¨
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
20-8468508
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large Accelerated Filer
¨
|
Accelerated Filer
¨
|
Non-Accelerated Filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
Class
of Securities
|
Shares
Outstanding
|
|
Common
Stock, $0.001 par value
|
16,402,352
|
PART
I
|
|||||
FINANCIAL
INFORMATION
|
|||||
ITEM
1.
|
FINANCIAL
STATEMENTS
|
2
|
|||
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
30
|
|||
ITEM
3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
44
|
|||
ITEM
4(T).
|
CONTROLS
AND PROCEDURES
|
44
|
|||
PART
II
|
|||||
OTHER
INFORMATION
|
|||||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
44
|
|||
ITEM
1A.
|
RISK
FACTORS
|
45
|
|||
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
45
|
|||
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
45
|
|||
ITEM
4.
|
REMOVED
AND RESERVED
|
45
|
|||
ITEM
5.
|
OTHER
INFORMATION
|
45
|
|||
ITEM
6.
|
EXHIBITS
|
45
|
Page
|
||||
Consolidated
Balance Sheets as of March 31, 2010 (Unaudited) and as of June 30,
2009
|
3
|
|||
Consolidated
Statements of Income and Other Comprehensive Income for the Three Months
and Nine Months Ended March 31, 2010 and 2009 (Unaudited)
|
4
|
|||
Consolidated
Statement of Stockholders’ Equity (Unaudited)
|
5
|
|||
Consolidated
Statements of Cash Flows for the Nine Months Ended March 31, 2010 and 2009
(Unaudited)
|
6
|
|||
Notes
to Consolidated Financial Statements (Unaudited)
|
7
|
March
31,
|
June
30,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$ | 5,589,981 | $ | 3,634,805 | ||||
Restricted
cash
|
412,524 | 453,192 | ||||||
Marketable
securities
|
- | 71,880 | ||||||
Notes
receivable
|
- | 10,799 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of $86,293
and $120,986, as of March 31, 2010 and December 31, 2009,
respectively
|
27,165,324 | 11,815,402 | ||||||
Inventories
|
2,058,065 | 1,216,014 | ||||||
Other
receivables
|
2,334,197 | 3,845,186 | ||||||
Prepayments
|
5,096,502 | 4,255,326 | ||||||
Total
current assets
|
42,656,593 | 25,302,604 | ||||||
PLANT
AND EQUIPMENT, net
|
24,591,947 | 22,089,717 | ||||||
OTHER
ASSETS:
|
||||||||
Accounts
receivable (non-current), net of allowance for doubtful accounts of
$233,310 and $328,563 respectively
|
9,846,338 | 4,132,706 | ||||||
Long
term prepayments
|
9,879,832 | 4,794,746 | ||||||
Total
other assets
|
19,726,170 | 8,927,452 | ||||||
Total
assets
|
$ | 86,974,710 | $ | 56,319,773 | ||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Short
term loans
|
$ | 146,282 | $ | 4,512,200 | ||||
Accounts
payable
|
22,680,327 | 10,722,741 | ||||||
Customer
deposits
|
559,452 | - | ||||||
Other
payables
|
197,280 | 352,880 | ||||||
Other
payables - shareholders
|
751,189 | 806,946 | ||||||
Accrued
liabilities
|
996,024 | 593,057 | ||||||
Taxes
payable
|
3,221,421 | 3,048,179 | ||||||
Total
current liabilities
|
28,551,975 | 20,036,003 | ||||||
OTHER
LIABILITIES
|
||||||||
Warrants
liabilities
|
5,042,716 | - | ||||||
Total
liabilities
|
33,594,691 | 20,036,003 | ||||||
COMMITMENTS
AND CONTINGENCIES (Note 20)
|
||||||||
REDEEMABLE
CONVERTIBLE PREFERRED STOCK ($0.001 par value, 454,875 shares issued and
outstanding as of March 31, 2010 and 851,125 shares issued and
outstanding as of June 30, 2009), net of discount for the amount of
$46,027 and $567,581 as of March 31, 2010 and June 30, 2009,
respectively
|
3,592,973 | 6,241,419 | ||||||
SHAREHOLDERS'
EQUITY
|
||||||||
Preferred
stock $0.001 par value, 1,000,000 shares authorized, 454,875 issued and
outstanding as of March 31, 2010 and 851,125 issued and outstanding as of
June 30, 2009, and classified outside shareholders' equity (see above),
liquidation preference of $8.00 per share and accrued dividends as of
March 31, 2010 and June 30, 2009
|
- | - | ||||||
Common
stock, $0.001 par value, 74,000,000 shares authorized, 15,652,352 and
10,595,500 shares issued and outstanding, as of March 31, 2010 and June
30, 2009, respectively
|
15,652 | 10,596 | ||||||
Paid-in-capital
|
29,825,270 | 12,987,417 | ||||||
Contribution
receivable
|
- | (1,210,000 | ) | |||||
Retained
earnings
|
13,426,827 | 12,783,892 | ||||||
Statutory
reserves
|
3,891,009 | 2,765,179 | ||||||
Accumulated
other comprehensive income
|
2,628,288 | 2,705,267 | ||||||
Total
shareholders' equity
|
49,787,046 | 30,042,351 | ||||||
Total
liabilities, redeemable preferred stock and shareholders'
equity
|
$ | 86,974,710 | $ | 56,319,773 |
Three
months ended
|
Nine
months ended
|
|||||||||||||||
March
31,
|
March
31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
REVENUE
|
||||||||||||||||
Concrete
sales
|
