For Immediate Release
China ACM Reports Fourth Quarter and Fiscal Year 2011 Results;
FY-11 Revenue Up 48% to $138 Million
-- Teleconference Begins Today at 11 a.m. Eastern, 8 a.m. Pacific --
BEIJING, China – September 23, 2011 --China Advanced Construction Materials Group, Inc. (NASDAQ GM: CADC) (“China ACM”), a leading provider of ready-mix concrete and related technical services in China, today announced its audited financial results for the fiscal year ended June 30, 2011. The Company will host a conference call to discuss the results today at 11:00 a.m. Eastern, 8:00 a.m. Pacific; details are provided below.
Fourth Quarter FY 2011 Financial Highlights
- Revenue increased 59% year over year to $49.3 million
- Gross margin at 21.9%
- Non-GAAP adjusted net income available to common shareholders of $5.3 million
- Non-GAAP adjusted fully diluted EPS to common shareholders of $0.30
- GAAP net income available to common shareholders of $7.0 million or $0.39 EPS
Fiscal Year 2011 Financial Highlights
- Revenue increased 48% year over year to $137.9 million
- Gross margin at 18.6%
- Non-GAAP adjusted net income available to common shareholders increased 2% YOY to $16.0 million
- Non-GAAP adjusted fully diluted EPS to common shareholders of $0.88
- Net income available to common shareholders rose 42% YOY to $17.1 million
- $47.2 million in working capital at June 30, 2011
Management Commentary
Mr. Xianfu Han, Chairman and Chief Executive Officer of China ACM, commented, “Fiscal Year 2011 was another year of growth and profitability for China ACM. During fiscal 2011, our volumes from our Beijing fixed plants increased as we expanded our customer base in that market. We also experienced increased volumes from our portable plant division that primarily services the build out of China’s high-speed rail network.”
“However, in light of the recent government suspension of new and ongoing high-speed rail projects, our near-term outlook for the manufacturing services division is uncertain. The government is conducting ongoing quality inspections at high-speed rail construction sites across the country, which has resulted in a slowdown in overall construction. As a result, we are focused on managing our cost structure in anticipation of lower volumes from our portable plant network for the foreseeable future.”
Fourth Quarter FY 2011 Results
Revenue. Our revenue is primarily generated from sales of our advanced ready-mix concrete products, manufacturing services and technical consulting services. For the three months ended June 30, 2011, we generated revenue of $49.3 million, compared to $30.9 million during the same period in 2010, an increase of $18.4 million, or 59%. The increase in our revenue is due primarily to our increased production volumes both in and outside of Beijing for the three months ended June 30, 2011 compared to the same period in 2010.
1
Our concrete sales revenue was $41.2 million for the three months ended June 30, 2011, an increase of $17.4 million, or 73%. The increase in revenues was principally due to higher average selling prices coupled with higher volumes as a result of a broader client base. The higher volumes were achieved despite the closure of one fixed plant that had become unprofitable and was closed in the second quarter of fiscal year 2011.
Revenue from our manufacturing services segment was $7.9 million for the three months ended June 30, 2011, an increase of $2.8 million, or 55%, as compared to the three months ended June 30, 2010. The increase in revenue was attributable principally to the addition of several new portable plants needed to service a growing business pipeline compared to the same period in the prior fiscal year.
Gross Profit. Gross profit was $10.8 million for the three months ended June 30, 2011, as compared to $6.7 million for the three months ended June 30, 2010. Our gross profit for the sale of concrete was $8.1 million, or 19.6% of revenue, for the three months ended June 30, 2011, as compared to $2.4 million, or 10.4% of revenue, for the same period last year. The increased gross profit margin reflects higher demand and higher prices for our concrete products in Beijing as compared to the same period last year.
Our gross profit with respect to our Manufacturing services segment was $2.7 million, or 33.8% of revenue, for the three months ended June 30, 2011, as compared to $2.3 million, or 45.7% of revenue, for the same period last year. The decrease in gross profit margin was principally the result of an increase in fixed costs due to slowing production rates at plants nearing project completion and increases in transportation costs.
