兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
United States Securities and Exchange Commission (the “Commission”)
Division of Corporation Finance
Tel (202) 551-3336
Chief Executive Officer
Zhaoheng Hydropower Company
Tel (86) 755-8207-0966
Fax (86) 755-8207-1998
Re: | Zhaoheng Hydropower Company |
Item 4.02 Form 8-K
Filed June 12, 2009
File No. 0-52786
Dear Mr. Phippen:
We refer to the Commission’s comment letter concerning our Form 8-K furnished on June 12, 2009, which was dated August 5, 2009 and received on August 6, 2009. Our responses to the Commission’s comments are set forth below:
1. | Your Comment: We reviewed your response to the comment in our letter dated June 29, 2009. As previously requested, please confirm that you accrued interest income on the non-interest bearing note from Zhaoheng Industrial in an amount that offset the effect of the accounting error related to capitalized interest costs and treated the accrual as a deemed dividend charged to APIC. |
Our Response: The Commission’s understanding is correct and we confirm that we accrued interest income on the non-interest bearing note from Zhaoheng Industrial in an amount that offset the effect of the accounting error related to capitalized interest costs and treated the accrual as a deemed dividend charged to APIC.
兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
Your Comment: In your response to the comment in our letter dated June 29, 2009 you stated that notes between a parent and its subsidiaries or between subsidiaries of a common parent are not within the scope of APB 21. You also state that prior to January 1, 2008 Zhaoheng Industrial was the parent company of Hunan Zhaoheng. As such, please explain to us in detail why you believe that the loan to Zhaoheng Industrial was within the scope of APB 21 prior to January 1, 2008. Further, to the extent the loan was within the scope of APB 21, explain why interest income should be retrospectively recognized upon the restructuring, specifically citing APB 21 or other applicable GAAP. In this regard, your response to the comment in our letter dated June 16, 2009 states that you did not exchange any other rights or privileges together with the cash exchange for the notes. In addition, the notes do not appear to have a stated due date. As such paragraph 7 and 11 of APB 21 do not appear to support the recognition of imputed interest.
Our Response: We respectfully submit that we have erroneously imputed interests on loans between Zhaoheng Industrial and Hunan Zhaoheng for periods prior to January 1, 2008. To comply with APB 21, we propose to restate our financial statements for the years ended December 31, 2007 and 2008 to reverse the imputed interest on the loan between Zhaoheng Industrial and Hunan Zhaoheng prior to January 1, 2008. We have set out the impact of the correction of errors in our financial statements for the fiscal years ended December 31, 2007 and 2008 in Appendix 1 to this response letter for the Commission’s reference.
During the revision of our financial statements for fiscal year ended December 31, 2007 and 2008, we also realized that:
| - | the exchange rate applied for the adjustments for the translation from Renminbi into U.S. dollars need to be changed to be in compliance with FAS52, and the translation also had impact on other comprehensive income; |
| - | certain selling, general and administrative expenses for fiscal year ended December 31, 2008 were not qualified for capitalization; and |
| - | we did not take into consideration deferred income tax liabilities in the amount of $536,835 and, as such, the cost of revenues and the income taxes will need to be adjusted by $3,343. |
We intend to disclose more details of this amendment in the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Form 10-K/A to be filed with the Commission after we receive a confirmation that the Commission has no further comments.
We would like to seek the Commission’s comments on this proposed approach to correct our previous accounting error on capitalized interest costs. Should you have any question regarding our response, please do not hesitate to contact me at +86-755-8207-0966.