$ | 11,556,117 | $ | 6,544,484 | $ | 46,759,376 | $ | 16,382,049 | ||||||||
Manufacturing
services
|
4,060,284 | 1,304,615 | 10,529,012 | 5,301,154 | ||||||||||||
Technical
services
|
587,507 | 431,456 | 3,067,162 | 1,471,583 | ||||||||||||
Mixer
rental
|
197,736 | 995,939 | 1,158,376 | 1,992,520 | ||||||||||||
Marketing
cooperation
|
49,122 | 32 | 296,918 | 94,167 | ||||||||||||
Sales
of materials
|
- | - | 285,370 | - | ||||||||||||
Total
revenue
|
16,450,766 | 9,276,526 | 62,096,214 | 25,241,473 | ||||||||||||
COST
OF REVENUE
|
||||||||||||||||
Concrete
sales
|
10,479,691 | 4,592,863 | 43,269,703 | 12,147,067 | ||||||||||||
Manufacturing
services
|
1,657,288 | 510,268 | 5,478,101 | 1,803,356 | ||||||||||||
Technical
services
|
84,120 | 22,059 | 220,119 | 119,742 | ||||||||||||
Mixer
rental
|
45,123 | 265,442 | 135,981 | 602,485 | ||||||||||||
Marketing
cooperation
|
22,053 | 13 | 69,113 | 38,720 | ||||||||||||
Sales
of materials
|
- | - | 239,043 | - | ||||||||||||
Total
cost of revenue
|
12,288,275 | 5,390,645 | 49,412,060 | 14,711,370 | ||||||||||||
GROSS
PROFIT
|
4,162,491 | 3,885,881 | 12,684,154 | 10,530,103 | ||||||||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
1,538,889 | 809,777 | 3,591,170 | 2,079,257 | ||||||||||||
INCOME
FROM OPERATIONS
|
2,623,602 | 3,076,104 | 9,092,984 | 8,450,846 | ||||||||||||
OTHER
INCOME (EXPENSE), NET
|
||||||||||||||||
Other
subsidy income
|
854,891 | 470,971 | 3,145,178 | 1,300,992 | ||||||||||||
Realized
gain from sales of marketable securities
|
- | - | 27,008 | - | ||||||||||||
Non-operating
(expense) income, net
|
(12,359 | ) | (118,343 | ) | (90,887 | ) | (201,531 | ) | ||||||||
Change
in fair value of warrant liability
|
(473,302 | ) | - | (4,389,947 | ) | - | ||||||||||
Interest
income
|
2,973 | 937 | 6,006 | 4,777 | ||||||||||||
Interest
expense
|
- | (194,200 | ) | (23,765 | ) | (640,544 | ) | |||||||||
TOTAL
OTHER INCOME (EXPENSE), NET
|
372,203 | 159,365 | (1,326,407 | ) | 463,694 | |||||||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
2,995,805 | 3,235,469 | 7,766,577 | 8,914,540 | ||||||||||||
PROVISION
FOR INCOME TAXES
|
604,006 | 941,477 | 1,952,633 | 2,516,707 | ||||||||||||
NET
INCOME
|
2,391,799 | 2,293,992 | 5,813,944 | 6,397,833 | ||||||||||||
DIVIDENDS
AND ACCRETION ON REDEEMABLE CONVERTIBLE PREFERRED STOCK
|
(209,535 | ) | (305,443 | ) | (869,234 | ) | (923,575 | ) | ||||||||
NET
INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
2,182,264 | 1,988,549 | 4,944,710 | 5,474,258 | ||||||||||||
RECONCILIATION
OF COMPREHENSIVE INCOME (LOSS):
|
||||||||||||||||
Net
Income
|
2,391,799 | 2,293,992 | 5,813,944 | 6,397,833 | ||||||||||||
Unrealized
loss (gain) from marketable securities
|
(20,605 | ) | 15,901 | (20,605 | ) | (3,316 | ) | |||||||||
Foreign
currency translation adjustment
|
23,720 | (39,340 | ) | (56,374 | ) | 98,839 | ||||||||||
COMPREHENSIVE
INCOME
|
$ | 2,394,914 | $ | 2,270,553 | $ | 5,736,965 | $ | 6,493,356 | ||||||||
EARNING
PER COMMON SHARE ALLOCATED TO COMMON SHAREHOLDERS
|
||||||||||||||||
Weighted
average number of shares:
|
||||||||||||||||
Basic
|
13,941,654 | 10,525,200 | 12,424,000 | 10,525,066 | ||||||||||||
Diluted
|
16,419,906 | 14,021,832 | 15,644,427 | 14,024,081 | ||||||||||||
Earnings
per share:
|
||||||||||||||||
Basic
|
$ | 0.16 | $ | 0.19 | $ | 0.40 | $ | 0.52 | ||||||||
Diluted
|
$ | 0.15 | $ | 0.16 | $ | 0.37 | $ | 0.46 |
Common
stock
|
Retained
earnings
|
Accumulated
|
||||||||||||||||||||||||||||||||||
Number
|
Par
|
Paid-in
|
Contribution
|
Deferred
|
Statutory
|
other
comprehensive
|
||||||||||||||||||||||||||||||
of
shares
|
amount
|
capital
|
receivable
|
Compensation
|
Unrestricted
|
reserves
|
income
|
Total
|
||||||||||||||||||||||||||||
BALANCE,
June 30, 2008 - Restated
|
10,525,000 | $ | 10,525 | $ | 12,722,260 | $ | (1,210,000 | ) | $ | (27,708 | ) | $ | 3,257,276 | $ | 1,452,779 | $ | 2,598,466 | $ | 18,803,598 | |||||||||||||||||
Dividends
on redeemable preferred stock
|
(472,850 | ) | (472,850 | ) | ||||||||||||||||||||||||||||||||
Accretion
of discount on redeemable preferred stock
|
(450,724 | ) | (450,724 | ) | ||||||||||||||||||||||||||||||||
Stock
based compensation
|
66,619 | 66,619 | ||||||||||||||||||||||||||||||||||
Forfeited
stock compensation
|
(25,000 | ) | (25 | ) | (27,683 | ) | 27,708 | - | ||||||||||||||||||||||||||||
Preferred
stock converted to common stock
|
8,000 | 8 | 15,992 | 16,000 | ||||||||||||||||||||||||||||||||
Net
income
|
6,397,833 | 6,397,833 | ||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
(719,384 | ) | 719,384 | - | ||||||||||||||||||||||||||||||||
Unrealized
loss on marketable securities
