|
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934
|
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934
|
Delaware
|
13-5661446
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer Identification No.)
|
|
Wenyang
Town, Feicheng City, ShanDong, China
|
271603
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
(Do
not check if a smaller reporting company)
|
Smaller
reporting company x
|
PART
I—FINANCIAL INFORMATION
|
||||
Item
1.
|
Financial
Statements
|
1
|
||
Consolidated
Balance Sheets
|
1
|
|||
Consolidated
Statements of Income and Comprehensive Income
|
2
|
|||
Consolidated
Statements of Cash Flows
|
3
|
|||
Notes
to Unaudited Financial Statements
|
4
|
|||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
13
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
16
|
||
Item
4T.
|
Controls
and Procedures
|
16
|
||
PART
II—OTHER INFORMATION
|
||||
Item
1.
|
Legal
Proceedings
|
17
|
||
Item
1A.
|
Risk
Factors
|
17
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
17
|
||
Item
3.
|
Defaults
Upon Senior Securities
|
17
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
17
|
||
Item
5.
|
Other
Information
|
17
|
||
Item
6.
|
Exhibits
|
17
|
||
Signatures
|
18
|
ITEM 1.
|
Financial
Statements
|
March
31,
2010
|
December
31,
2009
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 7,953,190 | $ | 10,174,528 | ||||
Restricted
cash
|
32,274,000 | 33,054,466 | ||||||
Accounts
receivable, net
|
7,665,940 | 4,098,729 | ||||||
Notes
receivable
|
7,731,215 | 7,153,450 | ||||||
Advance
to suppliers
|
1,570,685 | 1,649,685 | ||||||
Inventories
|
7,581,269 | 8,132,681 | ||||||
Other
receivables
|
499,085 | 126,657 | ||||||
Total
current assets
|
65,275,384 | 64,390,196 | ||||||
Property
and equipment, net
|
13,503,313 | 13,204,825 | ||||||
Commercial
leasing assets, net
|
36,607,620 | 36,710,934 | ||||||
Land
use rights, net
|
4,976,737 | 4,988,817 | ||||||
Long
term investment
|
- | 888,960 | ||||||
$ | 120,363,054 | $ | 120,183,732 | |||||
LIABILITIES
AND EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Short-term
bank loans
|
$ | 25,370,298 | $ | 27,195,342 | ||||
Accounts
payable
|
6,964,910 | 6,175,266 | ||||||
Notes
payable
|
48,557,700 | 50,020,476 | ||||||
Advance
from customers
|
619,812 | 127,419 | ||||||
Due
to related party- current portion
|
1,748,793 | 2,979,171 | ||||||
Income
tax payable
|
5,574,445 | 5,277,239 | ||||||
Other
payables
|
4,101,386 | 2,900,942 | ||||||
Loan
from employees
|
1,362,186 | 1,476,292 | ||||||
Total
current liabilities
|
94,299,530 | 96,152,147 | ||||||
Due
to related party- long-term portion
|
1,992,107 | 1,986,114 | ||||||
Total
Liabilities
|
96,291,637 | 98,138,261 | ||||||
Equity:
|
||||||||
Common
stock ($.001 par value; 50,000,000 shares authorized, 26,000,000 shares
issued and outstanding as of March 31, 2010 and December 31,
2009)
|
26,000 | 26,000 | ||||||
Additional
paid-in capital
|
2,908,171 | 2,908,171 | ||||||
Statutory
reserve
|
1,369,652 | 1,369,652 | ||||||
Retained
earnings
|
18,118,760 | 16,179,230 | ||||||
Accumulated
other comprehensive income
|
1,414,398 | 1,347,371 | ||||||
Total
Equity of the Company’s Shareholders
|
23,836,981 | 21,830,424 | ||||||
Noncontrolling
interest
|
234,436 | 215,047 | ||||||
Total
Equity
|
24,071,417 | 22,045,471 | ||||||
$ | 120,363,054 | $ | 120,183,732 |
Three
months ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Sales
|
$ | 10,238,256 | $ | 8,231,180 | ||||
Cost
of sales
|
6,929,872 | 4,976,541 | ||||||
Gross
profit
|
3,308,384 | 3,254,639 | ||||||
Operating
expenses:
|
||||||||
General
and administrative expenses
|
284,252 | 815,233 | ||||||
Selling
expenses
|
359,075 | 288,977 | ||||||
Total
operating expense
|
643,327 | 1,104,210 | ||||||
Commercial
leasing income
|
303,183 | - | ||||||
Cost
of commercial leasing
|
(214,007 | ) | - | |||||
Income
from operations
|
2,754,233 | 2,150,429 | ||||||
Other
income/(expense)
|
||||||||
Interest
income
|
391,180 | 542,403 | ||||||
Interest
expense
|
(578,487 | ) | (765,551 | ) | ||||
Other
income/(expense)
|
38,295 | (41,983 | ) | |||||
Income
before income tax expense
|
2,605,221 | 1,885,298 | ||||||
Income
tax expense
|
646,302 | 471,326 | ||||||
Net
income
|
1,958,919 | 1,413,972 | ||||||
Less:
Net income attributable to the noncontrolling interest
|
19,389 | 14,140 | ||||||
Net
income attributable to China Ruitai International Holding
Co., Ltd.