With best regards, |
|
/s/ Guosheng Xu |
Guosheng Xu |
Chief Executive Officer |
兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
Appendix 1
ZHAOHENG HYDROPOWER COMPANY AND SUBSIDIARIES
PROPOSED UNAUDITED CONSOLIDATED BALANCE SHEETS1
| | December 31, 2007 | | | Difference | |
| | As filed on May 14, 2008 | | | Amended on June 12, 2009 | | | To be restated | | | | |
ASSETS | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | |
Cash | | $ | 994,693 | | | $ | 994,719 | | | $ | 994,719 | | | | - | |
Notes receivable | | | 202,349 | | | | 202,349 | | | | 202,349 | | | | - | |
Accounts receivable, net of allowance for doubtful accounts $307,090 | | | 1,915,471 | | | | 1,915,471 | | | | 1,915,471 | | | | - | |
Dividend receivable | | | 71,460 | | | | 71,460 | | | | 71,460 | | | | - | |
Other receivables | | | 145,075 | | | | 145,075 | | | | 145,075 | | | | - | |
Prepaid expenses and other current assets | | | 85,971 | | | | 85,971 | | | | 85,971 | | | | - | |
Total current assets | | | 3,415,019 | | | | 3,415,045 | | | | 3,415,045 | | | | - | |
| | | | | | | | | | | | | | | | |
Long-term investment | | | 535,951 | | | | 535,951 | | | | 535,951 | | | | - | |
Property, plant and equipment, net of accumulated depreciation of $34,380,646 | | | 30,634,626 | | | | 30,634,626 | | | | 30,634,626 | | | | - | |
Due from related parties | | | 17,529,838 | | | | 17,529,838 | | | | 17,529,838 | | | | - | |
Other assets | | | 175,886 | | | | 175,886 | | | | 175,886 | | | | - | |
Construction in progress | | | 32,455,855 | | | | 28,490,705 | | | | 28,348,056 | | | | (142,649 | ) |
Property use rights, net | | | 1,169,905 | | | | 1,169,905 | | | | 1,169,905 | | | | - | |
Goodwill | | | - | | | | - | | | | - | | | | - | |
Total assets | | $ | 85,917,080 | | | $ | 81,951,956 | | | $ | 81,809,307 | | | | (142,649 | ) |
| | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | $ | 130,299 | | | $ | 140,763 | | | $ | 140,763 | | | | 0 | |
Other payables | | | 1,739,867 | | | | 1,739,867 | | | | 1,739,867 | | | | - | |
Dividend payable | | | - | | | | - | | | | - | | | | - | |
Salary payable | | | - | | | | - | | | | - | | | | - | |
Taxes payable | | | 157,525 | | | | 157,525 | | | | 157,525 | | | | - | |
Due to related party | | | - | | | | - | | | | - | | | | - | |
Advances from customers | | | 34,021 | | | | 65,465 | | | | 65,465 | | | | 0 | |
Loans payable-short term | | | - | | | | - | | | | - | | | | - | |
Total current liabilities | | | 2,061,712 | | | | 2,103,620 | | | | 2,103,620 | | | | 0 | |
| | | | | | | | | | | | | | | | |
Loans payable-long term | | | 60,567,944 | | | | 60,567,944 | | | | 60,567,944 | | | | - | |
| | | | | | | | | | | | | | | | |
Minority interest | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Stockholders' Equity: | | | | | | | | | | | | | | | | |
Common stock | | | - | | | | 71,693 | | | | 71,693 | | | | - | |
Additional paid-in capital | | | 19,449,819 | | | | 15,371,094 | | | | 19,336,244 | | | | 3,965,150 | |
Statutory surplus reserve | | | 666,952 | | | | 666,952 | | | | 666,952 | | | | - | |
Retained earnings | | | 628,704 | | | | 628,704 | | | | (3,247,312 | ) | | | (3,876,016 | ) |
Accumulated other comprehensive income | | | 2,541,949 | | | | 2,541,949 | | | | 2,310,166 | | | | (231,783 | ) |
Total shareholders' equity | | | 23,287,424 | | | | 19,280,392 | | | | 19,137,743 | | | | (142,649 | ) |
Total liabilities and stockholders' equity | | $ | 85,917,080 | | | $ | 81,951,956 | | | $ | 81,809,307 | | | | (142,649 | ) |