|
(3,316 | ) | (3,316 | ) | ||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
98,839 | 98,839 | ||||||||||||||||||||||||||||||||||
BALANCE,
March 31,2009, Unaudited
|
10,508,000 | 10,508 | 12,777,188 | (1,210,000 | ) | - | 8,012,151 | 2,172,163 | 2,693,989 | 24,455,999 | ||||||||||||||||||||||||||
Dividends
on redeemable preferred stock
|
(155,655 | ) | (155,655 | ) | ||||||||||||||||||||||||||||||||
Accretion
of discount on redeemable preferred stock
|
(150,244 | ) | (150,244 | ) | ||||||||||||||||||||||||||||||||
Stock
based compensation
|
40,858 | 40,858 | ||||||||||||||||||||||||||||||||||
Forfeited
stock compensation
|
(5,542 | ) | (5,542 | ) | ||||||||||||||||||||||||||||||||
Redeemable
convertible preferred stock converted to common stock
|
87,500 | 88 | 174,913 | 175,001 | ||||||||||||||||||||||||||||||||
Net
income
|
5,670,656 | 5,670,656 | ||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
(593,016 | ) | 593,016 | - | ||||||||||||||||||||||||||||||||
Unrealized
loss on marketable securities
|
23,921 | 23,921 | ||||||||||||||||||||||||||||||||||
Foreign
currency translation loss
|
(12,643 | ) | (12,643 | ) | ||||||||||||||||||||||||||||||||
BALANCE,
June 30, 2009, as previously reported
|
10,595,500 | 10,596 | 12,987,417 | (1,210,000 | ) | - | 12,783,892 | 2,765,179 | 2,705,267 | 30,042,351 | ||||||||||||||||||||||||||
Cumulative
effect of reclassification of warrants
|
(1,371,280 | ) | (1,965,945 | ) | (3,337,225 | ) | ||||||||||||||||||||||||||||||
BALANCE,
June 30, 2009, as adjusted, (Unaudited)
|
10,595,500 | 10,596 | 11,616,137 | (1,210,000 | ) | - | 10,817,947 | 2,765,179 | 2,705,267 | 26,705,126 | ||||||||||||||||||||||||||
Dividends
on redeemable preferred stock
|
(347,681 | ) | (347,681 | ) | ||||||||||||||||||||||||||||||||
Accretion
of discount on redeemable preferred stock
|
(521,553 | ) | (521,553 | ) | ||||||||||||||||||||||||||||||||
Stock
based compensation
|
483,789 | 483,789 | ||||||||||||||||||||||||||||||||||
Issuance
of Common Stock for cash at $2.3, net of offering costs
|
650,988 | 651 | 1,496,591 | 1,497,242 | ||||||||||||||||||||||||||||||||
Issuance
of Common Stock for cash at $4.6, net of offering costs
|
2,300,000 | 2,300 | 9,617,552 | 9,619,852 | ||||||||||||||||||||||||||||||||
Conversion
of redeemable preferred stock into common stock
|
1,585,000 | 1,585 | 3,168,414 | 3,169,999 | ||||||||||||||||||||||||||||||||
Conversion
of warrants into common stock
|
447,534 | 447 | 3,255,360 | 3,255,807 | ||||||||||||||||||||||||||||||||
Option
exercised
|
73,330 | 73 | 187,427 | 187,500 | ||||||||||||||||||||||||||||||||
Dividends
paid to shareholders and contributed as share capital
|
1,210,000 | (1,210,000 | ) | - | ||||||||||||||||||||||||||||||||
Net
income
|
5,813,944 | 5,813,944 | ||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
(1,125,830 | ) | 1,125,830 | - | ||||||||||||||||||||||||||||||||
Unrealized
loss on marketable securities
|
(20,605 | ) | (20,605 | ) | ||||||||||||||||||||||||||||||||
Foreign
currency translation loss
|
(56,374 | ) | (56,374 | ) | ||||||||||||||||||||||||||||||||
BALANCE,
March 31, 2010, Unaudited
|
15,652,352 | $ | 15,652 | $ | 29,825,270 | $ | - | $ | - | $ | 13,426,827 | $ | 3,891,009 | $ | 2,628,288 | $ | 49,787,046 |
March
31,
|
March
31,
|
|||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 5,813,944 | 6,397,833 | |||||
Adjustments
to reconcile net income to cash provided by operating
activities:
|
||||||||
Depreciation
|
2,112,510 | 1,611,255 | ||||||
Stock-based
compensation expense
|
483,789 | 66,619 | ||||||
Bad
debt expense
|
(128,996 | ) | 383,581 | |||||
Change
in fair value of warrants
|
4,389,947 | - | ||||||
Realized
gain on sale of marketable securities
|
(27,008 | ) | - | |||||
Changes
in operating assets and liabilities
|
||||||||
Accounts
receivable
|
(20,953,143 | ) | (14,505,340 | ) | ||||
Notes
receivable
|
10,780 | - | ||||||
Inventories
|
(843,654 | ) | (538,551 | ) | ||||
Other
receivables
|
1,504,898 | (998,078 | ) | |||||
Prepayments
|
(847,300 | ) | (83,374 | ) | ||||
Long
term prepayment
|
(264,834 | ) | - | |||||
Accounts
payable
|
11,970,616 | 5,365,721 | ||||||
Customer
deposits
|
559,316 | (155,310 | ) | |||||
Other
payables
|
(25,427 | ) | 25,142 | |||||
Accrued
liabilities
|
471,460 | 265,272 | ||||||
Taxes
payable
|
177,730 | 2,389,830 | ||||||
Net
cash provided by operating activities
|
4,404,628 | 224,600 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds
from sale of marketable securities
|
78,187 | - | ||||||
Advances
- short term loan receivable
|
- | (1,464,500 | ) | |||||
Deposits
on equipment purchases
|
