General Steel Reports Results for Full-year and Fourth Quarter 2008
Tuesday March 10, 6:41 am ET
Full-year revenue increases 75% year-over year to record $1.35 billion
BEIJING, March 10 /PRNewswire-Asia-FirstCall/ -- General Steel Holdings, Inc. (''General Steel'' or ''the Company'') (NYSE: GSI - News), one of China's leading non-state-owned producers of steel products and aggregators of domestic steel companies, today announced its financial results for the full year and fourth quarter ended December 31, 2008.
Operational Highlights for 2008
-- Completed construction of two, 1,280 cubic meter blast furnaces at Longmen Joint Venture. The new blast furnaces are more efficient, require less manpower, coke and energy, which the Company expects will lower production costs and increase competitiveness in the long run;
-- Opened new sales office in Sichuan province;
-- Selected as a "Preferred Supplier" of rebar by the national government for Sichuan earthquake rebuilding efforts;
-- Completed acquisition of Maoming Hengda Steel Co, Ltd in Guangdong province;
-- Migrated to NYSE;
-- Celebrated the 20th anniversary of the Company's founding subsidiary, Tianjin Daqiuzhuang Metal Sheet Co., Ltd.
“As evidenced by our record full-year revenues, our strategy to merge, create joint ventures, and acquire state-owned and private steel companies is generating results,'' said Mr. Henry Yu, General Steel's chairman and chief executive officer. ''While the economic slowdown inevitably had a significant effect on the steel industry during the fourth quarter, our strategic decision to keep inventory levels relatively low and sell-out of high priced inventory as quickly as possible led to a return to positive gross margins in December. Going forward, I'm confident that our unique focus and ideal geographic location will allow us to continue benefiting from stimulus-related construction and rural infrastructure development projects in China. Meanwhile, the catalysts for industry consolidation continue to strengthen and we have the experience, track record and management team to execute as opportunities arise.''
Selected Financial Results for the Full Year and Fourth Quarter Ended December 31, 2008
Total revenues for the full year increased 74.9% to $1.4 billion from $772.4 million in 2007. Total revenues in the fourth quarter decreased 2.6% to $261.1 million from $268.2 million in the fourth quarter of 2007.
The significant year-over-year increase in total revenues for the full year was largely the result of higher selling prices during the first three quarters of the year as well as the timing of acquisitions, including Baotou Steel Pipe Joint Venture, Longmen Joint Venture and Maoming, the operations of which began contributing to consolidated financial results on May 25, 2007, June 1, 2007 and June 25, 2008, respectively. The fourth quarter year-over-year decrease in revenues was largely a result of the global financial crisis, which depressed both demand and prices for commodities in China and elsewhere.
Cost of Sales
Total cost of sales for the full year increased 87.7% to $1.3 billion from $715.8 million in 2007. Total cost of sales for the fourth quarter increased 14.3% to $282.7 million from $247.2 million in the fourth quarter of 2007.
Cost of sales principally consists of the cost of raw materials, labor, utilities, manufacturing costs, manufacturing-related depreciation and other fixed costs. The year-over-year increase over the full year was mostly due to the increase in the Company's primary raw material in the first three quarters of the year, and the timing of the acquisitions, including Baotou Steel Pipe Joint Venture, Longmen Joint Venture and Maoming, the operations of which began contributing to consolidated financial results on May 25, 2007, June 1, 2007 and June 25, 2008, respectively. The fourth quarter year-over-year increase in the cost of sales was primarily the result of using up higher-priced inventory of raw materials acquired during times of rising prices.
Gross Profit
Gross profit for the full year was $7.9 million, an 86.0% decrease from $56.7 million in 2007. Gross loss for the fourth quarter was $21.6 million, compared to gross profit of $21.0 million in the fourth quarter of 2007.
The year-over-year decreases in gross profit for the full year and fourth quarter were largely due to the economic slowdown in China's real estate and construction markets and in the overall domestic economy in the fourth quarter when steel prices abruptly dropped to levels below raw material inventory value.
Gross margin for the full year was 0.6%, compared to 7.3% in 2007. Gross margin for the fourth quarter was -8.3%, compared to 7.8% in the fourth quarter of 2007. Gross margins in the full year and fourth quarter ended December 31, 2008 were primarily affected by price erosion during the time between the signing of supply contracts and the fulfillment of customer orders.
During the fourth quarter, raw material prices in China were dropping along with those of finished products. The Company noted that selling off higher-priced inventory as quickly as possible, even at prices resulting in a gross loss, allowed it to accommodate lower-cost inventory. The Company began using lower-cost inventory at Longmen Joint Venture in December 2008, at which time margins there returned to positive territory, excluding the effects of a $1.8 million inventory write-down recorded in the fourth quarter of 2008.
Longmen Joint Venture Gross Profit Margin Percentage
October 2008 | -19.1 % |
November 2008 | -3.7 % |
December 2008 | 1.3 % |
Because General Steel purchases the majority of its iron ore supply on the domestic spot market, the Company believes it was better able to quickly take advantage of falling raw material prices compared to many of its competitors with long-term, fixed-price supply contracts.
