Nevada
|
000-53052
|
98
-0514768
|
||
(State
or other jurisdiction
of
incorporation)
|
(Commission
File Number)
|
(IRS
Employer
Identification
No.)
|
Large
accelerated filer
|
¨
|
Accelerated
Filer
|
¨
|
Non-accelerated
filer
|
¨
|
Smaller
reporting company
|
x
|
(Do
not check if a smaller reporting company)
|
Title of Each Class of
Securities To Be Registered
|
Amount
To Be
Registered
|
Proposed
Maximum
Offering
Price
Per Unit
(1)(2)
|
Proposed
Maximum
Aggregate
Offering
Price
|
Amount of
Registration
Fee
|
|||||||||
|
|||||||||||||
Common Stock offered by our selling shareholders (2) |
1,630,000
|
$
|
4.35
|
$
|
7,090,500
|
$
|
279.00
|
||||||
Common
Stock underlying warrants
|
393,000
|
$
|
4.35
|
$
|
1,709,550
|
$
|
67.00
|
||||||
|
|||||||||||||
Total
|
2,023,000
|
$
|
8,800,050
|
$
|
346.00
|
(1)
|
The
shares being registered for resale by selling shareholders were issued
pursuant to a private placement of securities completed on August
22, 2008
and/or are issuable upon the exercise of certain warrants of the
Registrant.
|
(2)
|
Estimated
pursuant to Rule 457(c) under the Securities Act of 1933 solely for
the
purpose of calculating the amount of the registration fee, based
on the
average of the bid and ask prices per share of the Registrant’s common
stock on October 14, 2008, as reported on the OTC Bulletin
Board.
|
ABOUT
THIS PROSPECTUS
|
2
|
PROSPECTUS
SUMMARY
|
2
|
RISK
FACTORS
|
4
|
FORWARD-LOOKING
STATEMENTS
|
15
|
AVAILABLE
INFORMATION
|
16
|
USE
OF PROCEEDS
|
16
|
MARKET
FOR COMMON STOCK AND RELATED SHAREHOLDER MATTERS
|
17
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
18
|
OUR
BUSINESS
|
29
|
OUR
PROPERTY
|
35
|
LEGAL
PROCEEDINGS
|
35
|
MANAGEMENT
|
36
|
CERTAIN
RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
|
39
|
EXECUTIVE
COMPENSATION
|
40
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
42
|
SELLING
SHAREHOLDERS
|
44
|
PLAN
OF DISTRIBUTION
|
45
|
DESCRIPTION
OF SECURITIES
|
47
|
INTEREST
OF NAMED EXPERTS
|
47
|
LEGAL
MATTERS
|
47
|
INDEMNIFICATION
OF DIRECTORS AND OFFICERS
|
48
|
INDEX
TO FINANCIAL STATEMENTS
|
F-1
|
Common
stock outstanding before the offering
|
|
24,179,900
shares
|
|
|
|
Common
stock offered by selling shareholders
|
|
Up
to 2,023,000 shares
The
maximum number of shares to be sold by the selling shareholders,
2,023,000
shares, represents 8.23% of our outstanding stock, assuming full
exercise
of the warrants
|
|
|
|
Common
stock to be outstanding after the offering
|
|
Up
to 24,572,900 shares
|
|
|
|
Use
of proceeds
|
|
We
will not receive any proceeds from the sale of the common stock.
