Delaware
|
333-123735
|
87-0700927
|
||
(State
or other jurisdiction of
incorporation
or organization)
|
(Commission
File No.)
|
(IRS
Employee Identification
No.)
|
|
Written communications pursuant to Rule 425 under the Securities
Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Share
Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the
Share Exchange Act (17 CFR
240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the
Share Exchange Act (17 CFR
240.13e-4(c))
|
Name
|
|
Officer
Positions held:
|
Hu
Xiaoming
|
President
and Chief Executive Officer
|
|
Hu
Wangyuan
|
Vice
President
|
|
Zhu
Xiaoying
|
Chief
Financial Officer
|
1.
|
Further
broaden the adaptability of products and enhance the specification
and
variety of products, improve the suspension system, driving structure,
power performance, and emission standards in order to improve the
overall
product performance. New materials and technology will be focused
on
lightening the car body, updating the vehicle appearance, and implementing
a new vehicle structure. We plan to present over ten new vehicle
models
annually to stay current with the market
changes.
|
2.
|
We
plan to increase product output to keep pace with new technology,
work
towards technical and quality improvement of our Go Kart. We
hope to achieve annual production capacity of 30,000 Go Karts, and
to
obtain the biggest market share in China. We shall further
enhance the research and development and production of super mini
cars,
strive to be listed on the Zhejiang Key Science and Technology Projects,
and make good use of the state policy support in order to steadily
increase the economic profitability of our
company.
|
·
variations
in our operating results;
|
·
changes
in expectations of our future financial performance, including financial
estimates by securities analysts and
investors;
|
·
changes
in operating and stock price performance of other companies in our
industry;
|
·
additions
or departures of key personnel; and
|
·
future
sales of our common stock.
|
|
|
Three
Months Ended
March
31
|
|
|
Year
Ended
December
31
|
|
||||||||||
|
|
2007
|
|
|
2006
|
|
|
2006
|
|
|
2005
|
|
||||
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
||||
Revenues
|
|
|
6,004,743
|
|
|
|
1,905,356
|
|
|
|
14,480,836
|
|
|
|
9,099,954
|
|
Cost
of sales
|
|
|
4,854,101
|
|
|
|
1,670,290
|
|
|
|
11,884,462
|
|
|
|
7,955,876
|
|
Gross
profit
|
|
|
1,150,642
|
|
|
|
235,066
|
|
|
|
2,596,374
|
|
|
|
1,144,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Operating Expenses
|
|
|
345,681
|
|
|
|
187,281
|
|
|
|
804,499
|
|
|
|
815,061
|
|
Income
from Operations
|
|
|
804,961
|
|
|
|
47,785
|
|
|
|
1,791,875
|
|
|
|
329,017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Other Income (Expense)
|
|
|
171,049
|
|
|
(53,090)
|
|
|
|
(
712,651
|
) |
|
|
(
196,231
|
)
|
|
Income
(Loss) Before Income Tax
|
|
|
976,010
|
|
|
|
(5,305
|
)
|
|
|
1,079,224
|
|
|
|
132,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
Tax
|
|
|
34,892
|
|
|
|
-
|
|
|
|
(69
|
)
|
|
|
-
|
|
Net
Income (Loss)
|
|
|
941,118
|
|
|
|
(5,305
|
)
|
|
|
1,079,155
|
|
|
|
132,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
Currency Translation Gain
|
|
|
91,058
|
|
|
|
50,272
|
|
|
|
236,114
|
|
|
|
156,363
|
|
Other
Comprehensive Income, Net of Tax
|
|
|
61,009
|
|
|
|
33,682
|
|
|
|
158,196
|
|
|
|
104,763
|
|
As
at March 31,
2007
|
As
at December 31,
2006
|
|||||||
Consolidated
Balance Sheet Data:
|
(Unaudited)
|
|||||||
Cash
and Cash Equivalents
|
735,227
|
1,034,017
|
||||||
Total
Assets
|
43,062,983
|
37,060,591
|
||||||
Total
Liabilities
|
34,376,127
|
29,405,911
|
||||||
Total
Shareholders' Equity
|
8,686,856
|
7,654,680
|
·
|
Persuasive
evidence of an arrangement exists,
|
·
|
Delivery
has occurred or services have been
rendered,
|
·
|
The
seller's price to the buyer is fixed or determinable,
and
|
·
|
Collectibility
is reasonably assured.
|
|
2006
|
2005
|
Comparisons
|
|||||||||||||||||||||
|
Amount
|
%
of Revenue
|
Amount
|
%
of Revenue
|
Growth
in Amount
|
Increase
in %
|
||||||||||||||||||
REVENUES
|
14,480,836
|
100.00 | % |
9,099,954
|
100.00 | % |
5,380,882
|
59.13 | % | |||||||||||||||
COST
OF GOODS SOLD
|
11,884,462
|
82.07 | % |
7,955,876
|
87.43 | % |
3,928,586
|
49.38 | % | |||||||||||||||
GROSS
PROFIT
|
2,596,374
|
17.93 | % |
1,144,078
|
12.57 | % |
1,452,296
|
126.94 | % | |||||||||||||||
Selling
and Marketing
|
289,408
|
2.00 | % |
228,185
|
2.51 | % |
61,223
|
26.83 | % | |||||||||||||||
General
and Administrative
|
411,306
|
2.84 | % |
449,556
|
4.94 | % |
(38,250
|
) | (8.51 | %) | ||||||||||||||
Research
and Development
|
103,785
|
0.72 | % |
137,320
|
1.52 | % |
(33,535
|
) | (24.42 | %) | ||||||||||||||
INCOME
FROM OPERATIONS
|
1,791,875
|
12.37 | % |
329,017
|
3.62 | % |
1,462,858
|
444.61 | % | |||||||||||||||
Interest
Expense, Net
|
(836,056 | ) | (5.77 | % |
)
|
(246,478 | ) | (2.71 | % |
)
|
(589,578
|
) | 239.20 | % | ||||||||||
Government
Grants
|
97,806
|
0.68 | % |
6,117
|
0.07 | % |
91,689
|
1498.92 | % | |||||||||||||||
Forgiveness
of Debt
|
29,324
|
0.20 | % |
48,467
|
0.53 | % |
(19,143
|
) | (39.50 | %) | ||||||||||||||
Other
Expense, Net
|
(3,725 | ) | (0.03 | % | ) | (4,337 | ) | (0.05 | % |
)
|
612
|
(14.11 | %) | |||||||||||
INCOME
BEFORE INCOME TAX
|
1,079,224
|
7.45 | % |
132,786
|
1.46 | % |
946,438
|
712.75 | % | |||||||||||||||
INCOME
TAX
|
(69 | ) | 0.00 | % |
-
|
|||||||||||||||||||
NET
INCOME
|
1,079,155
|
7.45 | % |
132,786
|
1.46 | % |
946,369
|
712.70 | % | |||||||||||||||
|
|
|
For
the Three Months Ended
|
|
|
|
|
||||||||||||||||||
|
|
March
31,
|
|
|
|
|
||||||||||||||||||
|
|
2007
(Unaudited)
|
|
|
2006
(Unaudited)
|
|
|
Comparisons
|
|
|||||||||||||||
|
|
Amount
|
|
|
%
of Revenue
|
|
|
Amount
|
|
|
%
of Revenue
|
|
|
Growth
in Amount
|
|
|
Increase
in %
|
|
||||||
REVENUES
|
|
|
6,004,743
|
|
|
|
100.00
|
%
|
|
|
1,905,356
|
|
|
|
100.00
|
%
|
|
|
4,099,387
|
|
|
|
215.15
|
%
|
COST
OF GOODS SOLD
|
|
|
4,854,101
|
|
|
|
80.84
|
%
|
|
|
1,670,290
|
|
|
|
87.66
|
%
|
|
|
3,183,811
|
|
|
|
190.61
|
%
|
GROSS
PROFIT
|
|
|
1,150,642
|
|
|
|
19.16
|
%
|
|
|
235,066
|
|
|
|
12.34
|
%
|
|
|
915,576
|
|
|
|
389.50
|
%
|
Research
and Development
|
|
|
11,978
|
|
|
|
0.20
|
%
|
|
|
23,730
|
|
|
|
1.25
|
%
|
|
|
(11,752
|
)
|
|
|
(49.52
|
%)
|
Selling
and Marketing
|
|
|
163,171
|
|
|
|
2.72
|
%
|
|
|
45,149
|
|
|
|
2.37
|
%
|
|
|
118,022
|
|
|
|
261.41
|
%
|
General
and Administrative
|
|
|
170,532
|
|
|
|
2.84
|
%
|
|
|
118,402
|
|
|
|
6.21
|
%
|
|
|
52,130
|
|
|
|
44.03
|
%
|
INCOME
FROM OPERATIONS
|
|
|
804,961
|
|
|
|
13.40
|
%
|
|
|
47,785
|
|
|
|
2.51
|
%
|
|
|
757,176
|
|
|
|
1584.55
|
%
|
Government
Grants
|
|
|
-
|
|
|
|
|
|
|
65,903
|
|
|
|
3.46
|
%
|
|
|
(65,903
|
)
|
|
|
(100.00
|
%)
|
|
Forfeiture
on Customer Deposits
|
|
|
265,789
|
|
|
|
4.43
|
%
|
|
|
-
|
|
|
|
|
|
|
|
265,789
|
|
|
N/A
|
|
|
Other
(Expense) Income, Net
|
|
|
(4,937
|
)
|
|
|
(0.08
|
%)
|
|
|
144
|
|
|
|
|
|
(5,081
|
)
|
|
|
(3528.47
|
%)
|
||
Interest
Expense, Net
|
|
|
(89,803
|
)
|
|
|
(1.50
|
%)
|
|
|
(119,137
|
)
|
|
|
(6.25
|
%)
|
|
|
29,334
|
|
|
|
(24.62
|
%)
|
INCOME
BEFORE INCOME TAX
|
|
|
976,010
|
|
|
|
16.25
|
%
|
|
|
(5,305
|
)
|
|
|
(0.27
|
%)
|
|
|
981,315
|
|
|
|
(18497.93
|
%)
|
INCOME
TAX
|
|
|
34,892
|
|
|
|
0.58
|
%
|
|
|
-
|
|
|
|
|
|
|
|
34,892
|
|
|
N/A
|
|
|
NET
INCOME
|
|
|
941,118
|
|
|
|
15.67
|
%
|
|
|
(5,305
|
)
|
|
|
(0.27
|
%)
|
|
|
946,423
|
|
|
|
(17840.21
|
%)
|
|
|
Payments
Due by Period
|
|
|||||||||||||||||
|
|
Total
|
|
|
Less
than 1 year
|
|
|
1-3
Years
|
|
|
3-5
Years
|
|
|
5
Years +
|
|
|||||
Contractual
Obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Bank
Indebtedness
|
|
$
|
12,674,602
|
|
|
$
|
12,674,602
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
Other
Indebtedness
|
|
$
|
14,012,262
|
|
|
$
|
14,012,262
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
Capital
Lease Obligations
|
|
$
|
260,000
|
|
|
$
|
--
|
|
|
$
|
260,000
|
|
|
$
|
--
|
|
|
$
|
--
|
|
Operating
Leases
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
Purchase
Obligations
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
Total
Contractual Obligations:
|
|
$
|
26,946,864
|
|
|
$
|
26,686,864
|
|
|
$
|
260,000
|
|
|
$
|
--
|
|
|
$
|
--
|
|
NAME
AND ADDRESS OF
BENEFICIAL
OWNER (1)
|
AMOUNT
AND NATURE OF
BENEFICIAL
OWNERSHIP
|
PERCENT
OF
OUTSTANDING
SHARES
|
|
|
|
5%
STOCKHOLDERS
|
|
|
|
|
|
Peter
Dodge
701
North Green Valley Parkway #200
Henderson,
Nevada 89074
|
15,000,000
|
75.1%
|
|
|
|
Officers
and Directors
as
a Group
|
15,000,000
|
75.15%
|
|
|
|
Name
of Beneficial Owner and Address (1)
|
|
Number
of Shares of Common Stock Beneficially Owned (2)
|
|
Percent
of Shares of Common Stock Beneficially Owned (3)
|
||
Hu
Xiaoming, CEO, President, and Director
|
|
|
-0-
|
|
|
-0-
|
Hu
Wangyuan, Vice President and Director
|
|
|
-0-
|
|
-0-
|
|
Ying
Jinfeng, Director
|
|
|
-0-
|
|
-0-
|
|
Zhu
Xiaoying, Chief Financial Officer
|
|
|
-0-
|
|
-0-
|
|
Zheng
Mingyang, Director
|
|
|
-0-
|
|
-0-
|
|
Xie
Kepei, Director
|
|
|
-0-
|
|
-0-
|
|
Excelvantage
Group Limited
|
|
|
12,000,000
|
|
60.12%
|
|
Ho
Man Tim (4)
|
|
|
12,000,000
|
|
60.12%
|
|
Peter
Dodge
701
North Green Valley Parkway #200
Henderson,
Nevada 89074
|
1,475,000
|
7.39%
|
||||
All
Executive Officers and Directors
as
a Group (6 persons)
|
|
|
-0-
|
|
-0-
|
(1)
|
Unless
otherwise indicated, the address is Jinhua Industrial Park, Jinhua,
Zhejiang Province,
PRC 321016.