Selling, General and Administrative Expenses. We incurred selling, general and administrative expenses of $9.1 million for the three months ended June 30, 2011, an increase of $7.3 million, as compared to $1.8 million for the three months ended June 30, 2010. The increase was principally due to a $6.3 million increase in bad debt expense taken in the quarter, including $2.3 million of direct write-off. In addition, we experienced an increase in employment, occupancy, and professional expenses resulting from a larger base of operations as compared to the prior year's quarter.
Adjusted Net Income available to Common shareholders. Excluding the effect from non-cash charges related to changes in fair market value of warrants, accretion of discount on redeemable preferred stock and share-based compensation, our adjusted net income available to common shareholders was $5.3 million for the three months ended June 30, 2011, a decrease of 1% as compared to the same period in 2010. See the attached section “Use of Non-GAAP Financial Measures” for an explanation regarding the presentation of net income excluding non-cash items.
Fiscal Year 2011 Results
Revenue. For the fiscal year ended June 30, 2011, we generated revenue of $137.9 million, compared to $93.0 million during the same period in 2010, an increase of $44.9 million, or 48%.
2
The increase in our revenue is due primarily to our increased production volumes both in and outside of Beijing for the fiscal year ended June 30, 2011 compared to the same period in 2010.
Our concrete sales revenue was $109.3 million for the fiscal year ended June 30, 2011, an increase of $38.7 million, or 55%. The increase in revenues was principally due to higher average selling prices coupled with higher volumes as a result of a broader client base. The higher volumes were achieved despite the closure of one fixed plant that had become unprofitable and was closed in the second quarter of fiscal year 2011.
Revenue from our manufacturing services segment was $25.6 million for the fiscal year ended June 30, 2011, an increase of $10.0 million, or 64%, as compared to the fiscal year ended June 30, 2010. The increase in revenue was attributable principally to the addition of several new portable plants needed to service a growing business pipeline compared to the same period in the prior fiscal year.
Gross Profit. Gross profit was $25.6 million for the fiscal year ended June 30, 2011, as compared to $19.3 million for the fiscal year ended June 30, 2010. Our gross profit for the sale of concrete was $15.5 million, or 14.2% of revenue, for the fiscal year ended June 30, 2011, as compared to $6.0 million, or 8.4% of revenue, for the same period last year. The increased gross profit margin reflects higher demand and higher prices for our concrete products in Beijing as compared to the same period last year.
Our gross profit with respect to our Manufacturing services segment was $7.5 million, or 29.5% of revenue, for the fiscal year ended June 30, 2011, as compared to $7.4 million, or 47.2% of revenue, for the same period last year. The decrease in gross profit margin was principally the result of an increase in fixed costs due to slowing production rates at plants nearing project completion, the addition of several new portable plants before they commenced production and increases in transportation costs.
Selling, General and Administrative Expenses. We incurred selling, general and administrative expenses of $16.6 million for the fiscal year ended June 30, 2011, an increase of $11.2 million, as compared to $5.4 million for the fiscal year ended June 30, 2010. The increase was principally due to a $7.4 million increase in bad debt expense, including $2.3 million of direct write-off taken in the year. In addition, we experienced an increase in employment, occupancy, and professional expenses resulting from a larger base of operations as compared to the prior year.
Adjusted Net Income available to Common shareholders. Excluding the effect from non-cash charges related to changes in fair market value of warrants, accretion of discount on redeemable preferred stock and share-based compensation, our adjusted net income available to common shareholders was $16.0 million for the fiscal year ended June 30, 2011, an increase of $0.3 million, or 2%, as compared to the fiscal year ended June 30, 2010. Non-GAAP adjusted fully diluted EPS to common shareholders was $0.88 for the fiscal year ended June 30, 2011, down from $0.95 for the fiscal year ended June 30, 2010. See the attached section “Use of Non-GAAP Financial Measures” for an explanation regarding the presentation of net income excluding non-cash items.
Balance Sheet Overview
China ACM had working capital of $47.2 million at June 30, 2011, including $14.7 million in cash, equivalents and short term investments and $15.5 million in total debt. Shareholders' equity was $83.1 million compared with $61.2 million on June 30, 2010. The total number of shares outstanding as of September 22, 2011 is 17.8 million.
