
Net
Income for the year ended December 31, 2006
|
-
|
-
|
-
|
-
|
-
|
5,451,095
|
5,451,095
|
|||||||||||||||
Transfer
to statutory reserve
|
-
|
-
|
-
|
-
|
581,164
|
(581,164
|
)
|
-
|
||||||||||||||
Balance
December 31, 2006
|
24,210,183
|
$
|
2,421
|
$
|
18,223,911
|
$
|
839,452
|
$
|
750,886
|
$
|
5,813,534
|
$
|
25,630,204
|
Years
Ended December 31,
|
|||||||
|
2006
|
2005
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
5,451,095
|
$
|
1,252,083
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Loss
on disposal of property
|
-
|
971
|
|||||
Depreciation
and amortization
|
731,723
|
347,923
|
|||||
(Increase)
/ decrease in assets:
|
|||||||
Accounts
receivable
|
(550,831
|
)
|
(1,011
|
)
|
|||
Other
receivable
|
(636,262
|
)
|
(132,553
|
)
|
|||
Inventories
|
(233,582
|
)
|
2,234
|
||||
Advances
|
(1,611,967
|
)
|
(12,773
|
)
|
|||
Prepaid
expense and other current assets
|
(282,103
|
)
|
(15,441
|
)
|
|||
Contract
in progress
|
-
|
381,315
|
|||||
Increase
/ (decrease) in current liabilities:
|
|||||||
Accounts
payable & accrued expense
|
201,661
|
92,427
|
|||||
Other
payables
|
1,352,866
|
662,950
|
|||||
Unearned
revenue
|
(28,882
|
)
|
(642,254
|
)
|
|||
Due
to affiliate
|
(8,194
|
)
|
-
|
||||
Net
cash provided by operating activities
|
4,385,524
|
1,935,871
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Payment
on purchase of property and equipment
|
(9,192,482
|
)
|
(3,170,629
|
)
|
|||
Cash
acquired in reverse merger transaction
|
-
|
86
|
|||||
Additions
to construction in progress
|
(545,987
|
)
|
(1,700,792
|
)
|
|||
Additions
to Intangible assets
|
-
|
(1,096
|
)
|
||||
Proceeds
from disposal of property
|
-
|
610
|
|||||
Net
cash used in investing activities
|
(9,738,469
|
)
|
(4,871,821
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Stock
issued for cash
|
10,400,000
|
3,504,460
|
|||||
Proceeds
from exercise of warrants
|
1,050,001
|
-
|
|||||
Payment
of offering costs
|
(1,557,147
|
)
|
-
|
||||
Net
cash provided by in financing activities
|
9,892,854
|
3,504,460
|
|||||
Effect
of exchange rate changes on cash and cash equivalents
|
78,680
|
44,116
|
|||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
4,618,589
|
612,626
|
|||||
CASH
& CASH EQUIVALENTS, BEGINNING OF YEAR
|
675,624
|
62,998
|
|||||
CASH
& CASH EQUIVALENTS, END OF YEAR
|
$
|
5,294,213
|
$
|
675,624
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Interest
paid
|
$
|
-
|
$
|
-
|
|||
Income
taxes paid
|
$
|
-
|
$
|
969
|
a. |
Xian
Xilan Natural Gas holds the licenses and approvals necessary to operate
its natural gas business in China,
|
b. |
XNGE
provides exclusive technology consulting and other general business
operation services to Xian Xilan Natural Gas in return for a consulting
services fee which is equal to Xian Xilan Natural Gas’
revenue.
|
c. |
Xian
Xilan Natural Gas’s shareholders have pledged their equity interests in
Xian Xilan Natural Gas to the
Company.
|
d. |
Irrevocably
granted the Company an exclusive option to purchase, to the extent
permitted under PRC law, all or part of the equity interests in Xian
Xilan
Natural Gas and agreed to entrust all the rights to exercise their
voting
power to the person appointed by the
Company
|
Office
equipment
|
5
years
|
|||
Operating
equipment
|
5-20
years
|
|||
Vehicles
|
5
years
|
|||
Buildings
|
30
years
|
Office
equipment
|
$
|
73,636
|
||
Operating
equipment
|
13,219,979
|
|||
Vehicles
|
1,210,552
|
|||
Buildings
|
4,559,003
|
|||
|
19,063,170
|
|||
Less
accumulated depreciation
|
1,869,442
|
|||
|
$
|
17,193,728
|
For
the Years
Ended
December 31,
|
|||||||
2006
|
|
|
2005
|
||||
Tax
provision (credit) at statutory rate
|
34%
|
(34%)
|
|||||
Foreign
tax rate difference
|
(15%)
|
19%
|
|||||
Change
in valuation allowance
|
-
|
15%
|
|||||
|
19%
|
-
|
Other
accounts payable
|
$
|
228,817
|
||
Welfare
payable
|
19,679
|
|||
Tax
payable
|
1,866,688
|
|||
Other
levies
|
30,740
|
|||
|
$
|
2,145,924
|
Weighted
outstanding
|
Weighted
Average
Exercise
Price
|
|
Aggregate
Intrinsic value
|
|||||||
Outstanding,
December 31, 2005
|
-
|
-
|
-
|
|||||||
Granted
|
1,431,953
|
$
|
3.60
|
|||||||
Forfeited
|
-
|
-
|
||||||||
Exercised
|
(291,667
|
)
|
$
|
3.60
|
||||||
Outstanding,
December 31, 2006
|
1,140,286
|
$
|
3.60
|
$
|
0
|
Outstanding
Warrants
|
Exercisable
Warrants
|
||||||||||||
Exercise
Price
|
Number
|
Average
Remaining Contractual Life
|
Average
Exercise Price
|
Number
|
|||||||||
$3.60
|
1,140,286
|
2.03
|
$3.60
|
1,140,286
|
SEC
registration fee
|
$ | 1,869 | ||
Accounting
Fees and Expenses
|
10,000 | |||
Legal
Fees and Expense
|
50,000 | |||
Printing
Expenses
|
1,000 | |||
Miscellaneous
|
0 | |||
Total
|
$ | 62,869 |
Exhibit
No.