|
(2)
|
Under
Rule 13d-3, a beneficial owner of a security includes any person
who,
directly or indirectly, through any contract, arrangement, understanding,
relationship, or otherwise has or shares: (i) voting power, which
includes
the power to vote, or to direct the voting of shares; and (ii) investment
power, which includes the power to dispose or direct the disposition
of
shares. Certain shares may be deemed to be beneficially owned by
more than
one person (if, for example, persons share the power to vote or the
power
to dispose of the shares). In addition, shares are deemed to be
beneficially owned by a person if the person has the right to acquire
the
shares (for example, upon exercise of an option) within 60 days of
the
date as of which the information is provided. In computing the
percentage ownership of any person, the amount of shares outstanding
is
deemed to include the amount of shares beneficially owned by such
person
(and only such person) by reason of these acquisition
rights. As a result, the percentage of outstanding shares of
any person as shown in this table does not necessarily reflect the
person's actual ownership or voting power with respect to the number
of
shares of common stock actually
outstanding.
|
(3)
|
Pursuant
to the terms of the Share Exchange Agreement, we anticipate that,
following the cancellation of 12,000,000 shares of Stone Mountain’s common
stock held by Peter Dodge, Stone Mountain’s prior sole director and
majority shareholder, Stone Mountain will issue approximately 12,000,000
common shares to the Continental Shareholder equal to approximately
60.12%
of the issued and outstanding common shares of the Company as of
the
Closing Date of the Share Exchange Agreement. Accordingly, we
anticipate that there will be approximately 19,961,000 common shares
issued and outstanding on the Closing Date of the Share Exchange
Agreement.
|
(4)
|
Through
his position as a stockholder in Excelvantage Group Limited, Ho Man
Tim
has the power to dispose of or direct the disposition of the one
(1) share
of Common Stock he owns in Excelvantage Limited Group. As a
result, Ho Man Tim may, under the rules of the Securities and Exchange
Commission, be deemed to be the beneficial owner of the shares of
Common
Stock. Ho Man Tim disclaims beneficial ownership of the shares
of Common Stock reported as beneficially owned by him, except to
the
extent of his pecuniary interest as a stockholder of Excelvantage
Group
Limited.
|
Name
|
Age
|
Positions
held:
|
||
Hu
Xiaoming
|
50
|
Chief
Executive Officer and President and Director
|
||
Hu
Wangyuan
|
28
|
Vice
President and Director
|
||
Ying
Jinfeng
|
42
|
Director
|
||
Zhu
Xiaoying
|
36
|
Chief
Financial Officer
|
||
Zheng
Mingyang
|
53
|
Director
|
||
Xie
Kepei
|
43
|
Director
|
Name
and principal position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan Compen-sation
($)
|
Nonqualified
Deferred Compen-sation Earnings
($)
|
All
Other Compen-sation
($)
|
Total
($)
|
Peter
Dodge, former CEO, President, Chairman, Secretary and
Treasurer
|
2006
|
0
|
--
|
--
|
--
|
--
|
--
|
--
|
$0
|
(1)
|
Mr.
Peter Dodge resigned as Stone Mountain’s President, Chief Executive
Officer, Chief Financial Officer,
Secretary
and Treasurer on June 29, 2007.
|
Name
and principal position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan Compen-sation
($)
|
Nonquali-fied
Deferred Compen-sation Earnings
($)
|
All
Other Compen-sation ($)
|
Total
($)
|
|
|
|
|
|
|
|
|
|
|
Hu
Xiaoming, Chief Executive Officer, President and Director
(1)
|
2006
|
$19,231
|
-
|
-
|
-
|
-
|
-
|
-
|
$19,231
|
Hu
Wangyuan, Vice President and Director (1)
|
2006
|
$15,385
|
-
|
-
|
-
|
-
|
-
|
-
|
$15,385
|
Zhu
Xiaoying, Chief Financial Officer (1)
|
2006
|
$15,385
|
-
|
-
|
-
|
-
|
-
|
-
|
$15,385
|
Zheng
Mingyang, Director (1)
|
2006
|
$15,385
|
-
|
-
|
-
|
-
|
-
|
-
|
$15,385
|
Xie
Kepei, Director (1)
|
2006
|
$15,385
|
-
|
-
|
-
|
-
|
-
|
-
|
$15,385
|
Ying
Jinfeng, Director (1)
|
2006
|
$15,385
|
-
|
-
|
-
|
-
|
-
|
-
|
$15,385
|
(1)
|
Salary
and other annual compensation paid is expressed in U.S. Dollars based
on
the interbank exchange rate of 7.72 RMB for each 1.00 U.S. Dollar, on
March 31, 2007.
|
(2)
|
Mr.
Hu Xiaoming was appointed as Stone Mountain’s President and Chief
Executive Officer on June 29, 2007
|
Quarter Ended
|
|
High
Bid
|
|
Low
Bid
|
|
|
|
|
|
March 31, 2007
|
$
.51
|
$
.51
|
||
|
|
|||
December 31, 2006
|
|
$
.15
|
$
.15
|
Exhibit
Number
|
|
Description
|
2.1
|
|
Share
Exchange Agreement dated June 29, 2007, among our company, Continental
Development Limited (“Continental”) and Excelvantage Group Limited, the
selling the shareholder of Continental, as set out in the share
exchange
agreement.
|
10.1
|
|
Agreement
on Business Operations Between Zhejiang Kandi Vehicle Co., Ltd.
&
Zhejiang Yongkang Top Import & Export Co., Ltd.
|
10.2
|
|
Employment
Contract, dated June 10, 2004, by and between Zhejiang Kandi Vehicle
Co.,
Ltd. and Mr. Hu Xiaoming.
|
10.3
|
|
Employment
Contract, dated July 10, 2004, by and between Zhejiang Kandi Vehicle
Co.,
Ltd. and Ms. Zhu Xiaoying.
|
17.1
|
|
Letter of Resignation from Peter Dodge to the Board of
Directors
|
99.1
|
|
Audited
Consolidated Financial Statements of Zhejiang Kandi Vehicles Co.,
Ltd. as
of and for the years ended December 31, 2006 and
2005
|
99.2
|
|
Unaudited
Condensed Consolidated Financial Statements of Zhejiang Kandi
Vehicles Co., Ltd as of March 31, 2007 and for the three months
ended
March 31, 2007 and 2006
|
99.3
|
|
Unaudited
Pro Forma Condensed Consolidated Balance Sheet at March 31, 2007,
Unaudited Pro Forma Condensed Consolidated Statement of Income
(Loss) and
Comprehensive Income (Loss) for the three months ended March 31,
2007,
Unaudited Pro Forma Condensed Consolidated Statement of Income
(Loss) and
Comprehensive Income (Loss) for the year ended December 31, 2006
for
Zhejiang Kandi Vehicles Co., Ltd and the accompanying
notes.
|
|
|
|
|
|
|
|
STONE
MOUNTAIN RESOURCES, INC.
|
|
|
|
|
Date: July
6, 2007
|
By:
|
/
s/
Hu Xiaoming
|
|
Hu
Xiaoming
|
|
|
Chief
Executive Officer, President and
Director
|
ARTICLE
I REPRESENTATIONS, COVENANTS, AND WARRANTIES OF
CONTINENTAL
|
2
|
|
Section
1.01
|
Organization
|
2
|
Section
1.02
|
Capitalization
|
2
|
Section
1.03
|
Subsidiaries
and Predecessor Corporations
|
2
|
Section
1.04
|
Financial
Statements.
|
2
|
Section
1.05
|
Information
|
2
|
Section
1.06
|
Options
or Warrants
|
2
|
Section
1.07
|
Absence
of Certain Changes or Events
|
2
|
Section
1.08
|
Litigation
and Proceedings
|
2
|
Section
1.09
|
Contracts.