(4,826,142 | ) | - | |||||
Purchase
of plant and equipment
|
(4,646,959 | ) | (50,423 | ) | ||||
Net
cash used in investing activities
|
(9,394,914 | ) | (1,514,923 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from short term loan
|
146,247 | 7,398,231 | ||||||
Payments
of short term loan
|
(4,508,664 | ) | (6,961,984 | ) | ||||
Payment
to shareholder for rent
|
(185,369 | ) | (117,160 | ) | ||||
Restricted
cash
|
40,668 | 246,138 | ||||||
Proceeds
from exercise of options
|
187,500 | |||||||
Proceeds
from exercise of warrants
|
571,351 | - | ||||||
Proceeds
from issuance of common stock, net
|
11,117,094 | - | ||||||
Preferred
dividends paid
|
(415,624 | ) | (317,649 | ) | ||||
Net
cash provided by financing activities
|
6,953,203 | 247,576 | ||||||
EFFECTS
OF EXCHANGE RATE CHANGE IN CASH
|
(7,741 | ) | 2,392 | |||||
NET
INCREASE (DECREASE) IN CASH
|
1,955,176 | (1,040,355 | ) | |||||
CASH,
beginning of period
|
3,634,805 | 1,910,495 | ||||||
CASH,
end of period
|
$ | 5,589,981 | $ | 870,140 |
Place incorporated
|
Ownership
percentage
|
|||||
BVI-ACM
|
British
Virgin Island
|
100 | % | |||
China-ACMH
|
Beijing,
China
|
100 | % | |||
Xin
Ao
|
Beijing,
China
|
VIE
|
||||
Heng
Yuan Zheng
|
Beijing,
China
|
VIE
|
||||
Hong
Sheng An
|
Beijing,
China
|
VIE
|
||||
Heng
Tai
|
Beijing,
China
|
VIE
|
||||
Ta
Tong
|
Beijing,
China
|
VIE
|
March 31, 2010
|
June 30, 2009
|
|||||||
(Unaudited)
|
||||||||
Current
assets
|
$ | 40,498,778 | $ | 24,769,527 | ||||
Property,
plant and equipment
|
24,591,947 | 22,089,717 | ||||||
Other
noncurrent assets
|
14,898,856 | 8,927,452 | ||||||
Total
assets
|
79,989,581 | 55,786,696 | ||||||
Liabilities
|
(27,587,882 | ) | (19,062,845 | ) | ||||
Intercompany
payables*
|
(35,151,246 | ) | (20,554,895 | ) | ||||
Total
liabilities
|
(62,739,128 | ) | (39,617,740 | ) | ||||
Net
assets
|
$ | 17,250,453 | $ | 16,168,956 |
|
·
|
Persuasive
evidence of an arrangement exists (the Company considers its sales
contracts and technical service agreements to be pervasive evidence of an
arrangement);
|
|
·
|
Delivery
has occurred or services have been rendered;
|
· |
The
seller’s price to the buyer is fixed or determinable;
and
|
|
·
|
Collectability
of payment is reasonably
assured.
|
|
·
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets.
|
|
·
|
Level
2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial
instrument.
|
|
·
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value measurement.
|
Carrying Value at
|
Fair Value Measurement at
March 31, 2010
|
|||||||||||||||
March 31, 2010
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Derivative
liability - warrants
|
$ | 5,042,716 | $ | - | $ | 5,042,716 | $ | - |
Useful Life
|
|
Transportation
equipment
|
10
years
|
Plant
and machinery
|
10
years
|
Office
equipment
|
5
years
|
March 31,
|
June 30,
|
|||||||
2010
(Unaudited)
|
2009
|
|||||||
Accounts
receivable, current
|
$ | 27,251,617 | $ | 11,936,388 | ||||
Less: allowance
for doubtful accounts, current
|
(86,293 | ) | (120,986 | ) | ||||
Net
accounts receivable, current
|
27,165,324 | 11,815,402 | ||||||
Accounts
receivable, non-current
|
10,079,648 | 4,461,269 | ||||||
Less: allowance
for doubtful accounts, non-current
|
(233,310 | ) | (328,563 | ) | ||||
Net
accounts receivable, non-current
|
9,846,338 | 4,132,706 | ||||||
Total
accounts receivable, net
|
$ | 37,011,662 | $ | 15,948,108 |
March 31,
|
June 30,
|
|||||||
2010
(Unaudited)
|
2009
|
|||||||
Transportation
equipment
|
$ | 20,376,288 | $ | 20,375,873 | ||||
Plant
and machinery
|
12,878,451 | 6,246,380 | ||||||
Office
equipment
|
113,544 | 95,556 | ||||||
Construction-in-progress
|
1,322,391 | 3,369,500 | ||||||
Total
|
34,690,674 | 30,087,309 | ||||||
Less:
accumulated depreciation
|
(10,098,727 | ) | (7,997,592 | ) | ||||
Plant
and equipment, net
|
$ | 24,591,947 | $ | 22,089,717 |
March 31,
|
June 30,
|
|||||||
2010
(Unaudited)
|
2009
|
|||||||
Prepayments
for inventories
|
$ | 2,667,846 | $ | 2,431,401 | ||||
Short
term prepayments-rent
|
2,413,656 | 1,823,925 | ||||||
Others
|
15,000 | - | ||||||
Total
prepayments
|
$ | 5,096,502 | $ | 4,255,326 |
Years ending March 31,
|
Amount
|
|||
2011
|
2,413,657 | |||
2012
|
1,828,528 | |||
2013
|
1,828,528 | |||
2014
|
914,797 | |||
Thereafter
|
146,282 |
March 31,
|
June 30,
|
|||||||
2010
(Unaudited)
|
2009
|
|||||||
Loan
from Beijing International Trust Co, Ltd. interest rate of 15% per annum,
due July 15, 2009, guaranteed by Rayland Credit Guarantee Co. Ltd., paid
off in July 2009
|
$ | - | $ | 4,395,000 | ||||
Loan
from an employee, effective interest rate of 0% per annum, due upon
demand, unsecured.