Operating Expenses
Selling, general and administrative expenses for the full year increased 128.5% to $36.9 million from $16.2 million in 2007. Selling, general and administrative expenses for the fourth quarter increased 45.5% to $8.6 million from $5.9 million in the fourth quarter of 2007. Selling, general and administrative expenses were 2.7% and 3.3% of total revenues in the full year and fourth quarter ended December 31, 2008, respectively, versus 2.1% and 2.2% in the full year and fourth quarter ended December 31, 2007.
A large portion of the year-over-year increases in selling, general and administrative expenses for the full year and fourth quarter was attributable to the timing of General Steel's acquisitions, most notably the Maoming subsidiary, which did not exist in the fourth quarter of 2007.
Finance and interest expenses for the full year increased 149.2% to $23.2 million from $9.3 million in 2007. Finance and interest expenses for the fourth quarter increased 53.2% to $4.0 million from $2.6 million in the fourth quarter of 2007. The increase was primarily due to make-whole interest on the conversion of the convertible debt.
Net Income
Net loss for the full year was $11.3 million, compared to net income of $22.4 million in 2007. Net loss for the fourth quarter was $9.7 million, compared to net income of $12.1 million in the fourth quarter of 2007.
Basic and diluted losses per share were $0.32 for full year of 2008. Basic and diluted losses per share were $0.27 in the fourth quarter of 2008.
Balance Sheet
As of December 31, 2008 General Steel had cash and restricted cash of $145.6 million, compared to $52.1 million as of December 31, 2007. Accounts receivable and accounts receivable - related parties were $8.3 million as of December 31, 2008, compared to $11.8 million as of December 31, 2007.
Conference Call
General Steel management will hold an earnings conference call at 8:00 a.m. U.S. Eastern Time on March 10, 2009. Management will discuss results and highlights from the quarter and full year and answer questions. The dial-in number and passcode for the conference call are as follows:
U.S. Toll Free: +1-800-860-2442
Passcode: General Steel Holdings
The conference call will be broadcast live over the Internet and can be accessed by clicking the following link: http://www.visualwebcaster.com/event.asp?id=56532
Additionally, an archived Web cast of this call will be available on the Investor Relations section of General Steel's website at http://www.gshi-steel.com.
About General Steel Holdings, Inc.
General Steel Holdings, Inc., (NYSE: GSI - News), headquartered in Beijing, China, operates a diverse portfolio of Chinese steel companies. With 6.3 million tons aggregate production capacity, its companies serve various industries and produce a variety of steel products including rebar, hot-rolled carbon and silicon sheet, high-speed wire and spiral-weld pipe. General Steel Holdings, Inc. has steel operations in Shaanxi and Guangdong provinces, Inner Mongolia Autonomous Region and Tianjin municipality. For more information, please visit http://www.gshi-steel.com ..
Information Regarding Forward-Looking Statements
This press release may contain certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management's current expectations or beliefs about future events and financial, political and social trends and assumptions it has made based on information currently available to it. The Company cannot assure that any expectations, forecasts or assumptions made by management in preparing these forward-looking statements will prove accurate, or that any projections will be realized. Such forward-looking statements may be affected by inaccurate assumptions or by known or unknown risks or uncertainties. Actual results may vary materially from those expressed or implied by the statements herein. For factors that could cause actual results to vary, perhaps materially, from these forward-looking statements, please refer to the Company's Form 10-K, filed with the Securities and Exchange Commission, and other subsequent filings. Forward-looking statements contained herein speak only as of the date of this release. The Company does not undertake any obligation to update or revise publicly any forward-looking statements, whether to reflect new information, future events or otherwise.
For investor and media inquiries please contact:
In China:
Ms. Jing Ou-Yang
General Steel Holdings, Inc.