|
2
|
Section
1.10
|
No
Conflict With Other Instruments
|
2
|
Section
1.11
|
Compliance
With Laws and Regulations
|
2
|
Section
1.12
|
Approval
of Agreement
|
2
|
Section
1.13
|
Continental
Schedules
|
2
|
Section
1.14
|
Valid
Obligation
|
2
|
ARTICLE
II REPRESENTATIONS, COVENANTS, AND WARRANTIES OF STONE
MOUNTAIN
|
2
|
|
Section
2.01
|
Organization
|
2
|
Section
2.02
|
Capitalization
|
2
|
Section
2.03
|
Subsidiaries
and Predecessor Corporations
|
2
|
Section
2.04
|
Financial
Statements.
|
2
|
Section
2.05
|
Information
|
2
|
Section
2.06
|
Options
or Warrants
|
2
|
Section
2.07
|
Absence
of Certain Changes or Events
|
2
|
Section
2.08
|
Litigation
and Proceedings
|
2
|
Section
2.09
|
Contracts.
|
2
|
Section
2.10
|
No
Conflict With Other Instruments
|
2
|
Section
2.11
|
Compliance
With Laws and Regulations
|
2
|
Section
2.12
|
Approval
of Agreement
|
2
|
Section
2.13
|
Material
Transactions or Affiliations
|
2
|
Section
2.14
|
Stone
Mountain Schedules
|
2
|
Section
2.15
|
Bank
Accounts; Power of Attorney
|
2
|
Section
2.16
|
Valid
Obligation.
|
2
|
Section
2.17
|
Filings.
|
2
|
ARTICLE
III PLAN OF EXCHANGE
|
2
|
|
Section
3.01
|
The
Exchange.
|
2
|
Section
3.02
|
Anti-Dilution
|
2
|
Section
3.03
|
Closing
|
2
|
Section
3.04
|
Closing
Events
|
2
|
Section
3.05
|
Termination
|
2
|
ARTICLE
IV SPECIAL COVENANTS
|
2
|
Section
4.01
|
Access
to Properties and Records
|
2
|
Section
4.02
|
Delivery
of Books and Records
|
2
|
Section
4.03
|
Third
Party Consents and Certificates
|
2
|
Section
4.04
|
Stone
Mountain Shareholder Meeting.
|
2
|
Section
4.05
|
Designation
of Directors and Officer.
|
2
|
Section
4.06
|
Exclusive
Dealing Rights.
|
2
|
Section
4.07
|
Actions
Prior to Closing
|
2
|
Section
4.08
|
Indemnification.
|
2
|
Section
4.09
|
The
Acquisition of Stone Mountain Common Stock
|
2
|
Section
4.10
|
Sales
of Securities Under Rule 144, If Applicable.
|
2
|
Section
4.11
|
Share
Cancellation.
|
2
|
Section
4.12
|
Payment
of Liabilities.
|
2
|
ARTICLE
V CONDITIONS PRECEDENT TO OBLIGATIONS OF STONE MOUNTAIN
|
2
|
|
Section
5.01
|
Accuracy
of Representations and Performance of Covenants
|
2
|
Section
5.02
|
Officer’s
Certificate
|
2
|
Section
5.03
|
Good
Standing
|
2
|
Section
5.04
|
Approval
by Continental Shareholder
|
2
|
Section
5.05
|
No
Governmental Prohibition
|
2
|
Section
5.06
|
Consents
|
2
|
Section
5.07
|
Other
Items.
|
2
|
ARTICLE
VI CONDITIONS PRECEDENT TO OBLIGATIONS OF CONTINENTAL AND THE CONTINENTAL
SHAREHOLDER
|
2
|
|
Section
6.01
|
Accuracy
of Representations and Performance of Covenants
|
2
|
Section
6.02
|
Officer’s
Certificate
|
2
|
Section
6.03
|
Good
Standing
|
2
|
Section
6.04
|
No
Governmental Prohibition
|
2
|
Section
6.05
|
Consents
|
2
|
Section
6.06
|
Other
Items
|
2
|
ARTICLE
VII MISCELLANEOUS
|
2
|
|
Section
7.01
|
Brokers
|
2
|
Section
7.02
|
Governing
Law
|
2
|
Section
7.03
|
Notices
|
2
|
Section
7.04
|
Attorney’s
Fees
|
2
|
Section
7.05
|
Confidentiality
|
2
|
Section
7.06
|
Public
Announcements and Filings
|
2
|
Section
7.07
|
Schedules;
Knowledge
|
2
|
Section
7.08
|
Third
Party Beneficiaries
|
2
|
Section
7.09
|
Expenses
|
2
|
Section
7.10
|
Entire
Agreement
|
2
|
Section
7.11
|
Survival;
Termination
|
2
|
Section
7.12
|
Counterparts
|
2
|
Section
7.13
|
Amendment
or Waiver
|
2
|
Section
7.14
|
Best
Efforts
|
2
|
If
to Continental, to:
|
Mr.
Hu Xiaoming, Chairman
|
Zhejiang
Kandi Vehicle Co., Ltd.
|
|
Jinhua
City Industrial Zone
|
|
Jinhua,
Zhejiang Province
|
|
People’s
Republic of China
|
|
Post
Code: 321016
|
|
With
copies to:
|
Robert
Matlin, Esq.
Kirkpatrick
& Lockhart Nicholson Graham LLP
599
Lexington Avenue
New
York, NY 10022
|
If
to Stone Mountain, to:
|
Peter
Dodge
|
701
North Green Valley Parkway
|
|
Suite
200
|
|
Henderson,
Nevada 89074
|
|
With
copies to:
|
Gregg
E. Jaclin, Esq.
Anslow
& Jaclin, LLP
|
195
Route 9 South, Suite 204
|
|
Manalapan,
New Jersey 07726
|
By:
/s/
Peter Dodge
|
|
Name:
Peter Dodge
|
|
Title: Chief
Executive Officer
|
|
CONTINENTAL
DEVELOPMENT LIMITED
|
By:
/s/
Wu Hongjian
|
|
Name: Wu
Hongjian
|
|
Title: Chairman
|
__________________________________________________ | __________________________________________________ |
Name
(Please Print)
|
Name
of Joint Subscriber, If Any
|
__________________________________________________ | __________________________________________________ |
Signature
|
Signature
|
__________________________________________________ | __________________________________________________ |
Street
Address
|
Street
Address
|
__________________________________________________ | __________________________________________________ |
City,
State, and Zip Code
|
City,
State, and Zip Code
|
1.
|
Term
of labor contract
|
2.
|
Scope
of work
|
3.
|
Work
condition and labor protection
|
4.
|
Labor
discipline
|
5.
|
Labor
compensation
|
6.
|
Social
insurance and welfare
|
(1)
|
Party
A and party B shall carry social insurances as required by the national
law and regulations of the local government and pay social insurance
in
time. Party A shall withhold the individual part of the social insurance
of Party B from the wage of Party
B.
|
(2)
|
Other
welfare shall comply with the regulations of Party
B.
|
7.
|
Change
and cancellation of contract.
|
(1)
|
If
circumstances change, such as Party A adjusts production or production
projects, the two parties can change the content of labor contract by
consensus.
|
(2)
|
During
the term of contract, each of the two parties can cancel the contract
under the circumstances according to the prescriptions of Labor Law
upon
thirty days’ prior written notice to the other
party.
|
(3)
|
Under
any of the following circumstances for Party B, Party A may cancel
the
contract at any time:
|
8.
|
Termination
o f contract
|
9.
|
Breach
Liabilities
|
(1)
|
The
contract shall come into effect once being signed and shall be carried
out
strictly by both parties.
|
(2)
|
Should
any party breach the contract, the liable party shall bear the legal
responsibility, and make compensation for economical losses caused
to the
other party in view of the result and its
liability.
|
(3)
|
If
Party B leaves his post without permission, and cause the termination
of
the contract, and caused direct economical losses to Party A, Party
B
shall make compensation according to the losses. If the economical
losses
are immeasurable, the Party A shall make compensation equal to amount
of
the standard monthly wage.
|
10.
|
Others
|
11.
|
Any
dispute arising out of performance of the contract may be settled
by
negotiation of the two parties.
|
12.
|
The
contract is in quadruplicate, with two copies holding by Party A , one
holding by Party B and one filed in the supervision
authority.
|
1.
|
Term
of labor contract
|
2.
|
Scope
of work
|
3.
|
Work
condition and labor protection
|
4.
|
Labor
discipline
|
5.
|
Labor
compensation
|
6.
|
Social
insurance and welfare
|
(1)
|
Party
A and party B shall carry social insurances as required by the national
law and regulations of the local government and pay social insurance
in
time. Party A shall withhold the individual part of the social insurance
of Party B from the wage of Party
B.
|
(2)
|
Other
welfare shall comply with the regulations of Party
B.
|
7.
|
Change
and cancellation of contract.
|
(1)
|
If
circumstances change, such as Party A adjusts production or production
projects, the two parties can change the content of labor contract by
consensus.
|
(2)
|
During
the term of contract, each of the two parties can cancel the contract
under the circumstances according to the prescriptions of Labor Law
upon
thirty days’ prior written notice to the other
party.
|
(3)
|
Under
any of the following circumstances for Party B, Party A may cancel
the
contract at any time:
|
8.
|
Termination
o f contract
|
9.
|
Breach
Liabilities
|
(1)
|
The
contract shall come into effect once being signed and shall be carried
out
strictly by both parties.
|
(2)
|
Should
any party breach the contract, the liable party shall bear the legal
responsibility, and make compensation for economical losses caused
to the
other party in view of the result and its
liability.
|
(3)
|
If
Party B leaves his post without permission, and cause the termination
of
the contract, and caused direct economical losses to Party A, Party
B
shall make compensation according to the losses. If the economical
losses
are immeasurable, the Party A shall make compensation equal to amount
of
the standard monthly wage.
|
10.
|
Others
|
11.
|
Any
dispute arising out of performance of the contract may be settled
by
negotiation of the two parties.
|
12.
|
The
contract is in quadruplicate, with two copies holding by Party A
, one
holding by Party B and one filed in the supervision
authority.
|
|
Re:
|
Stone
Mountain Resources, Inc.