However,
we may receive proceeds from the exercise of the warrants. See "Use
of
Proceeds" for a complete description.
|
|
|
|
Risk
Factors
|
|
The
purchase of our common stock involves a high degree of risk. You
should
carefully review and consider "Risk Factors" beginning on page
3.
|
·
|
Substantially
greater revenues and financial resources;
|
·
|
Stronger
brand names and consumer recognition;
|
·
|
The
capacity to leverage marketing expenditures across a broader portfolio
of
products;
|
·
|
Pre-existing
relationships with potential customers;
|
·
|
More
resources to make acquisitions;
|
·
|
Lower
labor and development costs; and
|
·
|
Broader
geographic presence.
|
·
|
Investors'
perceptions of, and demand for, companies in our industry;
|
·
|
Investors'
perceptions of, and demand for, companies operating in
China;
|
·
|
Conditions
of the U.S. and other capital markets in which we may seek to raise
funds;
|
·
|
Our
future results of operations, financial condition and cash flows;
|
·
|
Governmental
regulation of foreign investment in companies in particular countries;
|
·
|
Economic,
political and other conditions in the United States, China, and other
countries; and
|
·
|
Governmental
policies relating to foreign currency borrowings.
|
·
|
Our
applications for patents and trademarks relating to our business
may not
be granted and, if granted, may be challenged or invalidated;
|
·
|
Issued
patents and trademarks may not provide us with any competitive advantages;
|
·
|
Our
efforts to protect our intellectual property rights may not be effective
in preventing misappropriation of our technology;
|
·
|
Our
efforts may not prevent the development and design by others of products
or technologies similar to or competitive with, or superior to those
we
develop; or
|
·
|
Another
party may obtain a blocking patent and we would need to either obtain
a
license or design around the patent in order to continue to offer
the
contested feature or service in our products.
|
·
|
electing
or defeating the election of our directors;
|
·
|
amending
or preventing amendment of our certificate of incorporation or bylaws;
|
·
|
effecting
or preventing a merger, sale of assets or other corporate transaction;
and
|
·
|
controlling
the outcome of any other matter submitted to the shareholders for
vote.
|
·
|
may
significantly reduce the equity interest of our existing stockholders;
and
|
·
|
may
adversely affect prevailing market prices for our common stock.
|
·
|
our
goals and strategies;
|
||
·
|
our
expansion plans;
|
||
·
|
our
future business development, financial conditions and results of
operations;
|
||
·
|
the
expected growth of the market for PHE products and heat meters in
China;
|
||
·
|
our
expectations regarding demand for our products;
|
||
·
|
our
expectations regarding keeping and strengthening our relationships
with
key customers;
|
||
·
|
our
ability to stay abreast of market trends and technological advances;
|
||
·
|
our
ability to effectively protect our intellectual property rights and
not
infringe on the intellectual property rights of others;
|
||
·
|
our
ability to attract and retain quality employees;
|
||
·
|
our
ability to pursue strategic acquisitions and alliances;
|
||
·
|
competition
in our industry in China;
|
||
·
|
general
economic and business conditions in the regions in which we sell
our
products;
|
||
·
|
relevant
government policies and regulations relating to our industry; and
|
||
·
|
market
acceptance of our products.
|
High
|
Low
|
||||||
April
22, 2008 through June 30, 2008
|
$
|
4.60
|
$
|
4.50
|
|||
July
1, 2008 through October 16, 2008
|
$
|
4.75
|
|
$
|
4.00
|
|
Building
|
20
years
|
Vehicle
|
5
years
|
Office
Equipment
|
5
years
|
Production
Equipment
|
5
-
10 years
|
· |
Acquisition
costs will be generally expensed as
incurred;
|
· |
Noncontrolling
interests (formerly known as “minority interests” – see SFAS No. 160
discussion below) will be valued at fair value at the acquisition
date;
|
· |
Acquired
contingent liabilities will be recorded at fair value at the acquisition
date and subsequently measured at either the higher of such amount
or the
amount determined under existing guidance for non-acquired
contingencies;
|
· |
In-process
research and development will be recorded at fair value as an
indefinite-lived intangible asset at the acquisition
date;
|
· |
Restructuring
costs associated with a business combination will be generally expensed
subsequent to the acquisition date;
and
|
· |
Changes
in deferred tax asset valuation allowances and income tax uncertainties
after the acquisition date generally will affect income tax
expense.