3
Fourth Quarter FY 2011 Report and Conference Call
Individuals interested in participating in the fourth quarter and fiscal year 2011 conference call may do so by dialing 877-941-0844 from the United States, or 480-629-9835from outside the United States and referencing conference ID #4474900. Those interested in listening to the conference call live via the Internet may do so by visiting the Investor Relations section of the Company's Web site atwww.china-acm.com. A telephone replay will be available through October 7, 2011, by dialing 800-406-7325 from the United States, or 303-590-3030 from outside the United States, and entering conference ID #4474900.A webcast replay will be available for 90 days.
About China ACM
China ACM is a leading producer of advanced, certified eco-friendly ready-mix concrete (RMC) and related technical services for large scale, high-speed rail (HSR) and other complex infrastructure projects. Leveraging its proprietary technology and value-add engineering services model, the Company has won work on numerous high profile projects including the 30,000 km China HSR expansion, the Olympic Stadium Bird's Nest, Beijing South Railway Station, Beijing International Airport, National Centre for Performing Arts, CCTV Headquarters, Beijing Yintai Building and U.S. and French embassies.
Founded in 2002, Beijing-based China ACM provides its materials and services through its network of fixed ready-mix concrete plants covering the Beijing metropolitan area. It also has technical consulting services and preferred procurement agreements with other independently-owned plants across China. Additionally, the Company owns numerous portable plants deployed in various provinces across China primarily to major high speed rail projects. More information about the Company is available atwww.china-acm.com.
Contact
Financial Profiles
Tricia Ross
(916) 939-7285
tross@finprofiles.com
Financial Profiles
Moira Conlon
Tel: (310) 478-2700 x11
mconlon@finprofiles.com
4
Use of Non-GAAP Financial Measures
The Company makes reference to Non-GAAP financial measures in portions of “Management’s Discussion of Financial Condition and Results of Operations”. Management believes that investors may find it useful to review our financial results that exclude the net non-cash income on option and stock-based compensation along with the change in fair value of warrants liability, shown in the below chart, due to the adoption of Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) 815, “Derivatives and Hedging,” accounting standard as discussed in the section “Derivative Liability” below.
Management believes that these Non-GAAP financial measures are useful to investors in that they provide supplemental information to possibly better understand the underlying business trends and operating performance of the Company. The Company uses these Non-GAAP financial measures to evaluate operating performance. However, Non-GAAP financial measures should not be considered as an alternative to net income or any other performance measures derived in accordance with GAAP.
| | | Three Months Ended | | | | | | Fiscal Year Ended | | | | |
| | | June 30, | | | | | | June 30, | | | | |
| | | | | | | | | Increase | | | | | | | | | Increase | |
| | | 2011 | | | 2010 | | | (Decrease) | | | 2011 | | | 2010 | | | (Decrease) | |
| | | (Unaudited) | | | | | | (Audited) | | | | |
Net Income (Loss) –GAAP | $ | 6,962,318 | | $ | 7,192,451 | | $ | (230,133 | ) | $ | 17,065,244 | | $ | 13,006,395 | | $ | 4,058,849 | |
Subtract: | | | | | | | | | | | | | | | | | | |
Dividends and accretion on redeemable convertible preferred stock | $ | 0 | | $ | (86,323 | ) | $ | 86,323 | | $ | 0 | | $ | (955,557 | ) | $ | 955,557 | |
Net Income available toCommon shareholders–GAAP | $ | 6,962,318 | | $ | 7,106,128 | | $ | (143,810 | ) | $ | 17,065,244 | | $ | 12,050,838 | | $ | 5,014,406 | |