|
PAGE
|
1
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
PAGES
|
2-3
|
CONSOLIDATED
BALANCE SHEETS AS OF DECEMBER 31, 2006 AND 2005
|
PAGE
|
4
|
CONSOLIDATED
STATEMENTS OF INCOME AND OMPREHENSIVE INCOME FOR THE YEARS ENDED
DECEMBER
31, 2006 AND 2005
|
PAGE
|
5
|
CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY FOR THE YEARS ENDED DECEMBER
31, 2006 AND 2005
|
PAGES
|
6-7
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2006
AND
2005
|
PAGES
|
8-24
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2006 AND
2005
|
ASSETS
|
||||||||
December
31,
|
December
31,
|
|||||||
2006
|
2005
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ |
1,034,017
|
$ |
876,989
|
||||
Restricted cash
|
9,092,423
|
1,982,603
|
||||||
Accounts receivable
|
7,572,565
|
615,925
|
||||||
Inventories
|
5,463,179
|
2,888,570
|
||||||
Notes
receivable
|
430,811
|
199,726
|
||||||
Other
receivables
|
2,988,016
|
89,758
|
||||||
Prepayments
and prepaid expenses
|
332,556
|
1,232,209
|
||||||
Due
from employees
|
184,221
|
27,390
|
||||||
Due
from related parties
|
31,901
|
848,723
|
||||||
Deferred
taxes
|
99
|
-
|
||||||
Total
Current Assets
|
27,129,788
|
8,761,893
|
||||||
LONG-TERM
ASSETS
|
||||||||
Plant
and equipment, net
|
9,224,935
|
8,077,758
|
||||||
Land
use right, net
|
395,926
|
573,130
|
||||||
Construction
in progress
|
307,158
|
130,879
|
||||||
Deposit
for investment
|
-
|
619,563
|
||||||
Deferred
taxes
|
2,784
|
-
|
||||||
Total Long-Term Assets
|
9,930,803
|
9,401,330
|
||||||
TOTAL
ASSETS
|
$ |
37,060,591
|
$ |
18,163,223
|
2006
|
2005
|
|||||||
REVENUES
|
$ |
14,480,836
|
$ |
9,099,954
|
||||
COST
OF GOODS SOLD
|
11,884,462
|
7,955,876
|
||||||
GROSS
PROFIT
|
2,596,374
|
1,144,078
|
||||||
Research
and development
|
103,785
|
137,320
|
||||||
Selling
and marketing
|
289,408
|
228,185
|
||||||
General
and administrative
|
411,306
|
449,556
|
||||||
TOTAL
OPERATING EXPENSES
|
804,499
|
815,061
|
||||||
INCOME
FROM OPERATIONS
|
1,791,875
|
329,017
|
||||||
INTEREST
EXPENSE, NET
|
(836,056 | ) | (246,478 | ) | ||||
GOVERNMENT
GRANTS
|
97,806
|
6,117
|
||||||
FORGIVENESS
OF DEBT
|
29,324
|
48,467
|
||||||
OTHER
EXPENSE, NET
|
(3,725 | ) | (4,337 | ) | ||||
INCOME
BEFORE INCOME TAXES
|
1,079,224
|
132,786
|
||||||
INCOME
TAXES
|
(69 | ) |
-
|
|||||
NET
INCOME
|
1,079,155
|
132,786
|
||||||
OTHER
COMPREHENSIVE INCOME
|
||||||||
Foreign
currency translation gain
|
236,114
|
156,363
|
||||||
Income
tax expense related to other comprehensive income
|
(77,918 | ) | (51,600 | ) | ||||
OTHER
COMPREHENSIVE INCOME, NET OF TAX
|
158,196
|
104,763
|
||||||
COMPREHENSIVE
INCOME
|
$ |
1,237,351
|
$ |
237,549
|
||||
Registered
Capital
|
Additional
Paid-in Capital
|
Retained
Earnings (Deficit)
|
Accumulated
Other Comprehensive Income (Loss)
|
Total
|
||||||||||||||||
BALANCE
AT JANUARY 1, 2005
|
$ |
6,645,321
|
$ |
520,872
|
$ | (1,115,917 | ) | $ | (14 | ) | $ |
6,050,262
|
||||||||
Foreign
currency translation gain
|
-
|
-
|
-
|
156,363
|
156,363
|
|||||||||||||||
Net
income
|
-
|
-
|
132,786
|
-
|
132,786
|
|||||||||||||||
BALANCE AT DECEMBER 31, 2005
|
6,645,321
|
520,872
|
(983,131 | ) |
156,349
|
6,339,411
|
||||||||||||||
Foreign
currency translation gain
|
-
|
-
|
-
|
236,114
|
236,114
|
|||||||||||||||
Net
income
|
-
|
-
|
1,079,155
|
-
|
1,079,155
|
|||||||||||||||
BALANCE
AT DECEMBER 31, 2006
|
$ |
6,645,321
|
$ |
520,872
|
$ |
96,024
|
$ |
392,463
|
$ |
7,654,680
|
2006
|
2005
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ |
1,079,155
|
$ |
132,786
|
||||
Adjustments
to reconcile net income to net cash used in operating
activities:
|
||||||||
Depreciation
and amortization
|
943,827
|
861,340
|
||||||
Loss
on disposal of fixed assets
|
(1,049 | ) |
-
|
|||||
Deferred
taxes
|
(2,842 | ) |
-
|
|||||
Forgiveness
of debt
|
(48,467 | ) | (29,324 | ) | ||||
Changes
in operating assets and liabilities, net of effects of
acquisition:
|
||||||||
(Increase)
Decrease In:
|
||||||||
Accounts
receivable
|
(4,361,476 | ) | (526,467 | ) | ||||
Inventories
|
(2,574,313 | ) | (725,468 | ) | ||||
Other
receivables
|
(521,897 | ) |
374,309
|
|||||
Prepayments
for goods and prepaid expenses
|
919,267
|
(990,559 | ) | |||||
Increase
(Decrease) In:
|
||||||||
Accounts
payable
|
3,876,269
|
490,073
|
||||||
Other
payables and accrued liabilities
|
(1,044,175 | ) | (2,297,639 | ) | ||||
Customer
deposits
|
301,943
|
299,225
|
||||||
Net
cash used in operating activities
|
(1,433,758 | ) | (2,411,724 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Restricted
cash
|
5,819,379
|
(1,801,367 | ) | |||||
Purchases
of plant and equipment
|
(861,407 | ) | (366,032 | ) | ||||
Purchases
of construction in progress
|
(1,145,390 | ) | (104,123 | ) | ||||
Purchase
of a subsidiary, net of cash acquired
|
(69,391 | ) |
-
|
|||||
Deposit
for investment
|
-
|
(619,563 | ) | |||||
Issuance
of notes receivable
|
(430,811 | ) | (199,726 | ) | ||||
Repayment
of notes receivable
|
351,457
|
-
|
||||||
Due
from related parties
|
816,823
|
(848,723 | ) | |||||
Due
from employees
|
(156,831 | ) | (27,390 | ) | ||||
Compensation
received for land use right
|
165,757
|
-
|
||||||
Net
cash provided by (used in) investing activities
|
4,489,586
|
(3,966,924 | ) | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from short term bank loans
|
12,054,339
|
5,737,156
|
||||||
Repayment
of short term bank loans
|
(9,108,549 | ) | (2,205,719 | ) | ||||
Proceeds
from long term bank loan
|
-
|
1,858,690
|
||||||
Proceeds
from notes payable
|
10,677,113
|
3,899,978
|
||||||
Repayment
of notes payable
|
(16,884,382 | ) | (2,491,600 | ) | ||||
Net
cash (used in) provided by financing activities
|
(3,261,479 | ) |
6,798,505
|
|||||
(DECREASE)
INCREASE IN CASH AND CASH EQUIVALENTS
|
(205,651 | ) |
419,857
|
|||||
Effect
of exchange rate changes on cash
|
362,679
|
167,139
|
||||||
Cash
and cash equivalents at beginning of year
|
876,989
|
289,993
|
||||||
CASH
AND CASH EQUIVALENTS AT END OF YEAR
|
$ |
1,034,017
|
$ |
876,989
|
Sales
2006 2005
|
Accounts
Receivable
|
|||||
Major
Customers
|
December
31, 2006
|
December
31, 2005
|
||||
Company
A
|
-
|
39%
|
-
|
34%
|
||
Company
B
|
2%
|
10%
|
2%
|
12%
|
||
Company
C
|
14%
|
5%
|
27%
|
20%
|
||
Company
D
|
11%
|
-
|
26%
|
-
|
||
Company
E
|
7%
|
-
|
13%
|
-
|
||
Company
F
|
6%
|
-
|
10%
|
-
|
||
Company
G
|
6%
|
-
|
9%
|
-
|
Purchases
2006 2005
|
Accounts
Payable
|
|||||
Major
Suppliers
|
December
31, 2006
|
December
31, 2005
|
||||
Company
H
|
48%
|
34%
|
37%
|
32%
|
||
Company
I
|
4%
|
17%
|
3%
|
7%
|
||
Company
J
|
13%
|
19%
|
9%
|
22%
|
||
Company
K
|
7%
|
-
|
5%
|
-
|
2006
|
2005
|
|||||||
Year
end RMB : US$ exchange rate
|
7.8087
|
8.0702
|
||||||
Average
yearly RMB : US$ exchange rate
|
7.9395
|
8.1734
|
2006
|
2005
|
|||||||
Raw
materials
|
$ |
2,823,478
|
$ |
448,974
|
||||
Work-in-progress
|
1,938,932
|
1,611,397
|
||||||
Finished
goods
|
700,769
|
828,199
|
||||||
Total
inventories
|
$ |
5,463,179
|
$ |
2,888,570
|
2006
|
2005
|
|||||||
Due
May 30, 2006 (subsequently settled on its due date)
|
$ |
-
|
$ |
5,626
|
||||
Due
March 19, 2006 (subsequently settled on its due date)
|
-
|
53,282
|
||||||
Due
April 29, 2006 (subsequently settled on its due date)
|
-
|
140,818
|
||||||
Due
March 19, 2007 (subsequently settled on its due date)
|
97,327
|
-
|
||||||
Due
May 30, 2007
|
250,243
|
-
|
||||||
Due
July 31, 2007
|
83,240
|
-
|
||||||
Total
|
$ |
430,811
|
$ |
199,726
|
2006
|
2005
|
||||||||
Zhejiang
Yongkang Import & Export Co., Ltd.
|
(a)
|
$ |
-
|
$ |
793,697
|
||||
Hu
Wangyuan
|
(b)
|
21,015
|
6,196
|
||||||
Hu
Xiaoming
|
(c)
|
10,886
|
11,902
|
||||||
Zhejiang
Mengdeli Electric Co., Ltd.
|
(d)
|
-
|
36,928
|
||||||
Total
due from related parties
|
$ |
31,901
|
$ |
848,723
|
2006
|
2005
|
||||||||
Current
|
$ |
184,221
|
$ |
27,390
|
|||||
Total
due from employees
|
(e)
|
$ |
184,221
|
$ |
27,390
|
(a)
|
Zhejiang
Yongkang Import & Export Co., Ltd (Dingji), which was acquired by the
Company from September 25, 2006 and became a 100% held subsidiary,
purchased $3,531,418 of finished goods from the Company in 2005.