|
Description
|
|
3.1
|
Certificate
of Incorporation (incorporated by reference to Exhibit 3.1 to the
Company’s Form 10-SB Registration Statement filed on September 15,
2000).
|
|
3.2
|
Certificate
of Amendment to the Certificate of Incorporation. (incorporated
by
reference to Exhibit 3.2 to the Company’s Form SB-2 Registration Statement
filed on November 2, 2007).
|
|
3.3
|
Bylaws
of the Company (incorporated by reference to Exhibit 3.3 to the
Company’s
Form 10-SB Registration Statement filed on September 15,
2000).
|
|
3.4
|
Amended
and Restated Bylaws (incorporated by reference to Exhibit 3.1 to
the
Company’s Form 8-K filed on June 16, 2006).
|
|
5.1
|
Opinion
of Crone Rozynko, LLP (incorporated by reference to Exhibit 5.1
to the Company’s Form SB-2 Registration Statement filed on November 2,
2007).
|
|
10.1
|
Share
Purchase Agreement made as of December 6, 2005 among Coventure
International Inc., Xian Xilan Natural Gas Co., Ltd. and each of
Xilan’s
shareholders. (incorporated by reference to the exhibits to Registrants
Form 8-K filed on December 9, 2005).
|
|
10.2
|
Return
to Treasury Agreement between Coventure International Inc. and
John
Hromyk, dated December 6, 2005. (incorporated by reference to the
exhibits
to Registrants Form 8-K filed on December 9, 2005).
|
|
10.3
|
Purchase
Agreement made as of December 19, 2005 between China Natural Gas,
Inc. and
John Hromyk (incorporated by reference to the exhibits to Registrants
Form
8-K filed on December 23, 2005).
|
|
10.4
|
Form
of Securities Purchase Agreement (incorporated by reference to
Exhibit
10.1 to the Company’s Form 8-K filed on January 12,
2006).
|
|
10.5
|
Form
of Common Stock Purchase Agreement (incorporated by reference to
Exhibit
10.2 to Company’s Form 8-K filed on January 12, 2006).
|
|
10.6
|
Form
of Registration Rights Agreement (incorporated by reference to
Exhibit
10.3 to the Company’s Form 8-K filed on January 12,
2006).
|
|
10.7
|
CNG
Product Purchase and Sale Agreement between Xian Xilan Natural
Gas Co.,
Ltd. and Zhengzhou Zhongyou Hengran Petroleum Gas Co., Ltd. made
as of
July 20, 2006, (translated from the original mandarin), (incorporated
by
reference to Exhibit 10.8 to the Company’s Form 10-KSB filed on April 17,
2007).
|
|
10.8
|
Securities
Purchase Agreement and Form of Warrant (incorporated by reference
to
Exhibit 10.1 to the Company’s Form 8-K filed on August 8,
2007).
|
|
10.9
|
Registration
Rights Agreement (incorporated by reference to Exhibit 10.2 to
the
Company’s Form 8K filed on August 8, 2007).
|
|
21.1
|
List
of Subsidiaries (incorporated by reference to Exhibit 21.1 to the
Company’s Form 10-KSB filed on April 17, 2007).
|
|
23.1
|
Consent
of Kabani & Company, Inc.*
|
|
23.2
|
Consent
of Crone Rozynko, LLP (contained in Exhibit
5.1).
|
CHINA
NATURAL GAS INC.
|
||
|
|
|
By: |
/s/
Qinan Ji
|
|
Qinan
Ji
|
||
Chief
Executive Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/
Qinan Ji
|
|
Chairman
of the Board of Directors
|
|
November
28, 2007
|
Qinan
Ji
|
|
and
Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/
Xiaogang Zhu
|
|
Chief
Financial Officer
|
|
November
28, 2007
|
Xiaogang
Zhu
|
|
(Principal
Financial and Accounting Officer)
|
|
|
|
|
|
|
|
/s/
Zhiqiang Wang
|
|
Director
|
|
November
28, 2007
|
Zhiqiang
Wang
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
November
28, 2007
|
James
Garner
|
|
|
|
|