Add Back (Subtract): | | | | | | | | | | | | | | | | | | |
Change in fair value of warrants | $ | (1,759,171 | ) | $ | (1,900,988 | ) | $ | 141,187 | | $ | (1,926,948 | ) | $ | 2,488,959 | | $ | (4,415,907 | ) |
Add Back (Subtract): | | | | | | | | | | | | | | | | | | |
Change in Option and Equity Based Compensation | $ | 120,136 | | $ | 112,099 | | $ | 8,037 | | $ | 885,674 | | $ | 595,888 | | $ | 289,786 | |
Add Back (Subtract): | | | | | | | | | | | | | | | | | | |
Accretion of Discount on Redeemable Preferred Stock | $ | 0 | | $ | 46,027 | | $ | (46,027 | ) | $ | 0 | | $ | 567,580 | | $ | (567,580 | ) |
Adjusted Net Incomeavailable to Commonshareholders non-GAAP | $ | 5,323,283 | | $ | 5,363,266 | | $ | (39,983 | ) | $ | 16,023,970 | | $ | 15,703,265 | | $ | 320,705 | |
Basic earnings pershare – GAAP | $ | 0.39 | | $ | 0.51 | | $ | (0.12 | ) | $ | 0.97 | | $ | 0.90 | | $ | 0.07 | |
Add back (Subtract): | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant | $ | (0.10 | ) | $ | (0.14 | ) | $ | 0.04 | | $ | (0.11 | ) | $ | 0.18 | | $ | (0.29 | ) |
5
Add back (Subtract): | | | | | | | | | | | | | | | | | | |
Change in Option and Equity-Based Compensation | $ | 0.01 | | $ | 0.01 | | $ | 0.00 | | $ | 0.05 | | $ | 0.04 | | $ | 0.01 | |
Add back (Subtract): | | | | | | | | | | | | | | | | | | |
Accretion of Discount on Redeemable Preferred Stock | $ | 0.00 | | $ | 0.00 | | $ | (0.00 | ) | $ | 0.00 | | $ | 0.04 | | $ | (0.04 | ) |
Adjusted basicearnings per share non-GAAP | $ | 0.30 | | $ | 0.38 | | $ | (0.08 | ) | $ | 0.91 | | $ | 1.16 | | $ | (0.25 | ) |
Diluted earnings pershare-GAAP | $ | 0.39 | | $ | 0.43 | | $ | (0.04 | ) | $ | 0.94 | | $ | 0.79 | | $ | 0.15 | |
Add back (Subtract): | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant (a) | $ | (0.10 | ) | $ | (0.12 | ) | $ | 0.02 | | $ | (0.11 | ) | $ | 0.15 | | $ | (0.26 | ) |
Add back (Subtract): | | | | | | | | | | | | | | | | | | |
Change in Option and Equity-Based Compensation (b) | $ | 0.01 | | $ | 0.01 | | $ | 0.00 | | $ | 0.05 | | $ | 0.04 | | $ | 0.01 | |
Adjusted dilutedearnings per share non-GAAP | $ | 0.30 | | $ | 0.33 | | $ | (0.03 | ) | $ | 0.88 | | $ | 0.98 | | $ | (0.10 | ) |
Add back (Subtract): | | | | | | | | | | | | | | | | | | |
Cash Dividends Paid on Redeemable Preferred Stock | $ | 0.00 | | $ | 0.01 | | $ | (0.01 | ) | $ | 0.00 | | $ | 0.03 | | $ | (0.03 | ) |
Adjusted dilutedearnings per shareavailable to commonnon-GAAP | $ | 0.30 | | $ | 0.33 | | $ | (0.03 | ) | $ | 0.88 | | $ | 0.95 | | $ | (0.07 | ) |
Weighted averagenumber of shares | | | | | | | | | | | | | | | | | | |
Basic | | 17,775,156 | | | 13,941,654 | | | 3,833,502 | | | 17,671,648 | | | 13,456,134 | | | 4,215,514 | |
Diluted | | 17,837,813 | | | 16,419,906 | | | 1,417,907 | | | 18,142,630 | | | 16,521,296 | | | 1,621,334 | |
(a) The Company adopted the provisions of FASB ASC 815, which provides guidance with respect to determining whether an instrument (or embedded feature) is indexed to an entity’s own stock. As a result of adopting this accounting standard, warrants previously treated as equity pursuant to the derivative treatment exemption are no longer afforded equity treatment because the warrants have a down-round provision on the exercise price. As a result, the warrants are not considered indexed to the Company’s own stock, and as such, all future changes in the fair value of these warrants will be recognized currently in earnings until such time as the warrants are exercised or expired. Effective July 1, 2009, the Company reclassified the fair value of these warrants from equity to liability, as if these warrants were treated as a derivative liability since their issuance in June 2008. The Company recognized a $1,926,948 credit from the change in fair value for the fiscal year ended June 30, 2011.