The
balance was subsequently settled. The inter-company transactions
in 2006
have been eliminated in consolidation. Also see Note
15.
|
(b)
|
Hu
Wangyuan is the chairman of Dingji, a subsidiary of the Company.
The
balance represents the traveling advances, which are unsecured,
interest-free and collectible on
demand.
|
(c)
|
Hu
Xiaoming is the chairman of the Company. The balance represents the
traveling advance, which are unsecured, interest-free and collectible
on
demand.
|
(d)
|
Zhejiang
Mengdeli Electric Co., Ltd., the former shareholder who held 17%
of the
Company, purchased $883,150 of finished goods from and sold $565,220
of
raw material to the Company in 2005. In 2006, all the equity interest
of
the Company was transferred to Continental Development Ltd. Zhejiang
Mendgeli Electric Co., Ltd was no longer a related party at December
31,
2006. Also see Note 13.
|
(e)
|
Due
from employees are interest-free, unsecured and have no fixed repayment
term.
|
2006
|
2005
|
|||||||
Cost
of land use right
|
$ |
460,943
|
$ |
626,700
|
||||
Less:
Accumulated amortization
|
(65,018 | ) | (53,570 | ) | ||||
Land
use right, net
|
$ |
395,926
|
$ |
573,130
|
2007
|
$ |
9,653
|
||
2008
|
9,653
|
|||
2009
|
9,653
|
|||
2010
|
9,653
|
|||
2011
|
9,653
|
|||
Thereafter
|
347,661
|
|||
Total
|
$ |
395,926
|
2006
|
2005
|
|||||||
At
cost:
|
||||||||
Buildings
|
$ |
3,371,280
|
$ |
2,326,113
|
||||
Machinery
and equipment
|
7,955,806
|
7,529,398
|
||||||
Motor
vehicles
|
679,554
|
19,447
|
||||||
Office
equipment
|
81,376
|
69,625
|
||||||
12,088,016
|
9,944,583
|
|||||||
Less
: Accumulated depreciation
|
||||||||
Buildings
|
289,224
|
179,785
|
||||||
Machinery
and equipment
|
2,498,695
|
1,648,328
|
||||||
Motor
vehicles
|
31,047
|
10,380
|
||||||
Office
equipment
|
44,115
|
28,332
|
||||||
2,863,081
|
1,866,825
|
|||||||
Plant
and equipment, net
|
$ |
9,224,935
|
$ |
8,077,758
|
2006
|
2005
|
|||
Loans
from Industrial and Commercial Bank of China-Exploration Zone
Branch:
|
||||
Monthly
interest only payments at 6.96% per annum, due March 3, 2006, secured
by
land use right and plant and equipment owned by the Company. (subsequently
repaid on its due date)
|
$
|
-
|
$
|
247,825
|
Monthly
interest only payments at 5.22% per annum, due April 27, 2006, secured
by
land use right and plant and equipment owned by the Company. (subsequently
repaid on its due date)
|
-
|
346,955
|
||
Monthly
interest only payments at 5.22% per annum, due April 25, 2006, secured
by
land use right and plant and equipment owned by the Company. (subsequently
repaid on its due date)
|
-
|
495,651
|
||
2006
|
2005
|
|||
Loans
from Industrial and Commercial Bank of China-Exploration Zone Branch
(Continued):
|
||||
Monthly
interest only payments at 5.22% per annum, due May 23, 2006, secured
by
land use right and plant and equipment owned by the Company. (subsequently
repaid on its due date)
|
-
|
495,651
|
||
Monthly
interest only payments at 5.22% per annum, due May 28, 2006, secured
by
land use right and plant and equipment owned by the Company. (subsequently
repaid on its due date)
|
-
|
433,694
|
||
Monthly
interest only payments at 5.22% per annum, due June 2, 2006, secured
by
land use right and plant and equipment owned by the Company. (subsequently
repaid on its due date)
|
-
|
1,239,127
|
||
Monthly
interest only payments at 5.85% per annum, due June 5, 2007, secured
by
land use right and plant and equipment owned by the
Company.
|
1,280,623
|
-
|
||
Monthly
interest only payments at 5.85% per annum, due July 24, 2007, secured
by
land use right and plant and equipment owned by the
Company.
|
384,187
|
-
|
||
Monthly
interest only payments at 6.12% per annum, due September 7, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
345,768
|
-
|
||
Monthly
interest only payments at 6.12% per annum, due October 17, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
870,824
|
-
|
||
Monthly
interest only payments at 6.12% per annum, due November 1, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
448,218
|
-
|
||
Monthly
interest only payments at 6.12% per annum, due November 27, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
512,249
|
-
|
||
2006
|
2005
|
|||
Loans
from Commercial Bank-Jiangnan Branch:
|
||||
Monthly
interest only payments at 7.254 % per annum, due May 15, 2006, guarantee
by Jindezhen De'er Investment Co.Ltd and Yongkang Tangxin Metal Foundry
Company (subsequently repaid on its due date)
|
-
|
1,239,127
|
||
Monthly
interest only payments at 7.254 % per annum, due January 15, 2007,
guarantee by Jindezhen De'er Investment Co.Ltd and Yongkang Tangxin
Metal
Foundry Company (subsequently repaid on its due date)
|
2,561,246
|
-
|
||
Monthly
interest only payments at 7.605% per annum, due May 11, 2007. And
secured
by land use right and plant and equipment owned by the
Company
|
1,280,622
|
-
|
||
Loans
from Agricultural bank, Yongkang branch. Secured by account receivable
with carrying amount $1,480,000:
|
||||
Monthly
interest only payments at 6.39% per annum, due February 2, 2007
(subsequently repaid on its due date)
|
330,000
|
-
|
||
Monthly
interest only payments at 6.36063% per annum, due March 12, 2007
(subsequently repaid on its due date)
|
700,000
|
-
|
||
Monthly
interest only payments at 6.36% per annum, due January 13, 2007
(subsequently repaid on its due date)
|
450,000
|
-
|
||
Total
|
$
|
9,163,737
|
$
|
4,498,030
|
2006
|
2005
|
|||||||
Notes
payable (interest-free and unsecured) to unrelated
companies:
|
||||||||
Due
November 11, 2007
|
$ |
102,450
|
$ |
-
|
||||
Due
May 30, 2007
|
14,608
|
-
|
||||||
Due
November 8, 2006 (subsequently settled on its due date)
|
-
|
99,130
|
||||||
Due
March 6, 2006 (subsequently settled on its due date)
|
-
|
743,476
|
||||||
Due
January 27, 2006 (subsequently settled on its due date)
|
-
|
1,239,127
|
||||||
Subtotal
|
$ |
117,058
|
$ |
2,081,733
|
||||
Notes
payable (interest-free and unsecured) to related
companies:
|
||||||||
Due
May 30, 2006 (subsequently settled on its due date)
|
$ |
-
|
$ |
1,818,245
|
||||
This
represents the notes payable to Zhejiang Kandi Investment Co., Ltd.,
which
was a former shareholder of the Company. The balance was subsequently
settled in 2006.
|
Bank
acceptance notes:
|
||||||||
Due
October 30, 2007
|
$ |
1,570,083
|
$ |
-
|
||||
Due
January 4, 2007 (subsequently settled on its due date)
|
960,467
|
-
|
||||||
Due
February 12, 2007 (subsequently settled on its due date)
|
1,280,623
|
-
|
||||||
Due
February 10, 2007 (subsequently settled on its due date)
|
1,280,623
|
-
|
||||||
Due
January 26, 2007 (subsequently settled on its due date)
|
640,311
|
-
|
||||||
Due
January 5, 2007 (subsequently settled on its due date)
|
960,467
|
-
|
||||||
Due
March 11, 2007 (subsequently settled on its due date)
|
1,152,560
|
-
|
||||||
Due
March 25, 2007 (subsequently settled on its due date)
|
1,024,498
|
-
|
||||||
Due
March 28, 2007 (subsequently settled on its due date)
|
1,280,623
|
-
|
||||||
Due
January 3, 2007 (subsequently settled on its due date)
|
512,250
|
-
|
||||||
Subtotal
|
10,662,505
|
-
|
||||||
Total
|
$ |
10,779,563
|
$ |
3,899,978
|
Due
January 4, 2007 (subsequently settled on its due date)
|
$ |
960,467
|
||
Due
February 12, 2007 (subsequently settled on its due date)
|
1,280,623
|
|||
Due
February 10, 2007 (subsequently settled on its due date)
|
1,280,623
|
|||
Due
January 26, 2007 (subsequently settled on its due date)
|
640,311
|
|||
Due
January 5, 2007 (subsequently settled on its due date)
|
960,467
|
|||
Due
March 11, 2007 (subsequently settled on its due date)
|
1,152,561
|
|||
Due
March 25, 2007 (subsequently settled on its due date)
|
1,024,498
|
|||
Due
March 28, 2007 (subsequently settled on its due date)
|
1,280,623
|
|||
Due
January 3, 2007 (subsequently settled on its due date)
|
512,250
|
|||
Total
|
$ |
9,092,423
|
2006
|
2005
|
|||||||
Loan
from Huaxia bank Hangzhou Jianguo branch, due November 22, 2007,
quarterly
interest only payments at 6.336% per annum, secured by the assets
owned by
the Company.
|
$ |
1,920,934
|
$ |
1,858,690
|
||||
Total
long-term bank loan
|
1,920,934
|
1,858,690
|
||||||
Less:
current portion
|
(1,920,934 | ) |
-
|
|||||
Total
long-term debt
|
$ |
-
|
$ |
1,858,690
|
2006
|
2005
|
|||||||
Current:
|
||||||||
Provision
for CIT
|
$ |
2,911
|
$ |
-
|
||||
2,911
|
-
|
|||||||
Deferred:
|
||||||||
Provision
for CIT
|
(2,842 | ) |
-
|
|||||
(2,842 | ) |
-
|
||||||
Income
tax expense
|
$ |
69
|
$ |
-
|
2006
|
2005
|
|||||||
Computed
“expected” expense
|
$ |
356,144
|
$ |
43,819
|
||||
Permanent
difference
|
(5,198 | ) |
-
|
|||||
Tax
exemption
|
(350,877 | ) | (43,819 | ) | ||||
Income
tax expense
|
$ |
69
|
$ |
-
|
2006
|
2005
|
|||||||
Deferred
tax assets:
|
||||||||
Current
portion:
|
||||||||
Others
|
$ |
99
|
$ |
-
|
||||
Subtotal
|
99
|
-
|
||||||
Non-current
portion:
|
||||||||
Depreciation
|
2,784
|
-
|
||||||
Subtotal
|
2,784
|
-
|
||||||
Total
deferred tax assets
|
2,883
|
-
|
||||||
Deferred
tax liabilities:
|
||||||||
Non-current
portion:
|
||||||||
Others
|
3,277
|
-
|
||||||
Total
deferred tax liabilities
|
3,277
|
-
|
||||||
Net
deferred liabilities
|
$ | (394 | ) | $ |
-
|
Registered
Capital:
|
December
31, 2006
|
December
31, 2005
|
||||||||||||||
Continental
Development Ltd.,
|
$ |
6,645,321
|
100 | % | $ |
-
|
-
|
|||||||||
Zhejiang
Kandi Investment Co., Ltd.