|
146,282 | 117,200 | ||||||
Total
short term loans
|
$ | 146,282 | $ | 4,512,200 |
March 31, 2010
|
July 1, 2009
|
|||||||
(Unaudited)
|
||||||||
Annual
dividend yield
|
- | - | ||||||
Expected
life (years)
|
3.25 | 4.00 | ||||||
Risk-free
interest rate
|
1.60 | % | 2.07 | % | ||||
Expected
volatility
|
75 | % | 75 | % |
March 31,
|
June 30,
|
|||||||
2010
(Unaudited)
|
2009
|
|||||||
Han
Xianfu, shareholder
|
$ | 450,550 | $ | 450,550 | ||||
He
Weili, shareholder
|
300,639 | 356,396 | ||||||
Total
other payable – shareholders
|
$ | 751,189 | $ | 806,946 |
March 31,
|
March 31,
|
|||||||
2010
(Unaudited)
|
2009
(Unaudited)
|
|||||||
U.S.
statutory rates
|
34 | % | 34 | % | ||||
Foreign
income not recognized in the U.S.
|
(34 | )% | (34 | )% | ||||
China
income taxes
|
25 | % | 25 | % | ||||
China
income tax exemption
|
(10 | )% | - | |||||
Other
|
5 | %(a) | 4 | %(a) | ||||
Effective
income tax rates
|
20 | % | 29 | % |
March 31,
|
March 31,
|
|||||||
2010
(Unaudited)
|
2009
(Unaudited)
|
|||||||
U.S.
statutory rates
|
34 | % | 34 | % | ||||
Foreign
income not recognized in the U.S.
|
(34 | )% | (34 | )% | ||||
China
income taxes
|
25 | % | 25 | % | ||||
China
income tax exemption
|
(10 | )% | - | |||||
Other
|
10 | %(a) | 3 | %(a) | ||||
Effective
income tax rates
|
25 | % | 28 | % |
(a)
|
The
10% represents the expenses (such as change in fair value of warrants in
the amount of $4,389,947 and certain expenses in the amount of $863,100
incurred in the U.S. entity) incurred by the Company that are not
deductible for PRC income tax for the nine months ended March 31, 2010.
The 3% represents the expenses incurred in the U.S entity that were not
subjected to PRC income tax for the nine months ended March 31,
2009.
|
March 31,
|
June 30,
|
|||||||
2010
(Unaudited)
|
2009
|
|||||||
Income
taxes payable
|
$ | 3,161,635 | $ | 3,039,905 | ||||
Other
taxes payables
|
59,786 | 8,274 | ||||||
Total
taxes payable
|
$ | 3,221,421 | $ | 3,048,179 |
As of March 31,
|
As of June 30,
|
|||||||
2010
(Unaudited)
|
2009
|
|||||||
Numbers
of Redeemable Convertible Preferred shares outstanding in the beginning of
the fiscal year
|
851,125 | 875,000 | ||||||
Redeemable
Convertible Preferred shares converted to Common share during the fiscal
year
|
(396,250 | ) | (23,875 | ) | ||||
Current
Redeemable Convertible Preferred shares outstanding
|
454,875 | 851,125 | ||||||
Per
share conversion price from Redeemable Convertible Preferred shares to
Common shares
|
$ | 8 | $ | 8 | ||||
Current
Redeemable Convertible Preferred Stock outstanding before
discount
|
$ | 3,639,000 | $ | 6,809,000 | ||||
Discount
on Redeemable Convertible Preferred shares outstanding
|
$ | (46,027 | ) | $ | (567,581 | ) | ||
Total
Current Redeemable Convertible Preferred stocks net of
discount
|
$ | 3,592,973 | $ | 6,241,419 |
Exercise Price |
Number
|
Average Remaining
Contractual Life
|
|||
US
$2.40
|
710,000 |
3.19 years
|
Number of Common
stock underlying
Warrants
|
||||
Outstanding
as of June 30, 2008
|
1,995,000 | |||
Granted
|
- | |||
Forfeited
|
- | |||
Exercised
|
- | |||
Outstanding
as of June 30, 2009
|
1,995,000 | |||
Granted
|
- | |||
Forfeited
|
- | |||
Exercised
|
(575,000 | ) | ||
Outstanding
as of March 31, 2010 (unaudited)
|
1,420,000 |
Expected
|
Expected
|
Dividend
|
Risk Free
|
Grant Date
|
||||||||||||||||
Term
|
Volatility
|
Yield
|
Interest Rate
|
Fair Value
|
||||||||||||||||
Director
|
5.31 | 75 | % | 0 | % | 1.41 | % | $ | 2.90 | |||||||||||
CFO
and president
|
5.07 | 75 | % | 0 | % | 1.70 | % | $ | 5.95 |
Number of
options
|
Intrinsic Value
|
|||||||
Outstanding
as of June 30, 2008
|
- | |||||||
Granted
|
250,000 |
|
||||||
Forfeited
|
- | |||||||
Exercised
|
- |
|
||||||
Outstanding
as of June 30, 2009
|
250,000 | |||||||
Granted
|
112,500 | |||||||
Forfeited
|
(115,000 | ) | ||||||
Exercised
|
(100,000 | ) | ||||||
Outstanding
as of March 31, 2010 (unaudited)
|
147,500 | $ |
118,875
|
Outstanding options
|
Exercisable options
|
||||||||||||||||||||
Average
|
|
|
Weighted
|
||||||||||||||||||
remaining
|
Average
|
average
|
|||||||||||||||||||
Average
|
contractual life