|
Year
Ended December 31
|
|||||||||||||
2007
|
2006
|
||||||||||||
$
|
%
of Sales
|
$
|
%
of Sales
|
||||||||||
Sales
|
|
|
13,273,151
|
|
|
|
|
|
8,205,166
|
|
|
|
|
Cost
of sales
|
|
|
(8,667,353
|
)
|
|
65.0
|
%
|
|
(5,710,540
|
)
|
|
70.0
|
%
|
Gross
Profit
|
|
|
4,605,798
|
|
|
35.0
|
%
|
|
2,494,626
|
|
|
30.0
|
%
|
Operating
Expenses
|
|
|
(2,369,090
|
)
|
|
18.0
|
%
|
|
(1,642,721
|
)
|
|
20.0
|
%
|
Income
from Operation
|
|
|
2,236,708
|
|
|
17.0
|
%
|
|
851,905
|
|
|
10.0
|
%
|
Other
Income (Expenses), net
|
|
|
24,957
|
|
|
0.2
|
%
|
|
39,587
|
|
|
0.5
|
%
|
Net
Income
|
2,087,891
|
16.0
|
%
|
832,612
|
10.0
|
%
|
For
the Quarter Ended June 30,
|
|||||||||||||
2008
|
2007
|
||||||||||||
$
|
%
of sales
|
$
|
%
of sales
|
||||||||||
Sales
|
5,558,232
|
1,159,098
|
|||||||||||
Cost
of Sales
|
(4,115,200
|
)
|
74.0
|
(756,368
|
)
|
65.0
|
|||||||
Gross
Profit
|
1,443,032
|
26.0
|
402,730
|
35.0
|
|||||||||
Operating
Expenses
|
(572,932
|
)
|
10.0
|
(409,079
|
)
|
35.0
|
|||||||
Income
from Operations
|
870,100
|
16.0
|
(6,349
|
)
|
(0.6
|
)
|
|||||||
Other
Income (Expenses), net
|
23,383
|
0.4
|
48,737
|
4.0
|
|||||||||
Net
Income
|
732,412
|
13.0
|
3,219
|
0.3
|
|
For
the Six Months Ended June 30,
|
||||||||||||
|
2008
|
2007
|
|||||||||||
|
$
|
%
of Sales
|
$
|
%
of Sales
|
|||||||||
Sales
|
8,637,283
|
2,457,967
|
|||||||||||
Cost
of sales
|
(6,228,156
|
)
|
72.0
|
(1,598,789
|
)
|
65.0
|
|||||||
Gross
Profit
|
2,409,127
|
28.0
|
859,178
|
35.0
|
|||||||||
Operating
Expenses
|
(1,054,498
|
)
|
12.0
|
(783,735
|
)
|
32.0
|
|||||||
Income
from Operation
|
1,354,629
|
16.0
|
75,443
|
3.0
|
|||||||||
Other
Income (Expenses), net
|
115,074
|
1.3
|
140,285
|
6.0
|
|||||||||
Net
Income
|
1,203,675
|
14.0
|
165,088
|
7.0
|
For
the Year Ended December 31,
|
|||||||
2007
|
2006
|
||||||
Cash
provided by (used in):
|
|
|
|||||
Operating
Activities
|
$
|
3,047
|
$
|
(51,587
|
)
|
||
Investing
Activities
|
(909,280
|
)
|
(889,490
|
)
|
|||
Financing
Activities
|
1,075,719
|
967,328
|
For
the Six Months Ended June 30,
|
|||||||
2008
|
2007
|
||||||
Cash
provided by (used in):
|
|||||||
Operating
Activities
|
$
|
442,015
|
$
|
998,953
|
|||
Investing
Activities
|
(388,681
|
)
|
(1,080,443
|
)
|
|||
Financing
Activities
|
(258,014
|
)
|
1,315,429
|
|
Balance at
December 31, 2007
(US$)
|
|||
Short term
loan with China CITIC Bank in the PRC for 6, 000,000 RMB, or
$822,526. This loan was entered into on Apr 28, 2007 and is due
on Apr 12, 2008. This loan bears interest at 7.029% per
annum.