|
1,939,530 | 1,399,832 | ||||||
Other
comprehensive income
|
||||||||
Foreign
Currency Translation Adjustment
|
67,027 | 20,012 | ||||||
Comprehensive
income
|
$ | 2,006,557 | $ | 1,419,844 | ||||
Earnings
per share
|
||||||||
Basic
and diluted
|
$ | 0.07 | $ | 0.05 | ||||
Weighted
average number of common shares outstanding
|
||||||||
Basic
and diluted
|
26,000,000 | 26,000,000 |
Three
months ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 1,958,919 | $ | 1,413,972 | ||||
Adjustments
to reconcile net income to net cash provided by operation
activities
|
||||||||
Depreciation
|
564,625 | 311,395 | ||||||
Amortization
of land use rights
|
27,122 | 26,746 | ||||||
Stock
based compensation
|
- | 121,000 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Restricted
cash
|
879,900 | (9,931,952 | ) | |||||
Accounts
receivable
|
(3,553,625 | ) | (1,163,972 | ) | ||||
Notes
receivable
|
(556,011 | ) | 2,607,913 | |||||
Advance
to suppliers
|
83,947 | - | ||||||
Inventories
|
575,753 | 52,815 | ||||||
Other
receivables
|
(371,918 | ) | (949,364 | ) | ||||
Accounts
payable
|
770,749 | 900,750 | ||||||
Notes
payable
|
(1,613,150 | ) | 9,055,602 | |||||
Advance
from customers
|
491,841 | 170 | ||||||
Income
tax payable
|
281,188 | 215,819 | ||||||
Other
payables
|
1,191,228 | 6,572 | ||||||
Net
cash provided by operating activities
|
730,568 | 2,667,466 | ||||||
Cash
flows from investing activities:
|
||||||||
Purchase
of property and equipment
|
(609,265 | ) | (287,450 | ) | ||||
Due
from a related party
|
- | (5,084,785 | ) | |||||
Net
cash used in investing activities
|
(609,265 | ) | (5,372,235 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from bank loans
|
6,003,851 | - | ||||||
Repayment
of bank loans
|
(7,910,301 | ) | (730,293 | ) | ||||
Due
to a related party
|
(347,609 | ) | - | |||||
Loan
from employees
|
(118,513 | ) | 238,785 | |||||
Net
cash used in financing activities
|
(2,372,572 | ) | (491,508 | ) | ||||
Effect
of foreign exchange rate changes
|
29,931 | 6,142 | ||||||
Net
decrease in cash and cash equivalent
|
(2,251,269 | ) | (3,196,277 | ) | ||||
Cash
and cash equivalent- beginning of period
|
10,174,528 | 5,319,456 | ||||||
Cash
and cash equivalent-end of period
|
$ | 7,953,190 | $ | 2,129,321 | ||||
Supplementary
cash flow information:
|
||||||||
Cash
paid for interest expense
|
$ | 578,487 | $ | 637,819 | ||||
Cash
paid for income tax
|
$ | 365,239 | $ | 220,524 |
March
31,
2010
|
December
31,
2009
|
|||||||
(Unaudited)
|
||||||||
Accounts
receivable
|
$ | 9,217,616 | $ | 5,705,298 | ||||
Less:
Allowance for doubtful accounts
|
(1,551,676 | ) | (1,606,569 | ) | ||||
$ | 7,665,940 | $ | 4,098,729 |
December
31,
2009
|
Provision
|
Reverse
|
Write-off
|
March
31,
2010
|
||||||||||||||||
Allowance
for doubtful accounts
|
$ | (1,606,569 | ) | $ | (61,160 | ) | $ | 116,053 | $ | - | $ | (1,551,676 | ) |
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$ | 2,949,060 | $ | 2,467,368 | ||||
Work
in progress
|
952,274 | 931,629 | ||||||
Finished
goods
|
3,679,935 | 4,733,684 | ||||||
$ | 7,581,269 | $ | 8,132,681 |
March
31,
2010
|
December
31,
2009
|
|||||||
(Unaudited)
|
||||||||
Buildings
|
$ | 8,326,420 | $ | 8,296,979 | ||||
Machinery
and equipment
|
10,194,068 | 9,653,846 | ||||||
Office
equipment and furniture
|
76,811 | 76,589 | ||||||
Motor
vehicles
|
466,473 | 465,069 | ||||||
Construction
in progress
|
434,084 | 339,156 | ||||||
Less:
Accumulated depreciation
|
(5,994,543 | ) | (5,626,814 | ) | ||||