(b) The Company records stock-based compensation expense pursuant to FASB’s accounting standard regarding stock compensation which requires companies to measure compensation cost for stock-based employee compensation plans at fair value at the grant date and recognize the expense over the employee's requisite service period. Under ASC 718, “Compensation-Stock Compensation,” the Company’s expected volatility assumption is based on the historical volatility of Company’s stock or the expected volatility of similar entities. The expected life assumption is primarily based on historical exercise patterns and employee post-vesting termination behavior. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant. For the fiscal year ended June 30, 2011 and 2010, the Company recognized $885,674 and $268,150 of restricted stock as compensation expense. For the fiscal year ended June 30, 2011 and 2010, the Company recognized $0 and $327,738, respectively, as compensation expenses for its stock option plan.
6
Safe Harbor Statement
This press release may include certain statements that are not descriptions of historical facts, but are forward-looking statements. Such statements include, among others, those concerning our expected financial results in 2011 and our ability to deliver such results, expected growth in industry demand and our business, our expected financial performance and strategic and operational plans, our future operating results, the degree of market adoption of our product and service offerings, market competition, dependence on strategic partners, and the Company's ability to manage its business effectively in a rapidly evolving market, as well as all assumptions, expectations, predictions, intentions or beliefs about future events. Forward-looking statements can be identified by the use of forward-looking terminology such as ‘will,’ ‘believes,’ ‘expects’ or similar expressions. Such information is based upon expectations of our management that were reasonable when made but may prove to be incorrect. All of such assumptions are inherently subject to uncertainties and contingencies beyond our control and based upon premises with respect to future business decisions, which are subject to change. We do not undertake to update the forward-looking statements contained in this press release. For a description of the risks and uncertainties that may cause actual results to differ from the forward-looking statements contained in this press release, see our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission ('SEC'), and our subsequent SEC filings. Copies of filings made with the SEC are available through the SEC's electronic data gathering analysis retrieval system athttp://www.sec.gov.
- Tables to Follow -
7
CHINA ADVANCED CONSTRUCTION MATERIALS GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2011 and 2010
| ASSETS | | 2011 | | | 2010 | |
CURRENT ASSETS: | | | | | | |
Cash | $ | 1,610,699 | | $ | 3,300,820 | |
Restricted cash | | 928,200 | | | 57,580 | |
Notes receivable | | - | | | - | |
Accounts receivable, net of allowance for doubtful accounts of $5,627,049 and $456,085, respectively | | 84,793,355 | | | 36,072,691 | |
Inventories | | 1,474,728 | | | 2,164,769 | |
Investment | | 12,221,300 | | | - | |
Other receivables | | 2,226,803 | | | 1,416,653 | |
Prepayments | | 5,089,935 | | | 2,821,687 | |
Total current assets | | 108,345,020 | | | 45,834,200 | |
PROPERTY, PLANT AND EQUIPMENT, net | | 29,279,440 | | | 26,488,354 | |
OTHER ASSETS: | | | | | | |
Accounts receivable, net of allowance for doubtful accounts of $0 and $4,607 respectively | | - | | | 364,371 | |