|
Exercise
|
exercise
|
||||||||||||||||||
Exercise price
|
Number
|
(years)
|
price
|
Number
|
price
|
||||||||||||||||
$
|
2.90 | 50,000 | 8.52 | $ | 2.90 | 50,000 | $ | 2.90 | |||||||||||||
$
|
4.64 | 12,500 | 9.91 | $ | 4.64 | 12,500 | $ | 4.64 | |||||||||||||
$
|
5.38 | 35,000 | 9.91 | $ | 5.38 | 35,000 | $ | 5.38 | |||||||||||||
$
|
5.38 | 50,000 | 9.91 |
Three months ended
|
Nine months ended
|
|||||||||||||||
March 31,
|
March 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
Basic earnings per share | ||||||||||||||||
Net
income available to common shareholders
|
$ | 2,182,264 | $ | 1,988,549 | $ | 4,944,710 | $ | 5,474,258 | ||||||||
Weighted
average shares outstanding-Basic
|
13,941,654 | 10,525,000 | 12,424,000 | 10,525,066 | ||||||||||||
Earnings
per share-Basic
|
$ | 0.16 | $ | 0.19 | $ | 0.40 | $ | 0.52 | ||||||||
Diluted
earnings per share
|
||||||||||||||||
Net
income available to common shareholders
|
$ | 2,182,264 | $ | 1,988,549 | $ | 4,944,710 | $ | 5,474,258 | ||||||||
Add:
Dividends on preferred stock
|
87,712 | 155,200 | 347,681 | 472,850 | ||||||||||||
Add:
Accretion on preferred stock
|
121,823 | 150,243 | 521,553 | 450,725 | ||||||||||||
Net
income for diluted EPS
|
$ | 2,391,799 | $ | 2,293,992 | $ | 5,813,944 | $ | 6,397,833 | ||||||||
Weighted
average shares outstanding-Basic
|
13,941,654 | 10,525,000 | 12,424,000 | 10,525,066 | ||||||||||||
Restricted
stock
|
15,000 | - | 15,000 | - | ||||||||||||
Warrants
and options
|
643,752 | - | 1,385,927 | - | ||||||||||||
Preferred
stock
|
1,819,500 | 3,496,632 | 1,819,500 | 3,499,015 | ||||||||||||
Weighted
shares outstanding-Diluted
|
16,419,906 | 14,021,832 | 15,644,427 | 14,024,081 | ||||||||||||
Earnings
per share-Diluted
|
$ | 0.15 | $ | 0.16 | $ | 0.37 | $ | 0.46 |
Period ending March
31,
|
Amount
|
|||
2011
|
$ | 2,756,371 | ||
2012
|
$ | 2,756,371 | ||
2013
|
$ | 2,604,735 | ||
2014
|
$ | 633,135 | ||
2015
|
$ | - |
Sales of
concrete
|
Manufacturing
services
|
Technical
services
|
Others
|
Corporate
|
Total
|
|||||||||||||||||||
Net
sales
|
$ | 11,556,117 | $ | 4,060,284 | $ | 587,507 | $ | 246,858 | $ | - | $ | 16,450,766 | ||||||||||||
Depreciation
|
(181,552 | ) | (487,801 | ) | (1,682 | ) | (46,074 | ) | (7,518 | ) | (724,627 | ) | ||||||||||||
Operating
income
|
1,015,670 | 2,381,649 | 500,298 | 178,384 | (1,452,399 | ) | 2,623,602 | |||||||||||||||||
Other
income (expenses)
|
601,917 | 240,615 | - | - | - | 842,532 | ||||||||||||||||||
Interest
income
|
- | - | - | - | 2,985 | 2,985 | ||||||||||||||||||
Interest
expenses
|
- | - | - | - | (12 | ) | (12 | ) | ||||||||||||||||
Capital
expenditure
|
(21,210 | ) | (28,084 | ) | - | - | (5,630 | ) | (58,924 | ) |
Sales of
concrete
|
Manufacturing
services
|
Technical
services
|
Others
|
Corporate
|
Total
|
|||||||||||||||||||
Net
sales
|
$ | 46,759,376 | $ | 10,529,012 | $ | 3,067,162 | $ | 1,740,644 | $ | - | $ | 62,096,194 | ||||||||||||
Depreciation
|
(751,539 | ) | (1,198,643 | ) | (4,228 | ) | (136,027 | ) | (22,073 | ) | (2,112,510 | ) | ||||||||||||
Operating
income
|
3,209,690 | 4,987,866 | 2,828,678 | 1,286,084 | (3,219,334 | ) | 9,092,984 | |||||||||||||||||
Other
income (expenses)
|
2,455,431 | 620,355 | - | - | 5,513 | 3,081,299 | ||||||||||||||||||
Interest
income
|
- | - | - | - | 6,006 | 6,006 | ||||||||||||||||||
Interest
expenses
|
- | - | - | - | (23,765 | ) | (23,765 | ) | ||||||||||||||||
Capital
expenditure
|
(158,372 | ) | (4,756,574 | ) | - | - | (29,022 | ) | (4,943,968 | ) |
Sales of
concrete
|
Manufacturing
services
|
Technical
services
|
Others
|
Corporate
|
Total
|
|||||||||||||||||||
Net
sales
|
$ | 6,544,484 | $ | 1,304,615 | $ | 431,456 | $ | 995,971 | $ | - | $ | 9,276,526 | ||||||||||||
Depreciation
|
(347,476 | ) | (110,804 | ) | (1,273 | ) | (78,768 | ) | - | (538,321 | ) | |||||||||||||
Operating
income
|
1,904,455 | 784,945 | 406,287 | 723,338 | (742,921 | ) | 3,076,104 | |||||||||||||||||
Other
income (expenses)
|
392,694 | 78,277 | - | - | (118,343 | ) | 352,628 | |||||||||||||||||
Interest
income
|
- | - | - | - | 937 | 937 | ||||||||||||||||||
Interest
expenses
|