|
$
|
822,526
|
||
Short
term loan with Citibank (China) Co., Ltd with branch in the PRC for
10,200,000 RMB. This loan was entered into on Jun 25, 2007 and
is due on Jun 24, 2008. This loan bears interest at 5.265% per
annum.
|
1,302,333
|
|||
The
Company entered into a series of short term loans during 2006 and
2007
with a third party company in the PRC for total of 10,300,000
RMB. Some of the loans will mature on various dates in year
2008 and some of the loans are payable on demand. These loans
bear interest at 6.903% per annum.
|
1,412,003
|
|||
The
Company entered into a series of short term loans during 2006 with
another
third party company in the PRC for total of 2,850,000 RMB, or
$390,700. These loans are due on various dates in year
2008. These loans bear interest at 6.903% per
annum.
|
390,701
|
|||
The
Company entered into a short term loan with another third party company
in
the PRC for 5,050,000 RMB. This loan was entered into on Aug
31, 2005 and was due on Aug 31, 2006. This loan bears no
interest. Imputed interest on the loan was
immaterial. This loan became payable on demand after Aug 31,
2006.
|
692,293
|
|||
|
$
|
4,619,856
|
|
Balance at
June 30, 2008
(US$)
|
|||
The Company
entered into a short term loan with a commercial bank in the PRC
for
6,000,000 RMB, or $822,526. This loan was entered into on April 28,
2007
and was due on April 12, 2008. This loan bears interest at 7.029%
per
annum. This loan was renewed on April 12, 2008 with new maturity
date of
June 13, 2009.
|
$
|
874,763
|
||
|
||||
The
Company entered into a series of short term loans during 2006 and
2007
with a third party company in the PRC for total of 10,300,000 RMB
or
$1,412,003. Some of the loans will mature on various dates in year
2008
and some of the loans are payable on demand. These loans bear variable
interest at 8.591% per annum for 2008 and 6.903% per annum for 2007.
|
1,233,999
|
|||
|
||||
The
Company entered into a series of short term loans during 2006 with
another
third party company in the PRC for total of 2,850,000 RMB, or $390,700.
These loans are due on various dates in year 2008. These loans bear
variable interest at 8.591% per annum for 2008 and 6.903% per annum
for
2007.
|
414,834
|
|||
|
||||
The
Company entered into a short term loan with another third party company
in
the PRC for 5,050,000 RMB or $625,759. This loan was entered into
on Aug
31, 2005 and was due on Aug 31, 2006. This loan bears no interest.
Imputed
interest on the loan was immaterial. This loan became payable on
demand
after Aug 31, 2006.
|
736,259
|
|||
The
Company entered into a short term loan on June 30, 2008 with another
third
party company in the PRC for total of 10,000,000 RMB, or $1,458,000.
This
loan is due on Sept. 30, 2008 with interest rate of 10% per
annum.
|
1,434,062
|
|||
|
||||
|
$
|
4,693,917
|
|
·
|
Acquisition
costs will be generally expensed as
incurred;
|
|
·
|
Non-controlling
interests (formerly known as “minority interests” - see SFAS 160
discussion above) will be valued at fair value at the acquisition
date;
|
|
·
|
Acquired
contingent liabilities will be recorded at fair value at the acquisition
date and subsequently measured at either the higher of such amount
or the
amount determined under existing guidance for non-acquired
contingencies;
|
|
·
|
In-process
research and development will be recorded at fair value as an
indefinite-lived intangible asset at the acquisition
date;
|
|
·
|
Restructuring
costs associated with a business combination will be generally expensed
subsequent to the acquisition date;
and
|
|
·
|
Changes
in deferred tax asset valuation allowances and income tax uncertainties
after the acquisition date generally will affect income tax
expense.