Tel: +86-10-5879-7346
Email: jing.ouyang@gshi-steel.com
Mr. Justin Knapp
Ogilvy Financial, Beijing
Tel: +86-10-8520-6556
Email: justin.knapp@ogilvy.com
In the United States:
Ms. Jessica Barist Cohen
Ogilvy Financial, New York
Tel: +1-646-460-9989
Email: jessica.cohen@ogilvypr.com
GENERAL STEEL HOLDINGS INC. AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS |
AS OF DECEMBER 31, 2008 AND 2007 |
ASSETS |
| | December 31, | | | December 31, | |
| | 2008 | | | 2007 | |
CURRENT ASSETS: | | | | | | |
Cash | | $ | 14,895,442 | | | $ | 43,713,346 | |
Restricted cash | | | 130,700,335 | | | | 8,391,873 | |
Notes receivable | | | 38,207,312 | | | | 4,216,678 | |
Notes receivable - restricted | | | -- | | | | 12,514,659 | |
Note receivable - related party | | | -- | | | | -- | |
Accounts receivable, net of | | | | | | | | |
allowance for doubtful accounts of | | | | | | | | |
$ 401,109 and $148,224 as of | | | | | | | | |
December 31, 2008 and December 31, | | | | | | | | |
2007, respectively | | | 8,329,040 | | | | 11,225,678 | |
Accounts receivable - | | | | | | | | |
related parties | | | -- | | | | 565,631 | |
Short term loan receivable - | | | | | | | | |
related parties | | | -- | | | | 1,233,900 | |
Other receivables, net of allowance | | | | | | | | |
for doubtful accounts of $684,767 | | | | | | | | |
and $0 as of December 31, 2008 and | | | | | | | | |
December 31, 2007, respectively | | | 5,099,469 | | | | 1,280,853 | |
Other receivables - related parties | | | 523,024 | | | | 1,913,448 | |
Dividend receivable | | | 630,481 | | | | - | |
Inventories | | | 59,548,915 | | | | 77,928,925 | |
Advances on inventory purchases | | | 47,153,869 | | | | 58,170,474 | |
Advances on inventory purchases - | | | | | | | | |
related parties | | | 2,374,637 | | | | 9,944,012 | |
Prepaid expenses - current | | | 441,558 | | | | 1,059,866 | |
Prepaid expenses related | | | | | | | | |
party - current | | | 52,812 | | | | 49,356 | |
Deferred tax assets | | | 7,487,380 | | | | 399,751 | |
Plant and equipment to be disposed | | | 586,508 | | | | -- | |
| | | 316,030,782 | | | | 232,608,450 | |
PLANT AND EQUIPMENT, net | | | 491,705,028 | | | | 218,263,367 | |
OTHER ASSETS: | | | | | | |
Advances on equipment purchases | | | 8,965,382 | | | | 742,061 | |
Investment in unconsolidated | | | | | | | | |
subsidiaries | | | 13,959,432 | | | | 822,600 | |
Prepaid expenses - non current | | | 1,195,073 | | | | 506,880 | |
Prepaid expenses related party - | | | | | | | | |
non current | | | 211,248 | | | | 142,467 | |
Long term other receivable | | | 4,872,584 | | | | -- | |
Intangible assets, net of | | | | | | | | |
accumulated amortization | | | 24,555,655 | | | | 21,756,709 | |
Note issuance cost | | | 4,217,974 | | | | 3,564,546 | |
Total other assets | | | 57,977,348 | | | | 27,535,263 | |
Total assets | | $ | 865,713,158 | | | $ | 478,407,080 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |
CURRENT LIABILITIES: | | | | | | |
Short term notes payable | | $ | 206,040,150 | | | $ | 15,163,260 | |
Accounts payable | | | 149,239,317 | | | | 102,241,708 | |
Accounts payable - related parties | | | 15,326,524 | | | | 14,302,738 | |
Short term loans - bank | | | 67,840,256 | | | | 93,019,608 | |
Short term loans - others | | | 87,833,706 | | | | 26,473,097 | |
Short term loans - related parties | | | 7,349,670 | | | | -- | |
Other payables | | | 3,182,661 | | | | 3,343,684 | |
Other payable - related parties | | | 677,013 | | | | 2,126,383 | |
Accrued liabilities | | | 7,779,488 | | | | 5,248,863 | |
Customer deposits | | | 141,101,584 | | | | 37,872,698 | |
Customer deposits - related parties | | | 7,216,319 | | | | 9,211,736 | |
Deposits due to sales representatives | | | 8,149,279 | | | | 3,068,298 | |
Taxes payable | | | 13,916,636 | | | | 27,576,240 | |
Distribution payable to former | | | | | | | | |
shareholders | | | 18,765,209 | | | | 9,401,603 | |
Total current liabilities | | | 734,417,812 | | | | 349,049,916 | |
| | | | | | | | |
NOTES PAYABLE, net of debt discount | | | | | | | | |