|
-
|
-
|
5,515,616
|
83 | % | |||||||||||
Zhejiang
Mengdeli Electric Co., Ltd.
|
-
|
-
|
1,129,705
|
17 | % | |||||||||||
$ |
6,645,321
|
100 | % | $ |
6,645,321
|
100 | % |
(I)
|
In
2006, the Company brought a legal action against Zhejiang Yuegong
steel
Structure Co. and Zhejiang Jinhua No.1 Construction Co., Ltd. for
their
delay in the contruction in Jinhua Industrial district. As the plaintiff,
the Company claimed for compensation. According to the judge's report
from
the local court in Jinhua, PRC, on December 5, 2006, the Company
won the
lawsuit and Zhejiang Yuegong Steel Structure Co. and Zhejiang Jinhua
No.1
Construction Co., Ltd. will be required to pay $186,331 as compensation
to
the Company. However, the two defendants appealed the ruling to a
higher
level court and the Company has not received the compensation as
of April
12, 2007. Considering the uncertainties of the legal proceeding,
the
Company did not record a contingent gain for this at December 31,
2006.
|
(II)
|
In
2006, the Company brought a legal action against Weifang Rongda
Automobile
Trading Co., Ltd.(“Rongda”) for goods returned from Rongda that were
damaged. As the plaintiff, the Company has claimed for compensation.
According to the judge's report from the local court in Jinhua,
PRC, on
December 8, 2006, the Company won the lawsuit and Weifang Rongda
Automobile Trading Co., Ltd. was required to pay approximately
$26,408 as
compensation to the Company. However, the defendant appealed
the ruling to
a higher level court and the Company has not received the compensation
as
of March 28, 2007. Considering the uncertainties of the legal
proceeding,
the Company did not record a contingent gain for this at December
31,
2006.
|
Fair
value of assets acquired
|
$ |
18,327,938
|
||
Fair
value of liabilities assumed
|
(17,695,723 | ) | ||
Net
assets acquired
|
632,215
|
|||
Total
consideration paid
|
$ |
632,215
|
2006
|
2005
|
|||||||
Pro
forma net income
|
$ |
1,062,489
|
$ |
139,486
|
|
PAGES
|
1-2
|
CONDENSED
CONSOLIDATED BALANCE SHEETS AS OF MARCH 31, 2007 (UNAUDITED)
AND DECEMBER
31, 2006
|
|
PAGES
|
3
|
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME
FOR THE
THREE MONTHS ENDED MARCH 31, 2007 AND 2006
(UNAUDITED)
|
|
PAGES
|
4-5
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED
MARCH 31,
2007 AND 2006 (UNAUDITED)
|
|
PAGES
|
6-19
|
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS
ENDED
MARCH 31, 2007 AND 2006 (UNAUDITED)
|
ASSETS
|
||||||||
March
31, 2007
|
December
31, 2006
|
|||||||
(Unaudited)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ |
735,227
|
$ |
1,034,017
|
||||
Restricted cash
|
12,024,514
|
9,092,423
|
||||||
Accounts receivable
|
7,686,365
|
7,572,565
|
||||||
Inventories
|
4,764,052
|
5,463,179
|
||||||
Notes
receivable
|
5,135,329
|
430,811
|
||||||
Other
receivables
|
2,393,639
|
2,988,016
|
||||||
Prepayments
and prepaid expenses
|
211,992
|
332,556
|
||||||
Due
from employees
|
12,613
|
184,221
|
||||||
Due
from related parties
|
-
|
31,901
|
||||||
Deferred
taxes
|
100
|
99
|
||||||
Total
Current Assets
|
32,963,831
|
27,129,788
|
||||||
LONG-TERM
ASSETS
|
||||||||
Plant
and equipment, net
|
9,239,091
|
9,224,935
|
||||||
Land
use right, net
|
393,512
|
395,926
|
||||||
Construction
in progress
|
458,404
|
307,158
|
||||||
Deferred
taxes
|
8,145
|
2,784
|
||||||
Total
Long-Term Assets
|
10,099,152
|
9,930,803
|
||||||
TOTAL
ASSETS
|
$ |
43,062,983
|
$ |
37,060,591
|
For
the Three
Months
Ended
March
31,
|
||||||||
2007
|
2006
|
|||||||
REVENUES,
NET
|
$ |
6,004,743
|
$ |
1,905,356
|
||||
COST
OF GOODS SOLD
|
4,854,101
|
1,670,290
|
||||||
GROSS
PROFIT
|
1,150,642
|
235,066
|
||||||
Research
and development
|
11,978
|
23,730
|
||||||
Selling
and marketing
|
163,171
|
45,149
|
||||||
General
and administrative
|
170,532
|
118,402
|
||||||
TOTAL
OPERATING EXPENSES
|
345,681
|
187,281
|
||||||
INCOME
FROM OPERATIONS
|
804,961
|
47,785
|
||||||
INTEREST
EXPENSE, NET
|
89,803
|
119,137
|
||||||
GOVERNMENT
GRANTS
|
-
|
65,903
|
||||||
FORFEITURE
OF CUSTOMER DEPOSITS
|
265,789
|
-
|
||||||
OTHER
(EXPENSE) INCOME, NET
|
(4,937 | ) |
144
|
|||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
976,010
|
(5,305 | ) | |||||
INCOME
TAXES
|
34,892
|
-
|
||||||
NET
INCOME (LOSS)
|
941,118
|
(5,305 | ) | |||||
OTHER
COMPREHENSIVE INCOME
|
||||||||
Foreign
currency translation gain
|
91,058
|
50,272
|
||||||
Income tax expense related to other comprehensive income
|
(30,049 | ) | (16,590 | ) | ||||
OTHER
COMPREHENSIVE INCOME, NET OF TAX
|
61,009
|
33,682
|
||||||
COMPREHENSIVE
INCOME
|
$ |
1,002,127
|
$ |
28,377
|
For
the Three Months Ended
March
31,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income (loss)
|
$ |
941,118
|
$ | (5,305 | ) | |||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
and amortization
|
272,591
|
218,246
|
||||||
Deferred
taxes
|
(4,984 | ) |
-
|
|||||
Forfeiture
of customer deposits
|
(265,789 | ) |
-
|
|||||
Changes
in operating assets and liabilities, net of effects of
acquisition:
|
||||||||
(Increase)
Decrease In:
|
||||||||
Accounts
receivable
|
(113,800 | ) | (893,128 | ) | ||||
Inventories
|
699,127
|
72,718
|
||||||
Other
receivables
|
(52,102 | ) |
23,343
|
|||||
Due
to employee
|
57
|
|||||||
Prepayments
for goods and prepaid expenses
|
120,564
|
(395,536 | ) | |||||
Increase
(Decrease) In:
|
||||||||
Accounts
payable
|
(749,269 | ) |
299,168
|
|||||
Other
payables and accrued expenses
|
43,476
|
(90,747 | ) | |||||
Tax
payable
|
37,095
|
-
|
||||||
Customer
deposits
|
1,079,294
|
260,989
|
||||||
Net
cash provided by (used in) operating activities
|
2,007,321
|
(510,195 | ) | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Restricted
cash
|
(2,932,092 | ) |
1,982,603
|
|||||
Purchases
of plant and equipment
|
(183,515 | ) | (123,344 | ) | ||||
Purchases
of construction in progress
|
(160,234 | ) | (711,781 | ) | ||||
Receipt
of deposit for investment
|
646,479
|
-
|
||||||
Payment
of notes receivable
|
430,811
|
(342,155 | ) | |||||
Repayment
of notes receivable
|
(5,135,329 | ) |
53,637
|
|||||
Due
from employees
|
171,609
|
(3,869 | ) | |||||
Compensation
received for land use right
|
-
|
181,891
|
||||||
Net
cash (used in) provided by investing activities
|
(7,162,271 | ) |
1,036,982
|
|||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from short term bank loans
|
5,581,834
|
3,205,688
|
||||||
Repayment
of short term bank loans
|
(3,991,903 | ) | (249,470 | ) | ||||
Proceeds
from notes payable
|
3,931,024
|
99,788
|
||||||
Repayment
of notes payable
|
(698,326 | ) | (3,925,857 | ) | ||||
Advance
from related party
|
34,304
|
215,047
|
||||||
Repayment
of advances to related parties
|
-
|
(21,318 | ) | |||||
Net
cash provided by (used in) financing activities
|
4,856,933
|
(676,122 | ) | |||||
DECREASE
IN CASH AND CASH EQUIVALENTS
|
(298,017 | ) | (149,336 | ) | ||||
Effect
of exchange rate changes on cash
|
(773 | ) |
33,863
|
|||||
Cash
and cash equivalents at beginning of the period
|
1,034,017
|
876,989
|
||||||
CASH
AND CASH EQUIVALENTS AT END OF YEAR
|
$ |
735,227
|
$ |
761,517
|
SUPPLEMENTARY CASH FLOW INFORMATION
|
||||||||
For
the Three Months Ended March 31,
|
||||||||
2007
|
2006
|
|||||||
Income
taxes paid
|
$ |
2,967
|
$ |
-
|
||||
Interest
paid
|
$ |
226,507
|
$ |
233,144
|
||||
SUPPLEMENTAL
NON-CASH DISCLOSURES:
|
||||||||
1. For the three months ended March 31, 2007 and 2006, $11,946 and
$791,109 were transferred from construction in progress to plant
and
equipment, respectively.
|
||||||||
2. $265,789 and $0 of customer deposits were forfeited for the three
months ended March 31, 2007 and 2006, respectively.