$ | 13,503,313 | $ | 13,204,825 |
March
31,
2010
|
December
31,
2009
|
|||||||
(Unaudited)
|
||||||||
Land
use right
|
5,426,275 | 5,409,952 | ||||||
Less:
Accumulated amortization
|
||||||||
(449,538 | ) | (421,135 | ) | |||||
$ | 4,976,737 | $ | 4,988,817 |
March
31,
2010
|
December
31,
2009
|
|||||||
(Unaudited)
|
||||||||
Loan
from China Citic Bank Qingdao Branch, with an interest rate of 5.841%,
guaranteed by Shandong Ashide Chemicals Co., Ltd., matured on September
21, 2010
|
2,934,000 | 2,925,174 | ||||||
Loan
from China Communication Bank Tai’an Branch, with an interest rate of
5.841%, guaranteed by Shandong Ashide Chemicals Co., Ltd. , matured on
June 11, 2010
|
1,467,000 | 1,462,587 | ||||||
Loan
from Agricultural Bank of China Wenyang Branch, with an interest rate of
6.903%, guaranteed by Feicheng Golden Dragon Co., Ltd. , matured on May
28, 2010
|
2,934,000 | 2,925,174 | ||||||
Loan
from Bank of China Feicheng Branch, with an interest rate of 5.31%,
guaranteed by Shandong Ashide Chemicals, maturing on May 25,
2010
|
1,026,900 | 1,023,811 | ||||||
Loan
from Bank of China Feicheng Branch, with an interest rate of 5.31%,
guaranteed by Shandong Ashide Chemicals Co., Ltd., maturing on June 1,
2010
|
1,320,300 | 1,316,329 | ||||||
Loan
from Bank of China Feicheng Branch, with an interest rate of 5.841%,
guaranteed by Shandong Ashide Chemicals Co., Ltd. , maturing on
April 22, 2010
|
1,467,000 | 1,462,587 | ||||||
Loan
from Bank of China Feicheng Branch, with an interest rate of 5.31%,
guaranteed by Shandong Ashide Chemicals Co., Ltd., maturing on June 13,
2010
|
1,467,000 | 1,462,587 | ||||||
Loan
from Bank of China Feicheng Branch, with an interest rate of 5.31%,
guaranteed by Shandong Ashide Chemicals Co., Ltd., maturing on March 9,
2011
|
2,200,500 | - | ||||||
Loan
from Feicheng Rural Credit Cooperatives, with an interest rate of 5.31%,
guaranteed by Shandong Juyuan Mining Group Co., Ltd and the Company’s
shareholder Lv Xingfu, maturing on May 28, 2010
|
880,200 | 877,552 | ||||||
Loan
from Feicheng Rural Credit Cooperatives, with an interest rate of 5.31%,
guaranteed by Shandong Juyuan Mining Group Co., Ltd and the Company’s
shareholder Lv Xingfu, maturing on January 19, 2011
|
1,120,788 | - | ||||||
Loan
from Feicheng Rural Credit Cooperatives, with an interest rate of 5.31%,
guaranteed by Shandong Juyuan Mining Group Co., Ltd and the Company’s
shareholder Lv Xingfu, maturing on January 19, 2011
|
1,217,610 | - | ||||||
Loan
from Feicheng Rural Credit Cooperatives, with an interest rate of 5.31%,
guaranteed by Shandong Juyuan Co., Ltd., and the Company’s shareholder Lv
Xingfu , maturing on January 18, 2011
|
1,467,000 | - | ||||||
Loan
from Shanghai Pudong Development Bank Jinan Branch, with an interest rate
of 5.31%, guaranteed by Shandong Ashide Chemicals Co., Ltd. , maturing on
Augus 20, 2010
|
2,934,000 | 2,925,174 | ||||||
Loan
from Shanghai Pudong Development Bank Jinan Branch, with an interest rate
of 5.31%, guaranteed by Shandong Ashide Chemicals Co., Ltd. , maturing on
September 3, 2010
|
2,934,000 | 2,925,174 | ||||||
Loan
from Bank of China Feicheng Branch, with an interest rate of 5.841%,
guaranteed by Shandong Ashide Chemicals Co., Ltd., maturing on January 28,
2010
|
- | 438,776 | ||||||
Loan
from Bank of China Feicheng Branch, with an interest rate of 5.841%,
guaranteed by Shandong Ashide Chemicals Co., Ltd., maturing on March 24,
2010
|
- | 877,552 | ||||||
Loan
from Bank of China Feicheng Branch, with an interest rate of 5.841%,