of $26,094,942 and $34,559,584 as of | | | | | | | | |
December 31, 2008 and December 31, | | | | | | | | |
2007, respectively | | | 7,155,058 | | | | 5,440,416 | |
| | | | | | | | |
DERIVATIVE LIABILITIES | | | 9,903,010 | | | | 28,483,308 | |
| | | | | | | | |
Total liabilities | | | 751,475,880 | | | | 382,973,640 | |
| | | | | | | | |
MINORITY INTEREST | | | 49,397,915 | | | | 42,044,266 | |
| | | | | | | | |
SHAREHOLDERS' EQUITY: | | | | | | | | |
Preferred stock, $0.001 par value, | | | | | | | | |
50,000,000 shares authorized, | | | | | | | | |
3,092,899 shares | | | | | | | | |
issued and outstanding | | | 3,093 | | | | 3,093 | |
Common Stock, $0.001 par value, | | | | | | | | |
200,000,000 shares authorized, | | | | | | | | |
36,128,833 and | | | | | | | | |
34,634,765 shares issued and | | | | | | | | |
outstanding as of December 31, | | | | | | | | |
2008 and 2007, respectively | | | 36,129 | | | | 34,635 | |
Paid-in-capital | | | 37,128,641 | | | | 23,429,153 | |
Retained earnings | | | 10,752,235 | | | | 22,686,590 | |
Statutory reserves | | | 4,242,235 | | | | 3,632,325 | |
Contribution receivable | | | (959,700 | ) | | | (959,700 | ) |
Accumulated other comprehensive income | | | 13,636,730 | | | | 4,563,078 | |
Total shareholders' equity | | | 64,839,364 | | | | 53,389,174 | |
| | | | | | | | |
Total liabilities and | | | | | | | | |
shareholders' equity | | $ | 865,713,158 | | | $ | 478,407,080 | |
GENERAL STEEL HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME
FOR THE YEARS ENDED DECEMBER 31, 2008, 2007 AND 2006
| | 2008 | | | 2007 | | | 2006 | |
| | | | | | | | | | | | |
REVENUES | | $ | 1,004,847,767 | | | $ | 416,900,597 | | | $ | 139,494,624 | |
| | | | | | | | | | | | |
REVENUES - RELATED PARTIES | | | 346,355,382 | | | | 355,538,568 | | | | -- | |
| | | | | | | | | | | | |
TOTAL REVENUES | | | 1,351,203,149 | | | | 772,439,165 | | | | 139,494,624 | |
| | | | | | | | | | | | |
COST OF SALES | �� | | 999,318,491 | | | | 389,614,876 | | | | 135,324,190 | |
| | | | | | | | | | | | |
COST OF SALES - RELATED | | | | | | | | | | | | |
PARTIES | | | 343,956,867 | | | | 326,135,528 | | | | -- | |
| | | | | | | | | | | | |
TOTAL COST OF SALES | | | 1,343,275,358 | | | | 715,750,404 | | | | 135,324,190 | |
| | | | | | | | | | | | |
GROSS PROFIT | | | 7,927,791 | | | | 56,688,761 | | | | 4,170,434 | |
| | | | | | | | | | | | |
SELLING, GENERAL AND | | | | | | | | | | | | |
ADMINISTRATIVE EXPENSES | | | 36,941,996 | | | | 16,163,956 | | | | 2,421,285 | |
| | | | | | | | | | | | |
(LOSS) INCOME FROM OPERATIONS | | | (29,014,205 | ) | | | 40,524,805 | | | | 1,749,149 | |
| | | | | | | | | | | | |
OTHER INCOME (EXPENSE), NET | | | | | | | | | | | | |
Interest income | | | 4,251,287 | | | | 871,221 | | | | 182,780 | |
Interest/finance (expense) | | | (23,166,055 | ) | | | (9,296,601 | ) | | | (2,345,031 | ) |
Change in fair value of | | | | | | | | | | | | |
derivative liabilities | | | 12,820,578 | | | | 6,235,754 | | | | -- | |
Gain from debt extinguishment | | | 7,168,500 | | | | -- | | | | -- | |
Income from equity investments | | | 1,895,941 | | | | -- | | | | -- | |
Other nonoperating income | | | | | | | | | | | | |
(expense), net | | | 766,560 | | | | 927,809 | | | | 2,245,081 | |
Total other income | | | | | | | | | | | | |
(expense), net | | | 3,736,811 | | | | (1,261,817 | ) | | | 82,830 | |
(LOSS) INCOME BEFORE PROVISION | | | | | | | | | |
FOR INCOME TAXES | | | (25,277,394 | ) | | | 39,262,988 | | | | 1,831,979 | |
AND MINORITY INTEREST | | | | | | | | | | | | |
| | | | | | | | | | | | |
PROVISION (BENEFIT) FOR INCOME | | | | | | | | | | | | |
TAXES | | | | | | | | | | | | |
Current | | | 1,423,737 | | | | 5,224,722 | | | | -- | |
Deferred | | | (6,834,849 | ) | | | (388,525 | ) | | | -- | |
Total provision for | | | | | | | | | | | | |
income taxes | | | (5,411,112 | ) | | | 4,836,197 | | | | -- | |
| | | | | | | | | | | | |
(LOSS) INCOME BEFORE MINORITY | | | | | | | | | | | | |
INTEREST | | | (19,866,282 | ) | | | 34,426,791 | | | | 1,831,979 | |