|
||||||||
Sales
|
Accounts
Receivable
|
|||||
Major
Customers
|
For
the Three Months Ended March 31, 2007
|
For
the Three Months Ended March 31, 2006
|
March
31, 2007
|
December
31, 2006
|
||
Company
A
|
27%
|
28%
|
22%
|
27%
|
||
Company
B
|
22%
|
24%
|
19%
|
26%
|
||
Company
C
|
19%
|
12%
|
17%
|
13%
|
||
Company
D
|
15%
|
9%
|
12%
|
10%
|
||
Company
E
|
-
|
10%
|
-
|
9%
|
||
Company
F
|
-
|
6%
|
-
|
2%
|
Purchases
|
Accounts
Payable
|
|||||
Major
Customers
|
For
the Three Months Ended March 31, 2007
|
For
the Three Months Ended March 31, 2006
|
March
31, 2007
|
December
31, 2006
|
||
Company
G
|
35%
|
26%
|
14%
|
37%
|
||
Company
H
|
9%
|
7%
|
5%
|
3%
|
||
Company
I
|
16%
|
12%
|
10%
|
9%
|
||
Company
J
|
8%
|
8%
|
5%
|
5%
|
·
|
Persuasive
evidence of an arrangement exists,
|
·
|
Delivery
has occurred or services have been
rendered,
|
·
|
The
seller's price to the buyer is fixed or determinable,
and
|
·
|
Collectibility
is reasonably assured.
|
March
31, 2007
|
December
31, 2006
|
|||||||
Period
end RMB : US$ exchange rate
|
7.7342
|
7.8087
|
||||||
Average
period RMB : US$ exchange rate
|
7.7715
|
7.9395
|
March
31,
2007
|
December
31,
2006
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$ |
1,243,850
|
$ |
2,823,478
|
||||
Work-in-progress
|
1,994,779
|
1,938,932
|
||||||
Finished
goods
|
1,525,403
|
700,769
|
||||||
Total
inventories
|
$ |
4,764,052
|
$ |
5,463,179
|
March
31,
2007
|
December
31,
2006
|
|||||||
(Unaudited)
|
||||||||
Notes
receivable from unrelated companies:
|
||||||||
Due
March 19, 2007 (subsequently settled)
|
$ |
-
|
$ |
97,327
|
||||
Due
May 30, 2007(subsequently settled)
|
-
|
250,243
|
||||||
Due
July 31, 2007(subsequently settled)
|
-
|
83,240
|
||||||
Due July 14, 2007, quarterly interest only payments at 6.0% per
annum
|
4,825,975
|
-
|
||||||
Due
March 8, 2008
|
76,621
|
-
|
||||||
Due
June 15, 2007
|
232,733
|
-
|
||||||
Total
|
$ |
5,135,329
|
$ |
430,811
|
March
31,
2007
|
December
31,
2006
|
||||||||
(Unaudited)
|
|||||||||
Hu
Wangyuan
|
(a)
|
$ |
-
|
$ |
21,015
|
||||
Hu
Xiaoming
|
(b)
|
-
|
10,886
|
||||||
Total
due from related parties
|
$ |
-
|
$ |
31,901
|
March
31,
2007
|
December
31,
2006
|
||||||||
(Unaudited)
|
|||||||||
Hu
Wangyuan
|
(a)
|
$ |
2,403
|
$ |
-
|
||||
Total
due to related party
|
$ |
2,403
|
$ |
-
|
March
31,
2007
|
December
31,
2006
|
||||||||
(Unaudited)
|
|||||||||
Current
|
$ |
12,613
|
$ |
184,221
|
|||||
Total
due from employees
|
(c)
|
$ |
12,613
|
$ |
184,221
|
(a)
|
Hu
Wangyuan is the chairman of Dingji, a subsidiary of the Company.
The
balance is
interest-free,
unsecured and has no fixed repayment
term.
|
(b)
|
Hu
Xiaoming is the chairman of the Company. The balance represents
the
traveling advance, which are unsecured, interest-free and collectible
on
demand. The balance was settled in
2007.
|
(c)
|
Due
from employees are interest-free, unsecured and have no fixed
repayment
term.
|
March
31,
2007
|
December
31,
2006
|
|||||||
(Unaudited)
|
||||||||
Cost
of land use right
|
$ |
460,943
|
$ |
460,943
|
||||
Less:
Accumulated amortization
|
(67,431 | ) | (65,018 | ) | ||||
Land
use right, net
|
$ |
393,512
|
$ |
395,926
|
2007
within one year
|
$ |
7,242
|
||
2008
|
9,656
|
|||
2009
|
9,656
|
|||
2010
|
9,656
|
|||
2011
|
9,656
|
|||
Thereafter
|
347,646
|
|||
Total
|
$ |
393,512
|
March
31,
2007
|
December
31,
2006
|
|||||||
At
cost:
|
(Unaudited)
|
|||||||
Buildings
|
$ |
3,510,896
|
$ |
3,371,280
|
||||
Machinery
and equipment
|
8,080,241
|
7,955,806
|
||||||
Motor
vehicles
|
723,874
|
679,554
|
||||||
Office
equipment
|
84,905
|
81,376
|
||||||
12,399,916
|
12,088,016
|
|||||||
Less
: Accumulated depreciation
|
||||||||
Buildings
|
320,977
|
289,224
|
||||||
Machinery
and equipment
|
2,726,137
|
2,498,695
|
||||||
Motor
vehicles
|
65,467
|
31,047
|
||||||
Office
equipment
|
48,244
|
44,115
|
||||||
3,160,825
|
2,863,081
|
|||||||
Plant
and equipment, net
|
$ |
9,239,091
|
$ |
9,224,935
|
March
31, 2007
|
December
31, 2006
|
|||
(Unaudited)
|
||||
Loans
from Industrial and Commercial Bank of China-Exploration Zone Branch
(Continued):
|
||||
Monthly
interest only payments at 5.85% per annum, due June 5, 2007, secured
by
land use right and plant and equipment owned by the
Company.
|
1,292,959
|
1,280,623
|
||
Monthly
interest only payments at 5.85% per annum, due July 24, 2007, secured
by
land use right and plant and equipment owned by the
Company.
|
387,888
|
384,187
|
||
Monthly
interest only payments at 6.12% per annum, due September 7, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
349,099
|
345,768
|
||
Monthly
interest only payments at 6.12% per annum, due October 17, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
879,212
|
870,824
|
||
Monthly
interest only payments at 6.12% per annum, due November 1, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
452,535
|
448,218
|
||
Monthly
interest only payments at 6.12% per annum, due November 27, 2007,
secured
by land use right and plant and equipment owned by the
Company.
|
517,183
|
512,249
|
||
March
31,
2007
|
December
31,
2006
|
|||
(Unaudited)
|
||||
Loans
from Commercial Bank-Jiangnan Branch:
|
||||
Monthly
interest only payments at 7.254 % per annum, due January 15, 2007,
guarantee by Jindezhen De'er Investment Co.Ltd and Yongkang Tangxin
Metal
Foundry Company (subsequently repaid on its due date)
|
-
|
2,561,246
|
||
Monthly
interest only payments at 7.605% per annum, due May 11, 2007. And
secured
by land use right and plant and equipment owned by the Company
(subsequently repaid on its due date)
|
1,292,959
|
1,280,622
|
||
Monthly
interest only payments at 7.56 % per annum, due January 10, 2008,
guarantee by Jindezhen De'er Investment Co.Ltd
|
2,585,917
|
-
|
||
Loans
from Shanghai Pudong Development Bank:
|
||||
Monthly
interest only payments at 6.73 % per annum, due August 12, 2008,
guarantee
by
Nanlong
Group Co., Ltd and Hu Xiaoming
|
2,585,916
|
-
|
||
Monthly
interest only payments at 6.39% per annum, due February 2, 2007
(subsequently repaid on its due date)
|
-
|
330,000
|
||
Monthly
interest only payments at 6.36% per annum, due March 12, 2007
(subsequently repaid on its due date)
|
-
|
700,000
|
||
Monthly
interest only payments at 6.36% per annum, due January 13, 2007
(subsequently repaid on its due date)
|
-
|
450,000
|
||
Monthly
interest only payments at 6.39% per annum, due April 27, 2007
(subsequently repaid on its due date)
|
410,000
|
-
|
||
Total
|
$
|
10,753,668
|
$
|
9,163,737
|
March
31,
2007
|
December
31,
2006
|
||||||||
(Unaudited)
|
|||||||||
Bank
acceptance notes:
|
|||||||||
Due
October 30, 2007 (subsequently settled)
|
$ |
-
|
$ |
1,570,083
|
|||||
Due
January 4, 2007 (subsequently settled on its due date)
|
-
|
960,467
|
|||||||
Due
February 12, 2007 (subsequently settled on its due date)
|
-
|
1,280,623
|
|||||||
Due
February 10, 2007 (subsequently settled on its due date)
|
-
|
1,280,623
|
|||||||
Due
January 26, 2007 (subsequently settled on its due date)
|
-
|
640,311
|
|||||||
Due
January 5, 2007 (subsequently settled on its due date)
|
-
|
960,467
|
|||||||
Due
March 11, 2007 (subsequently settled on its due date)
|
-
|
1,152,560
|
|||||||
Due
March 25, 2007 (subsequently settled on its due date)
|
-
|
1,024,498
|
|||||||
Due
March 28, 2007 (subsequently settled on its due date)
|
-
|
1,280,623
|
|||||||
Due
January 3, 2007 (subsequently settled on its due date)
|
-
|
512,250
|
|||||||
Due
July 22, 2007
|
1,034,367
|
-
|
|||||||
Due
July 22, 2007
|
905,071
|
-
|
|||||||
Due
July 23, 2007
|
775,775
|
-
|
|||||||
Due
July 23, 2007
|
2,585,916
|
-
|
|||||||
Due
July 25, 2007
|
646,479
|
-
|
|||||||
Due
July 25, 2007
|
646,479
|
-
|
|||||||
Due
September 8, 2007
|
1,292,959
|
-
|
|||||||
Due
September 9, 2007
|
1,292,959
|
-
|
|||||||
Due
September 15, 2007
|
905,071
|
-
|
|||||||
Due
September 28, 2007
|
969,719
|
-
|
|||||||
Due
September 28, 2007
|
969,719
|
-
|
|||||||
Subtotal
|
12,024,514
|
10,662,505
|
March
31,
2007
|
December
31,
2006
|
|||||||
Due
January 4, 2007 (subsequently settled)
|
$ |
-
|
960,467
|
|||||
Due
February 12, 2007 (subsequently settled)
|
-
|
1,280,623
|
||||||
Due
February 10, 2007 (subsequently settled)
|
-
|
1,280,623
|
||||||
Due
January 26, 2007 (subsequently settled)
|
-
|
640,311
|
||||||
Due
January 5, 2007 (subsequently settled)
|
-
|
960,467
|
||||||
Due
March 11, 2007 (subsequently settled)
|
-
|
1,152,561
|
||||||
Due
March 25, 2007 (subsequently settled)
|
-
|
1,024,498
|
||||||
Due
March 28, 2007 (subsequently settled)
|
-
|
1,280,623
|
||||||
Due
January 3, 2007 (subsequently settled)
|
-
|
512,250
|
||||||
Due
July 22, 2007
|
1,034,367
|
-
|
||||||
Due
July 22, 2007
|
905,071
|
-
|
||||||
Due
July 23, 2007
|
775,775
|
-
|
||||||
Due
July 23, 2007
|
2,585,916
|
-
|
||||||
Due
July 25, 2007
|
646,479
|
-
|
||||||
Due
July 25, 2007
|
646,479
|
-
|
||||||
Due
September 8, 2007
|
1,292,959
|
-
|
||||||
Due
September 9, 2007
|
1,292,959
|
-
|
||||||
Due
September 15, 2007
|
905,071
|
-
|
||||||
Due
September 28, 2007
|
969,719
|
-
|
||||||
Due
September 28, 2007
|
969,719
|
-
|
||||||
Total
|
$ |
12,024,514
|
9,092,423
|
March
31,
2007
|
December
31,
2006
|
|||||||
(Unaudited)
|
||||||||
Loan
from Huaxia bank Hangzhou Jianguo branch, due November 22, 2007,
quarterly
interest only payments at 6.336% per annum, secured by the assets
owned by
the Company.