- | - | - | - | (194,200 | ) | (194,200 | ) | ||||||||||||||||
Capital
expenditure
|
- | (18,724 | ) | - | - | - | (18,724 | ) |
Sales of
concrete
|
Manufacturing
services
|
Technical
services
|
Others
|
Corporate
|
Total
|
|||||||||||||||||||
Net
sales
|
$ | 16,382,049 | $ | 5,301,154 | $ | 1,471,583 | $ | 2,086,687 | $ | - | $ | 25,241,473 | ||||||||||||
Depreciation
|
(1,171,143 | ) | (248,302 | ) | (3,818 | ) | (187,992 | ) | - | (1,611,255 | ) | |||||||||||||
Operating
income
|
4,113,938 | 3,458,629 | 1,340,968 | 1,430,063 | (1,892,752 | ) | 8,450,846 | |||||||||||||||||
Other
income (expenses)
|
982,923 | 318,069 | - | - | (201,531 | ) | 1,099,461 | |||||||||||||||||
Interest
income
|
- | - | - | - | 4,777 | 4,777 | ||||||||||||||||||
Interest
expenses
|
- | - | - | - | (640,544 | ) | (640,544 | ) | ||||||||||||||||
Capital
expenditure
|
(22,155 | ) | (18,724 | ) | - | - | (9,487 | ) | (50,366 | ) | ||||||||||||||
Total
assets as of:
|
||||||||||||||||||||||||
March
31, 2010
|
$ | 68,896,321 | $ | 15,513,684 | $ | - | $ | 2,564,705 | $ | $ | 86,974,710 | |||||||||||||
June
30, 2009
|
$ | 41,905,192 | $ | 10,512,222 | $ | - | $ | 3,902,359 | $ | - | $ | 56,319,773 |
ITEM 2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||||||||
March
31,
|
March
31,
|
|||||||||||||||||||||||
2010
|
2009
|
Increase
(Decrease)
|
2010
|
2009
|
Increase
(Decrease)
|
|||||||||||||||||||
Net
Income available to Common shareholders -GAAP
|
$ | 2,182,264 | $ | 1,988,549 | $ | 193,715 | $ | 4,944,710 | $ | 5,474,258 | $ | (529,548 | ) | |||||||||||
Add
Back (Subtract):
|
||||||||||||||||||||||||
Change
in fair value of warrants
|
$ | 473,302 | $ | - | $ | 473,302 | $ | 4,389,947 | $ | - | $ | 4,389,947 | ||||||||||||
Add
Back (Subtract):
|
||||||||||||||||||||||||
Change
in Option and Equity Based Compensation
|
$ | 363,011 | $ | 40,409 | $ | 322,602 | $ | 483,789 | $ | 66,619 | $ | 417,170 | ||||||||||||
Adjusted
Net Income available to Common shareholders -non-GAAP
|
$ | 3,018,577 | $ | 2,028,958 | $ | 989,619 | $ | 9,818,446 | $ | 5,540,877 | $ | 4,277,569 | ||||||||||||
Add
Back (Subtract):
|
||||||||||||||||||||||||
Dividends
and accretion on redeemable convertible preferred stock
|
$ | 209,535 | $ | 305,443 | $ | (95,908 | ) | $ | 869,234 | $ | 923,575 | $ | (54,341 | ) | ||||||||||
Adjusted
Net Income -non-GAAP
|
3,228,113 | 2,334,401 | 893,712 | 10,687,680 | 6,464,452 | 4,223,228 | ||||||||||||||||||
Basic
earning per share – GAAP
|
$ | 0.16 | $ | 0.19 | $ | (0.03 | ) | $ | 0.40 | $ | 0.52 | $ | (0.12 | ) | ||||||||||
Add
back (Subtract):
|
||||||||||||||||||||||||
Change
in fair value of warrant
|
$ | 0.03 | $ | - | $ | 0.03 | $ | 0.35 | $ | - | $ | 0.35 | ||||||||||||
Add
back (Subtract):
|
||||||||||||||||||||||||
Change
in Option and Equity-Based Compensation
|
$ | 0.03 | $ | - | $ | 0.03 | $ | 0.04 | $ | 0.01 | $ | 0.03 | ||||||||||||
Adjusted
basic earning per share non-GAAP
|
$ | 0.22 | $ | 0.19 | $ | 0.03 | $ | 0.79 | $ | 0.53 | $ | 0.26 | ||||||||||||
Diluted
earning per share-GAAP
|
$ | 0.15 | $ | 0.16 | $ | (0.01 | ) | $ | 0.37 | $ | 0.46 | $ | (0.9 | ) | ||||||||||
Add
back (Subtract):
|
||||||||||||||||||||||||
Change
in fair value of warrant
|
$ | 0.03 | (a) | $ | - | $ | 0.03 | $ | 0.28 | (a) | $ | - | $ | 0.28 | ||||||||||
Add
back (Subtract):
|
||||||||||||||||||||||||
Change
in Option and Equity-Based Compensation
|
$ | 0.02 | (a) | $ | - | $ | 0.02 | $ | 0.03 | (a) | $ | 0.01 | $ | 0.02 | ||||||||||
Adjusted
diluted earning per share non-GAAP
|
$ | 0.20 | $ | 0.16 | $ | 0.04 | $ | 0.68 | $ | 0.47 | $ | 0.21 | ||||||||||||
Weighted
average number of shares
|
||||||||||||||||||||||||
Basic
|
13,941,654 | 10,525,200 | 12,424,000 | 10,525,066 | ||||||||||||||||||||
Diluted
|
16,419,906 | 14,021,832 | 15,644,427 | 14,024,081 |
Three
Months Ended
|
||||||||||||||||
March
31,
|
||||||||||||||||
2010
|
2009
|
|||||||||||||||
(Unaudited)
|
(Unaudited)
|
Increase
(decrease)
|
Percentage
Increase
(decrease)
|
|||||||||||||
Total
revenue
|
$ | 16,450,766 | $ | 9,276,526 | $ | 7,174,240 | 77 | % | ||||||||
Total
cost of revenue
|