| | | | | | | | | | | | |
LESS MINORITY INTEREST | | | (8,541,837 | ) | | | 12,000,870 | | | | 798,771 | |
NET (LOSS) INCOME | | | (11,324,445 | ) | | | 22,425,921 | | | | 1,033,208 | |
| | | | | | | | | | | | |
FOREIGN CURRENCY TRANSLATION | | | | | | | | | | | | |
GAIN | | | 9,073,652 | | | | 3,486,390 | | | | 677,500 | |
| | | | | | | | | | | | |
COMPREHENSIVE (LOSS) INCOME | | $ | (2,250,793 | ) | | $ | 25,912,311 | | | $ | 1,710,708 | |
| | | | | | | | | | | | |
WEIGHTED AVERAGE NUMBER OF | | | | | | | | | | | | |
SHARES | | | | | | | | | | | | |
Basic | | | 35,381,210 | | | | 32,424,652 | | | | 31,250,000 | |
Diluted | | | 35,381,210 | | | | 32,558,350 | | | | 31,250,000 | |
| | | | | | | | | | | | |
EARNINGS PER SHARE | | | | | | | | | | | | |
Basic | | $ | (0.32 | ) | | $ | 0.69 | | | $ | 0.03 | |
Diluted | | $ | (0.32 | ) | | $ | 0.69 | | | $ | 0.03 | |
GENERAL STEEL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2008, 2007 AND 2006
| | 2008 | | | 2007 | | | 2006 | |
CASH FLOWS FROM OPERATING | | | | | | | | | |
ACTIVITIES: | | | | | | | | | |
Net (loss) income | | $ | (11,324,445 | ) | | $ | 22,425,921 | | | $ | 1,033,208 | |
Adjustments to reconcile net | | | | | | | | | | | | |
income (loss) to cash | | | | | | | | | | | | |
provided by (used in) | | | | | | | | | | | | |
operating activities: | | | | | | | | | | | | |
Minority interest | | | (8,541,837 | ) | | | 12,000,870 | | | | 798,771 | |
Depreciation | | | 21,505,614 | | | | 9,740,317 | | | | 1,619,267 | |
Amortization | | | 908,183 | | | | 596,538 | | | | 297,933 | |
Bad debt allowance | | | 704,261 | | | | 1,510 | | | | 132,895 | |
Gain from debt extinguishment | | | (7,168,500 | ) | | | -- | | | | -- | |
(Gain) Loss on disposal of | | | | | | | | | | | | |
equipment | | | 306,210 | | | | 10,404 | | | | 28,137 | |
Inventory Allowance | | | 2,204,239 | | | | -- | | | | -- | |
Stock issued for services and | | | | | | | | | | | | |
compensation | | | 2,722,937 | | | | 595,776 | | | | -- | |
Income from investment | | | (1,895,942 | ) | | | -- | | | | -- | |
Interest expense accrued on | | | | | | | | | | | | |
mandatory redeemable stock | | | -- | | | | 114,135 | | | | 458,904 | |
Amortization of deferred note | | | | | | | | | |
issuance cost | | | 49,762 | | | | 29,954 | | | | -- | |
Amortization of discount on | | | | | | | | | | | | |
convertible notes | | | 782,987 | | | | 159,478 | | | | -- | |
Change in fair value of | | | | | | | | | | | | |
derivative instrument | | | (12,820,578 | ) | | | (6,235,754 | ) | | | -- | |
Make whole shares interest | | | | | | | | | | | | |
expense on notes conversion | | | 2,310,312 | | | | -- | | | | -- | |
Deferred tax assets | | | (6,936,924 | ) | | | (383,918 | ) | | | -- | |
Changes in operating assets | | | | | | | | | | | | |
and liabilities | | | | | | | | | | | | |
Accounts receivable | | | 2,090,784 | | | | 16,247,520 | | | | (15,871,902 | ) |
Accounts receivable - related | | | | | | | | | | | | |
parties | | | (18,274,799 | ) | | | (543,228 | ) | | | -- | |
Notes receivable | | | (33,063,540 | ) | | | (9,491,608 | ) | | | (521,888 | ) |
Other receivables | | | (4,124,334 | ) | | | (453,072 | ) | | | (152,111 | ) |
Other receivables - related | | | | | | | | | | | | |
parties | | | 2,422,837 | | | | (990,037 | ) | | | (850,400 | ) |
Loan receivable | | | 1,297,350 | | | | (1,185,030 | ) | | | -- | |
Inventories | | | 29,219,660 | | | | (8,853,823 | ) | | | (1,366,266 | ) |
Advances on inventory | | | | | | | | | | | | |
purchases | | | 19,916,130 | | | | (45,012,751 | ) | | | 8,581,191 | |
Advances on inventory | | | | | | | | | | | | |
purchases - related parties | | | 7,814,408 | | | | (9,550,168 | ) | | | -- | |
Prepaid expense - current | | | 1,075,336 | | | | (949,243 | ) | | | -- | |
Prepaid expense - current- | | | | | | | | | | | | |
related parties | | | -- | | | | (47,401 | ) | | | -- | |
Prepaid expense - non current | | | (616,490 | ) | | | 252,872 | | | | 44,559 | |
Prepaid expense - non current | | | | | | | | | | | | |