Deferred tax assets | | - | | | 127,741 | |
Advances on equipment purchases | | 4,509,505 | | | 8,382,383 | |
Prepayments | | 2,702,409 | | | 4,414,391 | |
Total other assets | | 7,211,914 | | | 13,288,886 | |
Total assets | $ | 144,836,374 | | $ | 85,611,440 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | |
CURRENT LIABILITIES: | | | | | | |
Short term loans, banks | $ | 15,470,000 | | $ | - | |
Accounts payable | | 41,320,769 | | | 16,473,080 | |
Customer deposits | | 391,550 | | | 711,219 | |
Other payables | | 488,022 | | | 329,136 | |
Other payables - shareholders | | 790,592 | | | 772,644 | |
Accrued liabilities | | 1,921,582 | | | 1,652,751 | |
Taxes payable | | 747,165 | | | 1,569,914 | |
Total current liabilities | | 61,129,680 | | | 21,508,744 | |
OTHER LIABILITIES | | | | | | |
Warrants liability | | 618,657 | | | 2,920,520 | |
Total liabilities | | 61,748,337 | | | 24,429,264 | |
Commitments and contingencies | | | | | | |
SHAREHOLDERS' EQUITY: | | | | | | |
Common stock, $0.001 par value, 74,000,000 shares authorized, 17,794,387 and 17,467,104 shares issued and outstanding as of June 30, 2011 and June 30, 2010, respectively | | 17,795 | | | 17,467 | |
Paid-in-capital | | 34,981,023 | | | 33,720,762 | |
Retained earnings | | 35,240,851 | | | 19,912,444 | |
Statutory reserves | | 6,248,357 | | | 4,511,520 | |
Accumulated other comprehensive income | | 6,600,011 | | | 3,019,983 | |
Total shareholders' equity | | 83,088,037 | | | 61,182,176 | |
| Total liabilities and shareholders' equity | $ | 144,836,374 | | $ | 85,611,440 | |
8
CHINA ADVANCED CONSTRUCTION MATERIALS GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
FOR THE YEARS ENDED JUNE 30, 2011 AND 2010
| | | 2011 | | | 2010 | |
| REVENUE | | | | | | |
| Sales of concrete | $ | 109,276,550 | | $ | 70,579,631 | |
| Manufacturing services | | 25,619,062 | | | 15,654,659 | |
| Technical services | | 3,001,866 | | | 4,889,460 | |
| Other | | 11,292 | | | 1,917,097 | |
| Total revenue | | 137,908,770 | | | 93,040,847 | |
COST OF REVENUE | | | | | | |
Concrete | | 93,783,945 | | | 64,624,134 | |
Manufacturing services | | 18,056,445 | | | 8,261,407 | |
Technical services | | 423,983 | | | 320,835 | |
Other | | - | | | 498,325 | |
Total cost of revenue | | 112,264,373 | | | 73,704,701 | |
GROSS PROFIT | | 25,644,397 | | | 19,336,146 | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | 16,603,645 | | | 5,439,579 | |
INCOME FROM OPERATIONS | | 9,040,752 | | | 13,896,567 | |
OTHER INCOME (EXPENSE), NET | | | | | | |
Other subsidy income | | 8,083,763 | | | 4,881,152 | |
Realized gain from sales of marketable securities | | - | | | 27,079 | |
Non-operating (expense), net | | (349,763 | ) | | (120,060 | ) |
Change in fair value of warrants liability | | 1,926,948 | | | (2,488,959 | ) |
Interest income | | 591,376 | | | 9,001 | |
Interest expense | | (703,837 | ) | | (23,834 | ) |
TOTAL OTHER INCOME (EXPENSE), NET | | 9,548,487 | | | 2,284,379 | |
INCOME BEFORE PROVISION FOR INCOME TAXES | | 18,589,239 | | | 16,180,946 | |
PROVISION FOR INCOME TAXES | | 1,523,995 | | | 3,174,551 | |
NET INCOME | | 17,065,244 | | | 13,006,395 | |
DIVIDENDS AND ACCRETION ON REDEEMABLE CONVERTIBLE PREFERRED STOCK | | - | | | 955,557 | |
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS | $ | 17,065,244 | | $ | 12,050,838 | |
COMPREHENSIVE INCOME: | | | | | | |
Net Income | | 17,065,244 | | | 13,006,395 | |
Unrealized loss (gain) from marketable securities | | - | | | - | |
Foreign currency translation adjustment | | 3,580,028 | | | 335,321 | |
COMPREHENSIVE INCOME | $ | 20,645,272 | | $ | 13,341,716 | |
EARNINGS PER COMMON SHARE ALLOCATED TO COMMON | | | | | | |