1 The proposed figures in this table are unaudited and are set out for the Commission’s reference only.
兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
ZHAOHENG HYDROPOWER COMPANY AND SUBSIDIARIES
PROPOSED UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS2
| | For the Year Ended | | | | |
| | December 31, 2007 | | | Difference | |
| | As filed on May 14, 2008 | | | Amended on June 12, 2009 | | | To be restated | | | | |
| | | | | | | | | | | | |
Revenues | | $ | 9,283,035 | | | | 9,283,035 | | | $ | 9,283,035 | | | | - | |
Cost of revenues | | | 1,852,698 | | | | 1,852,698 | | | | 1,852,698 | | | | - | |
Gross profit | | | 7,430,337 | | | | 7,430,337 | | | | 7,430,337 | | | | - | |
| | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 1,269,881 | | | | 1,269,881 | | | | 1,269,881 | | | | - | |
| | | | | | | | | | | | | | | | |
Operating income | | | 6,160,456 | | | | 6,160,456 | | | | 6,160,456 | | | | - | |
| | | | | | | | | | | | | | | | |
Other income (expenses): | | | | | | | | | | | | | | | | |
Interest income | | | 35,541 | | | | 35,541 | | | | 35,541 | | | | - | |
Interest expense | | | (986,187 | ) | | | (986,187 | ) | | | (2,263,779 | ) | | | (1,277,592 | ) |
Nonoperating income | | | 282,242 | | | | 282,242 | | | | 282,242 | | | | - | |
Nonoperating expense | | | (3,165 | ) | | | (3,165 | ) | | | (3,165 | ) | | | - | |
Other income | | | 13,267 | | | | 13,267 | | | | 13,267 | | | | - | |
Other expense | | | (75,040 | ) | | | (75,040 | ) | | | (75,040 | ) | | | - | |
Investment income | | | 66,842 | | | | 66,842 | | | | 66,842 | | | | - | |
Total other income (expenses) | | | (666,500 | ) | | | (666,500 | ) | | | (1,944,092 | ) | | | (1,277,592 | ) |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 5,493,956 | | | | 5,493,956 | | | | 4,216,364 | | | | (1,277,592 | ) |
| | | | | | | | | | | | | | | | |
Income taxes | | | 412,959 | | | | 412,959 | | | | 412,959 | | | | - | |
| | | | | | | | | | | | | | | | |
Income before minority interest | | | 5,080,997 | | | | 5,080,997 | | | | 3,803,405 | | | | (1,277,592 | ) |
| | | | | | | | | | | | | | | | |
Minority interest | | | (745,142 | ) | | | (745,142 | ) | | | (745,142 | ) | | | - | |
| | | | | | | | | | | | | | | | |
Net income | | | 4,335,855 | | | | 4,335,855 | | | | 3,058,263 | | | | (1,277,592 | ) |
Unrealized foreign currency translation gain | | | 1,459,337 | | | | 1,459,337 | | | | 1,227,554 | | | | (231,783 | ) |
Comprehensive income | | | | | | | | | | | | | | | - | |
Net loss per common share – basic and diluted | | | | | | | | | | | | | | | - | |
Weighted average number of shares outstanding - basic and diluted | | | | | | | | | | | | | | | - | |
2 The proposed figures in this table are unaudited and are set out for the Commission’s reference only.
兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
ZHAOHENG HYDROPOWER COMPANY AND SUBSIDIARIES
PROPOSED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS3
| | For the Year Ended | | | | |
| | December 31, 2007 | | | Difference | |
| | As filed on May 14, 2008 | | | Amended on June 12, 2009 | | | To be restated | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | |
Net income | | $ | 4,335,855 | | | $ | 4,335,855 | | | $ | 3,058,263 | | | | 1,277,592 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | |
Depreciation and amortization expenses | | | 992,996 | | | | 992,996 | | | | 992,996 | | | | - | |
Minority interest | | | 745,142 | | | | 745,142 | | | | 745,142 | | | | - | |
Income from sale of equity expenses | | | - | | | | - | | | | - | | | | - | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | - | |
Notes receivable | | | (102,400 | ) | | | (102,400 | ) | | | (102,400 | ) | | | - | |
Accounts receivable | | | 2,847,276 | | | | 2,847,276 | | | | 2,847,276 | | | | - | |
Dividend receivable | | | (68,617 | ) | | | (68,617 | ) | | | (68,617 | ) | | | - | |
Other receivables | | | 44,786 | | | | 44,786 | | | | 44,786 | | | | - | |
Prepaid expense | | | 68,898 | | | | 68,898 | | | | 68,898 | | | | - | |
Other assets | | | 728,738 | | | | 728,738 | | | | 728,738 | | | | - | |
Accounts payable and accrued expenses | | | (842,680 | ) | | | (842,680 | ) | | | (842,680 | ) | | | - | |
Other payables | | | 2,190,020 | | | | 2,190,020 | | | | 2,190,020 | | | | - | |