- related parties | | | (57,783 | ) | | | (136,825 | ) | | | -- | |
Accounts payable | | | 11,974,753 | | | | 88,355,643 | | | | 2,106,005 | |
Accounts payable - related | | | | | | | | | | | | |
parties | | | 44,724,582 | | | | 13,736,262 | | | | -- | |
Other payables | | | (1,752,319 | ) | | | 823,345 | | | | 135,275 | |
Other payable - related | | | | | | | | | | | | |
parties | | | (1,482,156 | ) | | | (76,863,715 | ) | | | (980,000 | ) |
Accrued liabilities | | | 214,305 | | | | 2,440,134 | | | | 259,000 | |
Dividends payable | | | (815,412 | ) | | | -- | | | | -- | |
Customer deposits | | | 95,131,910 | | | | 2,559,598 | | | | (221,532 | ) |
Customer deposits - related | | | | | | | | | | | | |
parties | | | (2,286,955 | ) | | | 8,846,895 | | | | -- | |
Taxes payable | | | (22,443,176 | ) | | | 20,799,845 | | | | 3,577,364 | |
Net cash provided by (used | | | | | | | | | | | | |
in) operating activities | | | 113,771,370 | | | | 39,040,444 | | | | (891,590 | ) |
CASH FLOWS FROM INVESTING | | | | | | | | | |
ACTIVITIES: | | | | | | | | | |
Cash acquired from subsidiary | | | 2,782,058 | | | | 508,906 | | | | -- | |
Notes receivable - related | | | | | | | | | | | | |
party | | | -- | | | | -- | | | | 3,013,680 | |
Proceeds from short term | | | | | | | | | | | | |
investment | | | -- | | | | -- | | | | 37,671 | |
Increase in investment payable | | | -- | | | | 6,320,160 | | | | -- | |
Acquire long term investment | | | -- | | | | (790,020 | ) | | | -- | |
Advance on equipment purchases | | | (8,029,323 | ) | | | (712,671 | ) | | | 1,066,504 | |
Advance on land use right | | | | | | | | | | | | |
purchases | | | -- | | | | -- | | | | (72,031 | ) |
Deposits due to sales | | | | | | | | | | | | |
representatives | | | 4,781,548 | | | | 840,055 | | | | 732,073 | |
Long term other receivable | | | (4,787,887 | ) | | | -- | | | | -- | |
Cash proceeds from sale of | | | | | | | | | | | | |
equipment | | | 598,137 | | | | 63,422 | | | | -- | |
Equipment purchases | | | (195,303,329 | ) | | | (21,523,962 | ) | | | (9,267,419 | ) |
Intangible assets purchases | | | (245,081 | ) | | | -- | | | | -- | |
Payment to original | | | | | | | | | | | | |
shareholders | | | (7,290,000 | ) | | | -- | | | | -- | |
Net cash used in provided by | | | | | | | | | | | | |
investing activities | | | (207,493,877 | ) | | | (15,294,110 | ) | | | (4,489,522 | ) |
| | | | | | | | | | | | |
CASH FLOWS FINANCING ACTIVITIES: | | | | | | | | | | | | |
Restricted cash | | | (87,120,615 | ) | | | 236,655 | | | | (1,374,495 | ) |
Notes receivable- restricted | | | 13,158,192 | | | | -- | | | | -- | |
Borrowings on short term | | | | | | | | | | | | |
loans - bank | | | 71,057,301 | | | | 56,812,972 | | | | 29,663,401 | |
Payments on short term | | | | | | | | | | | | |
loans - bank | | | (103,640,664 | ) | | | (27,462,159 | ) | | | (53,111,728 | ) |
Borrowings on short term | | | | | | | | | | | | |
loan - others | | | 87,207,494 | | | | 5,230,372 | | | | -- | |
Payments on short term | | | | | | | | | | | | |
loans - others | | | (53,031,087 | ) | | | (12,640,320 | ) | | | -- | |
Borrowings on short term loans | | | | | | | | | | | | |
- related parties | | | 7,221,915 | | | | -- | | | | -- | |
Payments on short term loans - | | | | | | | | | | | | |
related parties | | | (7,693,286 | ) | | | (17,117 | ) | | | -- | |
Borrowings on short term | | | | | | | | | | | | |
notes payable | | | 335,869,500 | | | | 14,562,702 | | | | 7,986,252 | |
Payments on short term | | | | | | | | | | | | |
notes payable | | | (200,415,606 | ) | | | (38,210,634 | ) | | | (5,474,852 | ) |
Cash received on stock issuance | | | 700,000 | | | | -- | | | | -- | |
Cash received from issuance of | | | | | | | | | | | | |
convertible note | | | -- | | | | 36,855,500 | | | | -- | |
Cash contribution received from | | | | | | | | | | | | |
minority shareholders | | | -- | | | | 790,020 | | | | -- | |
Cash received from warrants | | | | | | | | | | | | |
conversion | | | -- | | | | 5,300,000 | | | | -- | |
Payment to minority | | | | | | | | | | | | |