|
|
·
|
We
can provide accurate price quotes instantly;
|
|
·
|
Our
purchasing function is immediately notified of any additional material
orders needed; and
|
|
·
|
Our
manufacturing operations are able to schedule production so that
goods are
delivered on a just-in-time basis.
|
Customer
Name
|
Sales ($000s) 2007
|
% of Sales 2007
|
|||||
Dalkia (Jiamusi) Heat & Power
|
$
|
2,790
|
21.0
|
%
|
|||
Urumqi
Heat Power Co. Ltd
|
1,256
|
9.5
|
%
|
||||
Sinopec
Shenli Oil Field
|
892
|
6.7
|
%
|
||||
Shenyang
Huanggu Thermo Electric Heating Inc.
|
848
|
6.4
|
%
|
||||
Northern
United Electric Co. Ltd., Qingshan
|
634
|
4.8
|
%
|
||||
YSKN
(Beijing) Machinery & Elec Dev. Co.
|
527
|
4.0
|
%
|
||||
Shenyang
Power Co., Ltd., No.3
|
452
|
3.4
|
%
|
||||
Tianjin
Binhai Machinery & Elec Equip Co. Ltd
|
423
|
3.2
|
%
|
||||
Shenyang
Longyan Heating Co., Ltd
|
373
|
2.8
|
%
|
||||
Yingkou
Development and Construction Co. Ltd
|
362
|
2.7
|
%
|
||||
Sales
to Top 10 Customers
|
$
|
8,557
|
64.5
|
%
|
|||
Total
Sales
|
$
|
13,273
|
|
Name
|
Age
|
Position
|
Jun
Wang
|
40
|
Chairman
of the Board of Directors, President & Chief Executive
Officer
|
Zhijuan
Guo
|
43
|
Chief
Financial Officer and Treasurer
|
Huajun
Ai
|
37
|
Corporate
Secretary
|
Frederic
Rittereiser
|
71
|
Director
|
Arnold
Staloff
|
63
|
Director
|
Weiguo
Wang
|
43
|
Director
|
Wenbin
Lin
|
63
|
Director
|
·
|
The
appointment, replacement, compensation, and oversight of work of
the
independent auditor, including resolution of disagreements between
management and the independent auditor regarding financial reporting,
for
the purpose of preparing or issuing an audit report or performing
other
audit, review or attest services.
|
·
|
Reviewing
and discussing with management and the independent auditor various
topics
and events that may have significant financial impact on our company
or
that are the subject of discussions between management and the independent
auditors.
|
Name
and
Principal
Position
|
Year
|
Salary
($) (1)
|
Other
Annual Compensation ($)
|
Total
($) (1)
|
|||||||||
Jun
Wang
|
2007
|
18,000
|
—
|
18,000
|
|||||||||
President
and Chief Executive Officer
|
2006
|
18,000
|
—
|
18,000
|
|||||||||
Zhijuan
Guo
|
2007
|
10,684
|
—
|
10,684
|
|||||||||
Treasurer
and Chief Financial Officer
|
2006
|
10,684
|
—
|
10,684
|
Name
of Beneficial Owner
|
Number of
Shares
Beneficially
Owned
(1)
|
Percentage
Beneficially
Owned
|
|||||
5%
Shareholders:
|
|
|
|||||
Beijing
YSKN Machinery & Electronic Equipment Co., Ltd
(2)
Rm
1106, Huapu International Plaza No.19,
Chaowai
Street, Chaoyang District
Beijing,
China
|
6,808,000
|
28.16
|
%
|
||||
Yang
In Cheol(3)
#630-5,
Namchon-Dong
Namdong-Yu
Incheon,
South Korea 302-405
|
3,848,000
|
15.9
|
%
|
||||
ShenYang
ZhiCe Investment Co., Ltd(4)
No.