Advances from customers | | | 32,667 | | | | 32,667 | | | | 32,667 | | | | - | |
Taxes payable | | | 113,487 | | | | 113,487 | | | | 113,487 | | | | - | |
Net cash provided by operating activities | | | 11,086,168 | | | | 11,086,168 | | | | 9,808,576 | | | | 1,277,592 | |
| | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | |
Due from related parties | | | (10,614,989 | ) | | | (10,614,989 | ) | | | (10,614,989 | ) | | | - | |
Due to related parties | | | - | | | | - | | | | - | | | | - | |
Proceeds sales of long-term investment | | | - | | | | - | | | | - | | | | - | |
Purchase of equity investment | | | - | | | | - | | | | - | | | | - | |
Acquisition of minority assets | | | (6,095,140 | ) | | | (6,095,140 | ) | | | (6,095,140 | ) | | | - | |
Purchase of property, plant and equipment | | | (227,443 | ) | | | (227,443 | ) | | | (227,443 | ) | | | - | |
Investment in construction of hydropower station | | | (14,057,951 | ) | | | (14,057,951 | ) | | | (12,780,359 | ) | | | (1,277,592 | ) |
Net cash used in investing activities | | | (30,995,523 | ) | | | (30,995,523 | ) | | | (29,717,931 | ) | | | (1,277,592 | ) |
| | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | |
Dividend paid | | | (5,479,750 | ) | | | (5,479,750 | ) | | | (5,479,750 | ) | | | - | |
Repayment of current potion of long-term loans | | | (10,896,392 | ) | | | (10,896,392 | ) | | | (10,896,392 | ) | | | - | |
Proceeds from long-term loans | | | 32,295,332 | | | | 32,295,332 | | | | 32,295,332 | | | | - | |
Due to related parties | | | - | | | | - | | | | - | | | | - | |
Net cash provided by financing activities | | | 15,919,190 | | | | 15,919,190 | | | | 15,919,190 | | | | - | |
| | | | | | | | | | | | | | | | |
EFFECT OF EXCHANGE RATE CHANGES ON CASH | | | 165,092 | | | | 165,092 | | | | 165,092 | | | | - | |
NET INCREASE (DECREASE) IN CASH | | | -3,825,073 | | | | -3,825,073 | | | | -3,825,073 | | | | - | |
| | | | | | | | | | | | | | | - | |
CASH, BEGINNING OF PERIOD | | | 4,819,766 | | | | 4,819,766 | | | | 4,819,766 | | | | - | |
| | | | | | | | | | | | | | | - | |
CASH, ENDING OF PERIOD | | $ | 994,693 | | | $ | 994,693 | | | $ | 994,693 | | | | - | |
| | | | | | | | | | | | | | | | |
SUPPLEMENTAL DISCLOSURES: | | | | | | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | | | | | |
Interest paid | | $ | - | | | | | | | $ | - | | | | | |
Income tax paid | | $ | - | | | | | | | $ | - | | | | | |
3 The proposed figures in this table are unaudited and are set out for the Commission’s reference only.
兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
ZHAOHENG HYDROPOWER COMPANY AND SUBSIDIARIES
PROPOSED UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY4
| | | | | | | | | | | | | | | Accumulated | | | | |
| | Common Stock | | | Additional | | | Statutory | | | | | | Other | | | | |
| | Shares | | Amount | | | Paid-in Capital | | | Surplus Reserve | | | Retained Earnings | | | Comprehensive Income | | | Total | |
| | | | | | | | | | | | | | | | | | | | |
Balance, January 1, 2007 (restated on June 12, 2009) | | | | $ | 71,693 | | | $ | 19,378,126 | | | $ | 666,952 | | | $ | (2,107,463 | ) | | $ | 1,082,612 | | | $ | 19,091,920 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Recapitalization of reverse acquisition | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Interest forgiveness to related party | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Other changes | | | | | - | | | | (41,882 | ) | | | - | | | | - | | | | - | | | | (41,882 | ) |
Dividends | | | | | - | | | | - | | | | - | | | | (2,617,760 | ) | | | - | | | | (2,617,760 | ) |
Deemed dividends for minority interest purchase | | | | | - | | | | - | | | | - | | | | (1,580,352 | ) | | | - | | | | (1,580,352 | ) |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | | | - | | | | - | | | | - | | | | 3,058,263 | | | | - | | | | 3,058,263 | |
Unrealized foreign currency translation | | | | | - | | | | - | | | | - | | | | - | | | | 1,227,554 | | | | 1,227,554 | |
Subtotal | | | | | | | | | | | | | | | | | | | | | | | | | 45,823 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2007 (to be restated) | | | | | 71,693 | | | | 19,336,244 | | | | 666,952 | | | | (3,247,312 | ) | | | 2,310,166 | | | | 19,137,743 | |