shareholders | | | -- | | | | (2,813,644 | ) | | | -- | |
Net cash provided by | | | | | | | | | | | | |
financing activities | | | 63,313,144 | | | | 12,994,778 | | | | 3,338,147 | |
| | | | | | | | | | | | |
EFFECTS OF EXCHANGE RATE CHANGE | | | | | | | | | | | | |
IN CASH | | | 1,591,459 | | | | 140,685 | | | | 226,142 | |
| | | | | | | | | | | | |
INCREASE (DECREASE) IN CASH | | | (28,817,904 | ) | | | 36,881,797 | | | | (1,816,824 | ) |
| | | | | | | | | | | | |
CASH, beginning of period | | | 43,713,346 | | | | 6,831,549 | | | | 8,648,373 | |
| | | | | | | | | | | | |
CASH, end of period | | $ | 14,895,442 | | | $ | 43,713,346 | | | $ | 6,831,549 | |
| | | | | | | | | | | | | | | | | |
| | | | Preferred stock | | | Common stock | | | Paid-in | |
| | | | Shares | | | Par value | | | Shares | | | Par value | | | capital | |
BALANCE, January 1, 2006 | | | | -- | | $ | -- | | | 31,250,000 | | $ | 31,250 | | $ | 6,871,358 | |
| | | | | | | | | | | | | | | | | |
BALANCE, December 31, 2006 | | | | -- | | $ | -- | | | 31,250,000 | | $ | 31,250 | | $ | 6,871,358 | |
| | | | | | | | | | | | | | | | | |
Common stock issued | | | | | | | | | | | | | | | | | |
for service, | | | | | | | | | | | | | | | | | |
$1.32/share | | | | | | | | | | 18,000 | | | 18 | | | 23,742 | |
Preferred stock | | | | | | | | | | | | | | | | | |
issued for | | | | | | | | | | | | | | | | | |
acquisition of | | | | | | | | | | | | | | | | | |
minority interest, | | | | | | | | | | | | | | | | | |
net of dividend | | | | | | | | | | | | | | | | | |
distribution to | | | | | | | | | | | | | | | | | |
Victory New | | | | | | | | | | 3,092,899 | | | 3,093 | | | 8,370,907 | |
Common stock | | | | | | | | | | | | | | | | | |
issued for | | | | | | | | | | | | | | | | | |
conversion of | | | | | | | | | | | | | | | | | |
redeemable stock, | | | | | | | | | | | | | | | | | |
$1.95/share | | | | | | | | | | 1,176,665 | | | 1,177 | | | 2,293,320 | |
Conversion of | | | | | | | | | | | | | | | | | |
warrants, $2.50 | | | | | | | | | | 2,120,000 | | | 2,120 | | | 5,297,880 | |
Common stock issued | | | | | | | | | | | | | | | | | |
for compensation, | | | | | | | 8.16 | | | 70,100 | | | 70 | | | 571,946 | |
| | | | | | | | | | | | | | | | | |
BALANCE, December | | | | | | | | | | | | | | | | | |
31, 2007 | | | | 3,092,899 | | $ | 3,093 | | | 34,634,765 | | $ | 34,635 | | $ | 23,429,153 | |
| | | | | | | | | | | | | | | | | |
Common stock issued | | | | | | | | | | | | | | | | | |
for compensation, | | | | | | | 7.16 | | | 76,600 | | | 77 | | | 548,379 | |
| | | | | | | | | | | | | | | | | |
Common stock issued | | | | | | | | | | | | | | | | | |
for compensation, | | | | | | | 10.43 | | | 150,000 | | | 150 | | | 1,564,350 | |
| | | | | | | | | | | | | | | | | |
Common stock issued | | | | | | | | | | | | | | | | | |
for compensation, | | | | | | | 6.66 | | | 87,400 | | | 87 | | | 581,997 | |
| | | | | | | | | | | | | | | | | |
Common stock issued | | | | | | | | | | | | | | | | | |
for compensation, | | | | | | | 10.29 | | | 90,254 | | | 90 | | | 928,582 | |
| | | | | | | | | | | | | | | | | |
Common stock issued | | | | | | | | | | | | | | | | | |
for consulting | | | | | | | | | | | | | | | | | |
fee, $3.6 | | | | | | | | | | 100,000 | | | 100 | | | 359,900 | |
Common stock issued | | | | | | | | | | | | | | | | | |
for public | | | | | | | | | | | | | | | | | |
relations, $3.6 | | | | | | | | | | 25,000 | | | 25 | | | 89,975 | |
Common stock issued | | | | | | | | | | | | | | | | | |
for compensation, | | | | | | | 3.5 | | | 87,550 | | | 88 | | | 306,337 | |
| | | | | | | | | | | | | | | | | |
Common stock | | | | | | | | | | | | | | | | | |
transferred by CEO | | | | | | | | | | | | | | | | | |
for compensation, | | | | | | | 6.91 | | | -- | | | -- | | | 207,300 | |
| | | | | | | | | | | | | | | | | |
Common stock issued | | | | | | | | | | | | | | | | | |
at $5/share | | | | | | | | | | 140,000 | | | 140 | | | 699,860 | |
Notes converted to | | | | | | | | | | | | | | | | | |
common stock | | | | | | | | | | 541,299 | | | 541 | | | 6,102,691 | |