| SHAREHOLDERS | | | | | | |
| Weighted average number of shares: | | | | | | |
| Basic | | 17,671,648 | | | 13,456,134 | |
| Diluted | | 18,142,630 | | | 16,521,296 | |
| Earnings per share: | | | | | | |
| Basic | $ | 0.97 | | $ | 0.90 | |
| Diluted | $ | 0.94 | | $ | 0.79 | |
9
CHINA ADVANCED CONSTRUCTION MATERIALS GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED JUNE 30, 2011 AND 2010 | |
| | | 2011 | | | 2010 | |
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | |
| Net income | $ | 17,065,244 | | $ | 13,006,395 | |
| Adjustments to reconcile net income to cash provided by (used in) operating activities: | | | | | | |
Depreciation | | 3,898,278 | | | 2,924,616 | |
Stock-based compensation expense | | 885,674 | | | 595,888 | |
Deferred tax provision | | 131,053 | | | (127,194 | ) |
Provision for doubtful accounts | | 7,377,395 | | | 8,651 | |
Change in fair value of warrants liability | | (1,926,948 | ) | | 2,488,959 | |
Loss realized from disposal of property, plant, and equipment | | 271,529 | | | - | |
Realized gain on sale of marketable securities | | - | | | (27,079 | ) |
| Changes in operating assets and liabilities | | | | | | |
Accounts receivable | | (52,826,499 | ) | | (28,605,681 | ) |
Notes receivable | | - | | | 10,811 | |
Inventories | | 780,312 | | | (938,086 | ) |
Other receivables | | (734,177 | ) | | 2,439,020 | |
Prepayments | | (2,077,737 | ) | | 1,450,571 | |
Long term prepayment | | 1,889,000 | | | 370,275 | |
Accounts payable | | 23,464,257 | | | 5,633,766 | |
Customer deposits | | (347,174 | ) | | 708,177 | |
Other payables | | 142,306 | | | 148,264 | |
Accrued liabilities | | 187,540 | | | 1,208,647 | |
Taxes payable | | (880,754 | ) | | (1,488,516 | ) |
| Net cash used in operating activities | | (2,700,701 | ) | | (192,516 | ) |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | |
Proceeds from sale of marketable securities | | - | | | 78,413 | |
Advances on equipment purchase | | - | | | (4,495,436 | ) |
Proceeds from disposal of property, plant, and equipment | | 753,022 | | | - | |
Purchase of property, plant and equipment | | (2,142,699 | ) | | (2,682,293 | ) |
Investment | | (11,880,800 | ) | | - | |
| Net cash used in investing activities | | (13,270,477 | ) | | (7,099,316 | ) |
| CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | |
Proceeds from short term loan | | 15,025,600 | | | 190,670 | |
Payments on short term loan | | (75,560 | ) | | (4,699,119 | ) |
Rent payment to shareholder | | 16,466 | | | (207,906 | ) |
Restricted cash | | (849,140 | ) | | 395,612 | |
Payment to redeem preferred stock | | - | | | (75,000 | ) |
Proceeds from exercise of options | | - | | | 187,500 | |
Proceeds from warrants exercised | | - | | | 571,351 | |
Proceeds from issuance of common stock, net of offering costs | | - | | | 11,117,094 | |
Preferred dividends paid | | - | | | (543,631 | ) |
| Net cash provided by financing activities | | 14,117,366 | | | 6,936,571 | |
| EFFECT OF EXCHANGE RATE CHANGE ON CASH | | 163,691 | | | 21,276 | |
| NET INCREASE IN CASH | | (1,690,121 | ) | | (333,985 | ) |
| CASH, beginning of year | | 3,300,820 | | | 3,634,805 | |
| CASH, end of year | $ | 1,610,699 | | $ | 3,300,820 | |
| SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS | | | | | | |
| Advances on equipment purchase offset by Accounts Payable | $ | - | | $ | (628,946 | ) |
| Advances on equipment purchase paid by transferring of Accounts Receivable | $ | - | | $ | (4,113,869 | ) |
| Fixed Assets additions paid by transferring of Accounts Receivable | $ | - | | $ | (4,168,188 | ) |
| Accretion of discount on redeemable preferred stock | $ | - | | $ | 567,580 | |
10