4 The proposed figures in this table are unaudited and are set out for the Commission’s reference only.
兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
ZHAOHENG HYDROPOWER COMPANY AND SUBSIDIARIES
PROPOSED UNAUDITED CONSOLIDATED BALANCE SHEETS5
| | December 31,2008 | | | Difference | |
| | As filed on April 15, 2009 | | | To be restated | | | | |
ASSETS | | | | | | | | | |
Current Assets: | | | | | | | | | |
Cash | | $ | 5,804,797 | | | $ | 5,804,797 | | | | - | |
Notes receivable | | | - | | | | - | | | | - | |
Accounts receivable, net of allowance for doubtful accounts $309,561 | | | 4,214,919 | | | | 4,214,919 | | | | - | |
Dividend receivable | | | - | | | | - | | | | - | |
Other receivables | | | 50,751 | | | | 50,751 | | | | - | |
Prepaid expenses and other current assets | | | 196,507 | | | | 196,507 | | | | - | |
Total current assets | | | 10,266,974 | | | | 10,266,974 | | | | - | |
| | | | | | | | | | | | |
Long-term investment | | | 571,912 | | | | 571,912 | | | | - | |
Property, plant and equipment, net of accumulated depreciation of $41,291,733 | | | 75,152,685 | | | | 75,689,520 | | | | 536,835 | |
Due from related parties | | | 5,245,481 | | | | 5,245,481 | | | | - | |
Other assets | | | 325,678 | | | | 325,678 | | | | - | |
Construction in progress | | | 1,173,415 | | | | 1,173,415 | | | | - | |
Property use rights, net | | | 1,220,157 | | | | 1,220,157 | | | | - | |
Goodwill | | | - | | | | - | | | | - | |
Total assets | | $ | 93,956,302 | | | $ | 94,493,137 | | | | 536,835 | |
| | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | |
Accounts payable and accrued expenses | | $ | 72,483 | | | $ | 72,483 | | | | - | |
Other payables | | | 2,427,345 | | | | 2,427,345 | | | | - | |
Dividend payable | | | - | | | | - | | | | - | |
Salary payable | | | 219,048 | | | | 219,048 | | | | - | |
Taxes payable | | | 841,318 | | | | 841,318 | | | | - | |
Due to related party | | | 259,503 | | | | 259,503 | | | | - | |
Interest payable | | | 143,598 | | | | 143,598 | | | | - | |
Deferred income tax liabilities | | | - | | | | 536,835 | | | | 536,835 | |
Total current liabilities | | | 3,963,295 | | | | 4,500,130 | | | | 536,835 | |
| | | | | | | | | | | | |
Loans payable-long term | | | 63,172,945 | | | | 63,172,945 | | | | - | |
| | | | | | | | | | | | |
Minority interest | | | 195,384 | | | | 195,384 | | | | - | |
| | | | | | | | | | | | |
Stockholders' Equity: | | | | | | | | | | | | |
Common stock | | | 71,693 | | | | 71,693 | | | | - | |
Additional paid-in capital | | | 15,371,094 | | | | 19,336,244 | | | | 3,965,150 | |
Statutory surplus reserve | | | 666,952 | | | | 666,952 | | | | - | |
Retained earnings | | | 6,621,983 | | | | 2,895,824 | | | | (3,726,159 | ) |
Accumulated other comprehensive income | | | 3,892,956 | | | | 3,653,965 | | | | (238,991 | ) |
Total shareholders' equity | | | 26,624,678 | | | | 26,624,678 | | | | - | |
Total liabilities and stockholders' equity | | $ | 93,956,302 | | | $ | 94,493,137 | | | | 536,835 | |