12,288,275 | 5,390,645 | 6,897,630 | 128 | % | |||||||||||
Gross
profit
|
4,162,491 | 3,885,881 | 276,610 | 7 | % | |||||||||||
Selling,
general and administrative expenses
|
1,538,889 | 809,777 | 729,112 | 90 | % | |||||||||||
Other
income, net
|
372,203 | 159,365 | 212,838 | 134 | % | |||||||||||
Income
before provision for income taxes
|
2,995,805 | 3,235,469 | (239,664 | ) | (7 | )% | ||||||||||
Income
taxes expense
|
604,006 | 941,477 | (337,471 | ) | (36 | )% | ||||||||||
Net
income
|
2,391,799 | 2,293,992 | 97,807 | 4 | % | |||||||||||
Dividends
and accretion on redeemable preferred
|
209,535 | 305,443 | (95,908 | ) | (31 | )% | ||||||||||
Net
income available to Common shareholders
|
$ | 2,182,264 | $ | 1,988,549 | $ | 193,715 | 10 | % |
Nine
Months Ended
|
||||||||||||||||
March
31,
|
||||||||||||||||
2010
|
2009
|
|||||||||||||||
(Unaudited)
|
(Unaudited)
|
Increase
(decrease)
|
Percentage
Increase
(decrease)
|
|||||||||||||
Total
revenue
|
$ | 62,096,214 | $ | 25,241,473 | $ | 36,854,741 | 146 | % | ||||||||
Total
cost of revenue
|
49,412,060 | 14,711,370 | 34,700,690 | 236 | % | |||||||||||
Gross
profit
|
12,684,154 | 10,530,103 | 2,154,051 | 20 | % | |||||||||||
Selling,
general and administrative expenses
|
3,591,170 | 2,079,257 | 1,511,913 | 73 | % | |||||||||||
Other
expense (income), net
|
1,326,407 | (463,694 | ) | 1,790,101 | (386 | )% | ||||||||||
Income
before provision for income taxes
|
7,766,577 | 8,914,540 | (1,147,963 | ) | (13 | )% | ||||||||||
Provision
for income taxes
|
1,952,633 | 2,516,707 | (564,074 | ) | (22 | )% | ||||||||||
Net
income
|
5,813,944 | 6,397,833 | (583,889 | ) | (9 | )% | ||||||||||
Dividends
and accretion on redeemable preferred
|
869,234 | 923,575 | 54,341 | (6 | )% | |||||||||||
Net
income to Common shareholders
|
$ | 4,944,710 | $ | 5,474,258 | $ | (529,548 | ) | (10 | )% |
Summary of Cash Flow
Statements
|
||||||||
Nine months Ended
|
||||||||
March 31,
|
||||||||
(Unaudited)
|
(Unaudited)
|
|||||||
2010
|
2009
|
|||||||
Net cash provided by operating
activities
|
$ | 4,404,628 | $ | 224,600 | ||||
Net cash (used in) investing
activities
|
(9,394,914 | ) | (1,514,923 | ) | ||||
Net cash provided by financing
activities
|
6,953,203 | 247,576 | ||||||
Effect of foreign currency
translation on cash and cash equivalents
|
(7,741 | ) | 2,392 | |||||
Net increase (decrease) in cash
and cash equivalent
|
$ | 1,955,176 | $ | (1,040,355 | ) |
|
Ÿ
|
Persuasive evidence of an
arrangement exists (the Company considers its sales contracts and
technical service agreements to be pervasive evidence of an
arrangement);
|
|
Ÿ
|
Delivery has occurred or services
have been rendered;
|
|
Ÿ
|
The seller’s price to the buyer
is fixed or determinable;
and
|
|
Ÿ
|
Collectability of payment is
reasonably assured.
|
|
Ÿ
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets.
|
|
Ÿ
|
Level
2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the asset or liability, either directly or indirectly, substantially
the full term of the financial
instrument.
|
|
Ÿ
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value measurement.
|
Carrying Value at
|
Fair Value Measurement at
March 31, 2010
|
|||||||||||||||
March 31, 2010
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Derivative
liability - warrants
|
$ | 5,042,716 | $ | - | $ | 5,042,716 | $ | - |
Exhibit No.
|
Description
|
|
31.1
|
Certifications
of Principal Executive Officer filed pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certifications
of Principal Financial Officer filed pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certifications
of Principal Executive Officer furnished pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|
32.2
|
Certifications
of Principal Financial Officer furnished pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
Date: May
17, 2010
|
CHINA ADVANCED CONSTRUCTION
MATERIALS GROUP, INC.
|
|
By:
|
/s/ Xianfu Han
|
|
Xianfu
Han, Chief Executive Officer
|
||
(Principal
Executive Officer)
|
||
By:
|
/s/ Jeremy Goodwin
|
|
Jeremy
Goodwin, Chief Financial Officer
|
||
(Principal
Financial Officer and Principal
Accounting
Officer)
|