|
$ |
1,920,934
|
$ |
1,920,934
|
||||
Total
long-term bank loan
|
1,920,934
|
1,920,934
|
||||||
Less:
current portion
|
(1,920,934 | ) | (1,920,934 | ) | ||||
Total
long-term debt
|
$ |
-
|
$ |
-
|
For
the Three Months Ended
March
31,
(Unaudited)
|
||||||||
2007
|
2006
|
|||||||
Current:
|
||||||||
Provision
for
CIT
|
$ |
39,876
|
$ |
-
|
||||
Deferred:
|
||||||||
Provision
for
CIT
|
(4,984 | ) |
-
|
|||||
Income
tax expenses
|
$ |
34,892
|
$ |
-
|
For
the Three Months Ended
March
31,
(Unaudited)
|
||||||||
2007
|
2006
|
|||||||
Computed
“expected” benefit (expense)
|
$ |
236,001
|
$ | (1,751 | ) | |||
Permanent
difference
|
(1,701 | ) |
1,751
|
|||||
Tax
exemption
|
(199,408 | ) |
-
|
|||||
Income
tax expense
|
$ |
34,892
|
$ |
-
|
March
31,
2007
|
December
31,
2006
|
|||||||
(Unaudited)
|
||||||||
Deferred
tax
assets:
|
||||||||
Current
portion:
|
||||||||
Others
|
$ |
100
|
$ |
99
|
||||
Subtotal
|
100
|
99
|
||||||
Non-current
portion:
|
||||||||
Depreciation
|
8,145
|
2,784
|
||||||
Subtotal
|
8,145
|
2,784
|
||||||
Total
deferred tax assets
|
8,245
|
2,883
|
||||||
Deferred
tax
liabilities:
|
||||||||
Non-current
portion:
|
||||||||
Others
|
3,309
|
3,277
|
||||||
Subtotal
|
3,309
|
3,277
|
||||||
Deferred
tax
liabilities:
|
||||||||
Current
portion:
|
||||||||
Others
|
345
|
-
|
||||||
Subtotal
|
345
|
-
|
||||||
Total
deferred tax liabilities
|
3,654
|
3,277
|
||||||
Net
deferred assets (liabilities)
|
$ |
4,591
|
$ | (394 | ) |
(I)
|
In
2006, the Company brought a legal action against Zhejiang Yuegong
steel
Structure Co. and Zhejiang Jinhua No.1 Construction Co., Ltd. for
their
delay in the contruction in Jinhua Industrial district. As the
plaintiff,
the Company claimed for compensation. According to the judge's
report from
the local court in Jinhua, PRC, on December 5, 2006, the Company
won the
lawsuit and Zhejiang Yuegong Steel Structure Co. and Zhejiang Jinhua
No.1
Construction Co., Ltd. will be required to pay $186,331 as compensation
to
the Company. However, the two defendants appealed the ruling to
a higher
level court and the Company has not received the compensation as
of May
25, 2007. Considering the uncertainties of the legal proceeding,
the
Company did not record a contingent gain for this at March 31,
2007.
|
(II)
|
In
2006, the Company brought a legal action against Weifang Rongda
Automobile
Trading Co., Ltd.(“Rongda”) for goods returned from Rongda that were
damaged. As the plaintiff, the Company has claimed for compensation.
According to the judge's report from the local court in Jinhua,
PRC, on
December 8, 2006, the Company won the lawsuit and Weifang Rongda
Automobile Trading Co., Ltd. was required to pay approximately
$26,408 as
compensation to the Company. However, the defendant appealed
the ruling to
a higher level court and the Company has not received the compensation
as
of May 25, 2007. Considering the uncertainties of the legal
proceeding,
the Company did not record a contingent gain for this at March
31,
2007.
|
|
PAGE
|
1
|
Basis
of presentation
|
|
PAGE
|
2
|
Unaudited
Pro Forma Condensed Consolidated Balance Sheet at March 31,
2007
|
|
PAGE
|
3
|
Unaudited
Pro Forma Condensed Consolidated Statement of Income (Loss) and
Comprehensive Income (Loss) for the three months ended March
31,
2007
|
|
PAGE
|
4
|
Unaudited
Pro Forma Condensed Consolidated Statement of Income (Loss) and
Comprehensive Income (Loss) for the year ended December 31,
2006
|
KANDI
HISTORICAL
|
SMOU
HISTORICAL
|
PRO
FORMA ADJUSTMENTS
|
PRO
FORMA COMBINED
|
|||||||||||||
REVENUES,
NET
|
$ |
6,004,743
|
$ |
-
|
$ |
-
|
$ |
6,004,743
|
||||||||
COST
OF GOODS SOLD
|
4,854,101
|
-
|
-
|
4,854,101
|
||||||||||||
GROSS
PROFIT
|
1,150,642
|
-
|
-
|
1,150,642
|
||||||||||||
Research
and development
|
11,978
|
-
|
-
|
11,978
|
||||||||||||
Selling
and marketing
|
163,171
|
-
|
-
|
163,171
|
||||||||||||
General
and administrative
|
170,532
|
872
|
-
|
171,404
|
||||||||||||
TOTAL
OPERATING EXPENSES
|
345,681
|
872
|
-
|
346,553
|
||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
804,961
|
(872 | ) |
-
|
804,089
|
|||||||||||
INTEREST
EXPENSE, NET
|
(89,803 | ) |
-
|
-
|
(89,803 | ) | ||||||||||
FORFEITURE
ON CUSTOMER DEPOSITS
|
265,789
|
-
|
-
|
265,789
|
||||||||||||
OTHER
EXPENSE, NET
|
(4,937 | ) |
-
|
-
|
(4,937 | ) | ||||||||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
976,010
|
(872 | ) |
-
|
975,138
|
|||||||||||
INCOME
TAXES
|
34,892
|
-
|
-
|
34,892
|
||||||||||||
NET
INCOME (LOSS)
|
941,118
|
(872 | ) |
-
|
940,246
|
|||||||||||
OTHER
COMPREHENSIVE INCOME
|
||||||||||||||||
Foreign
currency translation gain
|
91,058
|
-
|
-
|
91,058
|
||||||||||||
Income tax expense related to other comprehensive income
|
(30,049 | ) |
-
|
-
|
(30,049 | ) | ||||||||||
OTHER
COMPREHENSIVE INCOME, NET OF TAX
|
61,009
|
-
|
-
|
61,009
|
||||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
$ |
1,002,127
|
$ | (872 | ) | $ |
-
|
$ |
1,001,255
|
|||||||
WEIGHTED
AVERAGE SHARES OUTSTANDING, BASIC AND DILUTED
|
-
|
19,961,000
|
-
|
19,961,000
|
||||||||||||
Net
income (loss) per common share, basic and diluted
|
$ |
-
|
$ | (0.00 | ) | $ |
-
|
$ |
0.05
|
|||||||
KANDI
HISTORICAL
DECEMBER
31, 2006
|
SMOU
HISTORICAL
MARCH
31, 2007
|
PRO
FORMA ADJUSTMENTS
|
PRO
FORMA COMBINED
|
|||||||||||||
REVENUES
|
$ |
14,480,836
|
$ |
-
|
$ |
-
|
$ |
14,480,836
|
||||||||
COST
OF GOODS SOLD
|
11,884,462
|
-
|
-
|
11,884,462
|
||||||||||||
GROSS
PROFIT
|
2,596,374
|
-
|
-
|
2,596,374
|
||||||||||||
Research
and development
|
103,785
|
-
|
-
|
103,785
|
||||||||||||
Selling
and marketing
|
289,408
|
-
|
-
|
289,408
|
||||||||||||
General
and administrative
|
411,306
|
1,990
|
-
|
413,296
|
||||||||||||
TOTAL
OPERATING EXPENSES
|
804,499
|
1,990
|
806,489
|
|||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
1,791,875
|
(1,990 | ) |
-
|
1,789,885
|
|||||||||||
INTEREST
EXPENSE, NET
|
(836,056 | ) |
-
|
-
|
(836,056 | ) | ||||||||||
GOVERNMENT
GRANTS
|
97,806
|
-
|
-
|
97,806
|
||||||||||||
FORGIVENESS
OF DEBT
|
29,324
|
-
|
-
|
29,324
|
||||||||||||
OTHER
EXPENSE, NET
|
(3,725 | ) |
-
|
-
|
(3,725 | ) | ||||||||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
1,079,224
|
(1,990 | ) |
-
|
1,077,234
|
|||||||||||
INCOME
TAXES
|
(69 | ) |
-
|
-
|
(69 | ) | ||||||||||
NET
INCOME (LOSS)
|
1,079,155
|
(1,990 | ) |
-
|
1,077,165
|
|||||||||||
OTHER
COMPREHENSIVE INCOME
|
||||||||||||||||
Foreign
currency translation gain
|
236,114
|
-
|
-
|
236,114
|
||||||||||||
Income
tax expense related to other comprehensive income
|
(77,918 | ) |
-
|
-
|
(77,918 | ) | ||||||||||
OTHER
COMPREHENSIVE INCOME, NET OF TAX
|
158,196
|
-
|
-
|
158,196
|
||||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
$ |
1,237,351
|
$ | (1,990 | ) | $ |
-
|
$ |
1,235,361
|
|||||||
WEIGHTED
AVERAGE SHARES OUTSTANDING, BASIC AND DILUTED
|
-
|
19,961,000
|
-
|
19,961,000
|
||||||||||||
Net
income (loss) per common share, basic and diluted
|
$ |
-
|
$ | (0.00 | ) | $ |
-
|
$ |
0.06
|
|||||||
|
(1)
|
Adjustment
to eliminate the registered capital of Kandi as if the share exchange
occurred on January 1, 2007 and January 1,
2006.
|