Make whole shares | | | | | | | | | | | | | | | | | |
issued on notes | | | | | | | | | | | | | | | | | |
conversion | | | | | | | | | | 195,965 | | | 196 | | | 2,310,117 | |
| | | | | | | | | | | | | | | | | |
BALANCE, December | | | | | | | | | | | | | | | | | |
31, 2008 | | | | 3,092,899 | | $ | 3,093 | | | 36,128,833 | | $ | 36,129 | | $ | 37,128,641 | |
| | Retained earnings | | | Subscriptions | |
| | Statutory | | | | |
| | reserves | | | Unrestricted | | | receivable | |
BALANCE, January 1, 2006 | | $ | 840,753 | | | $ | 4,207,236 | | | $ | -- | |
| | | | | | | | | | | | |
Net income | | | | | | | 1,033,208 | | | | | |
Adjustment to statutory reserve | | | 266,257 | | | | (266,257 | ) | | | | |
| | | | | | | | | | | | |
BALANCE, December 31, 2006 | | $ | 1,107,010 | | | $ | 4,974,187 | | | $ | -- | |
| | | | | | | | | | | | |
Net income | | | | | | | 22,425,921 | | | | | |
Adjustment to statutory reserve | | | 2,525,315 | | | | (2,525,315 | ) | | | | |
Registered Capital to be received | | | | | | | | | | | | |
from Baotou Steel by 05/21/09 | | | | | | | | | | | (959,700 | ) |
Preferred stock issued for | | | | | | | | | | | | |
acquisition of minority interest, | | | | | | | | | | | | |
net of dividend distribution to | | | | | | | | | | | | |
Victory New | | | | | | | (2,188,203 | ) | | | | |
| | | | | | | | | | | | |
BALANCE, December 31, 2007 | | $ | 3,632,325 | | | $ | 22,686,590 | | | $ | (959,700 | ) |
| | | | | | | | | | | | |
Net loss | | | | | | | (11,324,445 | ) | | | | |
Adjustment to statutory reserve | | | 609,910 | | | | (609,910 | ) | | | | |
| | | | | | | | | | | | |
BALANCE, December 31, 2008 | | $ | 4,242,235 | | | $ | 10,752,235 | | | $ | (959,700 | ) |
| | other | | | | |
| | comprehensive | |
| | income | | | Total | |
| | | | | | | | |
BALANCE, January 1, 2006 | | $ | 399,188 | | | $ | 12,349,785 | |
| | | | | | | | |
Net income | | | | | | | 1,033,208 | |
Adjustment to statutory reserve | | | | | | | -- | |
Foreign currency translation gain | | | 677,500 | | | | 677,500 | |
| | | | | | | | |
BALANCE, December 31, 2006 | | $ | 1,076,688 | | | $ | 14,060,493 | |
| | | | | | | | |
Net income | | | | | | | 22,425,921 | |
Adjustment to statutory reserve | | | | | | | -- | |
Registered Capital to be received from | | | | | | | | |
Baotou Steel by 05/21/09 | | | | | | | (959,700 | ) |
Common stock issued for service, $1.32/share | | | | | | | 23,760 | |
Preferred stock issued for acquisition of | | | | | | | | |
minority interest, net of dividend | | | | | | | | |
distribution to Victory New | | | | | | | 6,185,797 | |
Common stock issued for conversion | | | | | | | | |
of redeemable stock, $1.95/share | | | | | | | 2,294,497 | |
Conversion of warrants, $2.50 | | | | | | | 5,300,000 | |
Common stock issued for compensation, $8.16 | | | | | | | 572,016 | |
Foreign currency translation gain | | | 3,486,390 | | | | 3,486,390 | |
| | | | | | | | |
BALANCE, December 31, 2007 | | $ | 4,563,078 | | | $ | 53,389,174 | |
| | | | | | | | |
Net loss | | | | | | | (11,324,445 | ) |
Adjustment to statutory reserve | | | | | | | -- | |
Common stock issued for compensation, $7.16 | | | | | | | 548,456 | |
Common stock issued for compensation, $10.43 | | | | | | | 1,564,500 | |
Common stock issued for compensation, $6.66 | | | | | | | 582,084 | |
Common stock issued for compensation, $10.29 | | | | | | | 928,672 | |
Common stock issued for consulting fee, $3.6 | | | | | | | 360,000 | |
Common stock issued for public relations, $3.6 | | | | 90,000 | |
Common stock issued for compensation, $3.5 | | | | | | | 306,425 | |
Common stock transferred by CEO for | | | | | | | | |
compensation, $6.91 | | | | | | | 207,300 | |
Common stock issued at $5/share | | | | | | | 700,000 | |
Notes converted to common stock | | | | | | | 6,103,232 | |
Make whole shares issued on notes conversion | | | | | | | 2,310,313 | |
Foreign currency translation adjustments | | | 9,073,652 | | | | 9,073,652 | |
| | | | | | | | |
BALANCE, December 31, 2008 | | | $13,636,730 | | | | $64,839,363 | |