guaranteed by Shandong Ashide Chemicals Co., Ltd., maturing on March 17,
2010
|
- | 1,316,328 | ||||||
Loan
from Bank of China Feicheng Branch, with an interest rate of 5.841%,
guaranteed by Shandong Ashide Chemicals Co., Ltd., maturing on February
26, 2010
|
- | 1,462,587 | ||||||
Loan
from Feicheng Rural Credit Cooperatives, with an interest rate of 5.31%,
guaranteed by Shandong Juyuan Mining Group Co., Ltd and the Company’s
shareholder Lv Xingfu, maturing on January 18, 2010
|
- | 1,117,416 | ||||||
Loan
from Feicheng Rural Credit Cooperatives, with an interest rate of 5.31%,
guaranteed by Shandong Juyuan Mining Group Co., Ltd and the Company’s
shareholder Lv Xingfu, maturing on January 24, 2010
|
- | 1,213,947 | ||||||
Loan
from Feicheng Rural Credit Cooperatives, with an interest rate of 5.31%,
guaranteed by Shandong Juyuan Mining Group Co., Ltd and the Company’s
shareholder Lv Xingfu, maturing on January 17, 2010
|
- | 1,462,587 | ||||||
$ | 25,370,298 | $ | 27,195,342 |
March
31,
2010
|
December
31,
2009
|
|||||||
(Unaudited)
|
||||||||
Due
from Shandong Ruitai-current portion
|
$ | 1,748,793 | $ | 2,979,171 | ||||
Due
from Shandong Ruitai-long-term portion
|
1,992,107 | 1,986,114 | ||||||
Total
|
$ | 3,740,900 | $ | 4,965,285 |
Grant
Date
|
Exercise
|
Risk
Free
|
Expected
|
||||||||||||
Stock
Price
|
Price
|
Warrant
Life
|
Interest
Rate
|
Volatility
|
|||||||||||
$ | 2.90 | $ | 3.05 |
4.0
years
|
2.00 | % | 51 | % |
Grant
Date
|
Exercise
|
Risk
Free
|
Expected
|
||||||||||||
Stock
Price
|
Price
|
Warrant
Life
|
Interest
Rate
|
Volatility
|
|||||||||||
$ | 4.00 | $ | 4.00 |
5.0
years
|
2.00 | % | 51 | % |
Three
months ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
Numerator
used in basic net income per share:
|
(unaudited)
|
(unaudited)
|
||||||
Net
income attribute to China Ruitai International
Holding
Co., Ltd
|
$ |
1,939,530
|
$ |
1,399,832
|
||||
Shares
(denominator):
|
||||||||
Weighted
average common shares outstanding
|
26,000,000
|
26,000,000
|
||||||
Plus:
weighted average incremental shares from
assumed exercise
of options
|
-
|
-
|
||||||
WWeighted
average common shares outstanding
used
in computing diluted net income per common
share
|
26,000,000
|
26,000,000
|
||||||
Earnings
per ordinary share-basic and diluted
|
$
|
0.07
|
$
|
0.05
|
ITEM 2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
ITEM 3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
ITEM 4T.
|
CONTROLS
AND PROCEDURES
|
ITEM 1.
|
LEGAL
PROCEEDINGS
|
ITEM 1A.
|
RISK
FACTORS
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
|
ITEM 3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
ITEM 4.
|
SUBMISSION
OF MATTERS TO A VOTE OF
SECURITY HOLDERS
|
ITEM 5.
|
OTHER
INFORMATION
|
ITEM 6.
|
EXHIBITS
|
|
(a)
The following exhibits are filed
herewith:
|
Exhibit
Number
|
Description
|
|
31.1
|
Certification
of Principal Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification
of Principal Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification
of Principal Executive Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification
of Principal Financial Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
CHINA
RUITAI INTERNATIONAL HOLDINGS CO., LTD.
|
|||
Date:
May 17, 2010
|
By:
|
/s/ Dian Min Ma | |
Dian
Min Ma, Chief Executive Officer
|
|||
(Principal
Executive Officer)
|
Date:
May 17, 2010
|
By:
|
/s/ Gang Ma | |
Gang
Ma, Chief Financial Officer
|
|||
(Principal
Financial Officer and Chief Accounting Officer)
|