5 The proposed figures in this table are unaudited and are set out for the Commission’s reference only.
兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
ZHAOHENG HYDROPOWER COMPANY AND SUBSIDIARIES
PROPOSED UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS6
| | For the Year Ended | | | | |
| | December 31,2008 | | | Difference | |
| | As filed on April 15, 2009 | | | To be restated | | | | |
| | | | | | | | | |
Revenues | | $ | 13,485,497 | | | $ | 13,485,497 | | | | - | |
Cost of revenues | | | 3,474,015 | | | | 3,477,358 | | | | -3,343 | |
Gross profit | | | 10,011,482 | | | | 10,008,139 | | | | | |
| | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 1,779,500 | | | | 2,120,737 | | | | -341,237 | |
| | | | | | | | | | | | |
Operating income | | | 8,231,982 | | | | 7,887,402 | | | | | |
| | | | | | | | | | | | |
Other income (expenses): | | | | | | | | | | | | |
Interest income | | | 2,084,299 | | | | 2,857,920 | | | | 773,621 | |
Interest expense | | | (4,093,301 | ) | | | (4,375,828 | ) | | | (282,527 | ) |
Nonoperating income | | | 3,998 | | | | 3,998 | | | | - | |
Nonoperating expense | | | (93,907 | ) | | | (93,907 | ) | | | - | |
Other income | | | 57,088 | | | | 57,088 | | | | - | |
Other expense | | | - | | | | - | | | | - | |
Investment income | | | 218,189 | | | | 218,189 | | | | - | |
Total other income (expenses) | | | (1,823,634 | ) | | | (1,332,540 | ) | | | | |
| | | | | | | | | | | | |
Income before income taxes | | | 6,408,348 | | | | 6,554,862 | | | | | |
| | | | | | | | | | | | |
Income taxes | | | 418,255 | | | | 414,912 | | | | 3,343 | |
| | | | | | | | | | | | |
Income before minority interest | | | 5,990,093 | | | | 6,139,950 | | | | | |
| | | | | | | | | | | | |
Minority interest | | | (3,186 | ) | | | (3,186 | ) | | | - | |
| | | | | | | | | | | | |
Net income | | | 5,993,279 | | | | 6,143,136 | | | | 149,857 | |
Unrealized foreign currency translation gain | | | 1,351,007 | | | | 1,343,799 | | | | (7,208 | ) |
Comprehensive income | | $ | 7,344,286 | | | $ | 7,486,935 | | | | 142,649 | |
Net loss per common share - basic and diluted | | $ | - | | | $ | - | | | | | |
Weighted average number of shares outstanding - basic and diluted | | | - | | | | - | | | | | |
6 The proposed figures in this table are unaudited and are set out for the Commission’s reference only.
兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
ZHAOHENG HYDROPOWER COMPANY AND SUBSIDIARIES
PROPOSED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS7
| | For the Year Ended | | | | |
| | December 31, 2008 | | | Difference | |
| | As filed on April 15, 2009 | | | To be restated | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | |
Net income | | $ | 5,993,279 | | | $ | 6,143,136 | | | | (149,857 | ) |
Adjustments to reconcile net income to net cash | | | | | | | | | | | | |
provided by operating activities: | | | - | | | | - | | | | - | |
Depreciation and amortization expenses | | | 2,032,203 | | | | 2,035,546 | | | | (3,343 | ) |
Minority interest | | | (3,186 | ) | | | (3,186 | ) | | | - | |
Loss on disposition of fix assets | | | 62,580 | | | | 62,580 | | | | - | |
Gain from sale of Hunan Jiuli subsidiary | | | (100,502 | ) | | | (100,502 | ) | | | - | |
Changes in operating assets and liabilities: | | | | | | | | | | | | |
Notes receivable | | | - | | | | - | | | | - | |
Accounts receivable | | | (1,678,592 | ) | | | (1,678,592 | ) | | | - | |
Dividend receivable | | | 71,460 | | | | 71,460 | | | | - | |
Other receivables | | | 86,839 | | | | 86,839 | | | | - | |
Prepaid expense | | | (115,847 | ) | | | (115,847 | ) | | | - | |
Other assets | | | (123,042 | ) | | | (123,042 | ) | | | - | |
Long-term deferred expenses | | | (18,191 | ) | | | (18,191 | ) | | | - | |
Accounts payable and accrued expenses | | | (392,187 | ) | | | (392,187 | ) | | | - | |
Other payables | | | (2,968,726 | ) | | | (2,968,726 | ) | | | - | |
Salary payable | | | 167,643 | | | | 167,643 | | | | - | |
Taxes payable | | | 669,846 | | | | 669,846 | | | | - | |
Interest payable | | | 143,598 | | | | 143,598 | | | | - | |
Deferred income tax liabilities | | | - | | | | (3,343 | ) | | | 3,343 | |
Net cash provided by operating activities | | | 3,827,175 | | | | 3,977,032 | | | | (149,857 | ) |
| | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | |
Due from related parties | | | (9,927,535 | ) | | | (9,927,535 | ) | | | - | |
Due to related parties | | | 14,368,521 | | | | 14,368,521 | | | | - | |
Acquisition of minority interests | | | - | | | | - | | | | | |
Acquisition of Hubei subsidiary | | | (2,675,025 | ) | | | (2,675,025 | ) | | | - | |
Acquisition of Guizhou subsidiary | | | (2,693,961 | ) | | | (2,693,961 | ) | | | - | |
Cash of subsidiaries on date of acquisition | | | 4,346,502 | | | | 4,346,502 | | | | - | |
Proceeds from sale of Juili subsidiary | | | 1,782,584 | | | | 1,782,584 | | | | - | |
Purchase of intangible assets | | | (19,612 | ) | | | (19,612 | ) | | | - | |
Purchase of property, plant and equipment | | | (113,169 | ) | | | (113,169 | ) | | | - | |
Construction in progress | | | (6,749,179 | ) | | | (6,899,036 | ) | | | 149,857 | |
Net cash used in investing activities | | | (1,680,874 | ) | | | (1,830,731 | ) | | | 149,857 | |
| | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | |
Dividend paid | | | - | | | | - | | | | - | |
Repayment of current potion of long-term loans | | | (1,436,317 | ) | | | (1,436,317 | ) | | | - | |
Proceeds from long-term loans | | | - | | | | - | | | | - | |
Due to related parties | | | - | | | | - | | | | - | |
Net cash provided by financing activities | | | (1,436,317 | ) | | | (1,436,317 | ) | | | - | |
| | | | | | | | | | | | |
EFFECT OF EXCHANGE RATE CHANGES ON CASH | | | 4,100,094 | | | | 4,100,094 | | | | | |
NET INCREASE (DECREASE) IN CASH | | | 4,810,078 | | | | 4,810,078 | | | | | |
| | | | | | | | | | | | |
CASH, BEGINNING OF PERIOD | | | 994,719 | | | | 994,719 | | | | | |
| | | | | | | | | | | | |
CASH, ENDING OF PERIOD | | $ | 5,804,797 | | | $ | 5,804,797 | | | | | |
| | | | | | | | | | | | |
SUPPLEMENTAL DISCLOSURES: | | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | |
Interest paid | | $ | - | | | $ | - | | | | | |
Income tax paid | | $ | - | | | $ | - | | | | | |
7 The proposed figures in this table are unaudited and are set out for the Commission’s reference only.
兆恒水电股份有限公司 | | |
Zhaoheng Hydropower Limited | | |
| | |
地址:深圳市深南东路5015号金丰城大厦A座19楼 | | ZHAOHENGHYDROPOWER.COM |
| | |
Address: F/19, Unit A, Jinfengcheng Building | | TEL: 86-755-82070966 |
5015 Shennan East Road, | | FAX: 86-755-82071998 |
Shenzhen, China 518015 | | |
ZHAOHENG HYDROPOWER COMPANY AND SUBSIDIARIES
PROPOSED UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY8
| | | | | | | | | | | | | | | | | Accumulated | | | | |
| | Common Stock | | | Additional | | | Statutory | | | | | | Other | | | | |
| | Shares | | | Amount | | | Paid-in Capital | | | Surplus Reserve | | | Retained Earnings | | | Comprehensive Income | | | Total | |
| | | | | | | | | | | | | | | | | | | | | |
Balance, January 1, 2008 (to be restated) | | | | | | $ | 71,693 | | | $ | 19,336,244 | | | $ | 666,952 | | | $ | (3,247,312 | ) | | $ | 2,310,166 | | | $ | 19,137,743 | |
Recapitalization of reverse acquisition | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Interest forgiveness to related party | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Dividends | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Deemed dividends for minority interest purchase | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | | | | | - | | | | - | | | | - | | | | 6,143,136 | | | | - | | | | 6,143,136 | |
Unrealized foreign currency translation | | | | | | | - | | | | - | | | | - | | | | - | | | | 1,343,799 | | | | 1,343,799 | |
Subtotal | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,486,935 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2008 (to be restated) | | | | | | | 71,693 | | | | 19,336,244 | | | | 666,952 | | | | 2,895,824 | | | | 3,653,965 | | | | 26,624,678 | |
8 The proposed figures in this table are unaudited and are set out for the Commission’s reference only.