1 Yuebin Street
Shenhe
District
Shenyang,
China 110027
|
2,960,000
|
12.42
|
%
|
||||
Directors
and Named Executive Officers
|
|
|
|||||
Jun
Wang, Chairman of the Board, President and CEO
(2)
|
3,404,000
|
14.08
|
%
|
||||
Zhijuan
Guo, CFO
|
0
|
—
|
|||||
Frederic
Rittereiser, Director
|
0
|
—
|
|||||
Arnold
Staloff, Director
|
11,500
|
*
|
|||||
Weiguo
Wang, Director
|
0
|
—
|
|||||
Wenbin
Lin, Director
|
473,600
|
(5)
|
1.96
|
%
|
|||
All
Directors and named Executive Officers as a group
(6 persons)
|
3,889,100
|
16.08
|
%
|
*
|
Less
than 1% of shares outstanding.
|
(1)
|
The
shares of our common stock beneficially owned are reported on the
basis of
regulations of the SEC governing the determination of beneficial
ownership
of securities. Under the rules of the SEC, a person is deemed to
be a
“beneficial owner” of a security if that person has or shares voting
power, which includes the power to vote, or direct the voting of,
such
security, or investment power, which includes the power to dispose
of, or
to direct the disposition of, such security. A person is also deemed
to be
a beneficial owner of any securities of which that person has a right
to
acquire beneficial ownership within 60 days. Securities that can be
so acquired are deemed to be outstanding for purposes of computing
such
person’s ownership percentage, but not for purposes of computing any other
person’s percentage. Under these rules, more than one person may be deemed
beneficial owner of the same securities and a person may be deemed
to be a
beneficial owner of securities as to which such person has no economic
interest. Except as otherwise indicated in these footnotes, each
of the
beneficial owners has, to our knowledge, sole voting and investment
power
with respect to the indicated shares of common
stock.
|
(2)
|
The
information for YSKN and Mr. Jun Wang is derived from Amendment No.
1 to
Schedule 13D, dated June 30, 2008, which was filed with the SEC to
report the shares beneficially owned by such persons as of May 7,
2008.
The Schedule 13D states that YSKN has sole power to vote and dispose
of 6,808,000 shares owned by YSKN and that Messrs. Wang and Li each
hold 50% of the equitable and legal rights, title and interests in
and to
the share capital of YSKN and, as a result of such ownership each
of
Messrs. Wang and Li has shared power to vote and dispose of the shares
owned directly by YSKN.
|
|
(3)
|
The
information for Yang In Cheol is derived from a Schedule 13G, dated
April 25, 2008, which was filed with the SEC to report the shares
beneficially owned by him as of April 14, 2008. The Schedule 13G
states that Yang In Cheol has sole power to vote and dispose of
3,848,000 shares owned by him.
|
|
(4)
|
The
information for ShenYang ZhiCe Investment Co., Ltd is derived from
a
Schedule 13G, dated April 25, 2008, which was filed with the SEC to
report the shares beneficially owned by him as of April 14, 2008.
The
Schedule 13G states that ShenYang ZhiCe Investment Co., Ltd has sole
power to vote and dispose of 2,960,000 shares owned by it.
|
|
(5)
|
Includes
473,600 shares beneficially owned by Mr. Lin's spouse through her
ownership of 16% equity interest in ShenYang ZhiCe Investment Co.,
Ltd.,
which holds an aggregate of 2,960,000 shares of common stock of SmartHeat.
Mr. Lin disclaims beneficial ownership of these
shares
|
Beneficial Ownership
Before Offering
|
|
Shares of Common
Stock Included
|
Beneficial Ownership
After the Offering
|
|||||||||||||
Shareholder
|
Number
|
Percentage*
|
in Prospectus
|
Number
|
Percentage*
|
|||||||||||
G
& S I Fund LP
|
69,000
|
69,000
|
0
|
|||||||||||||
C.
Robert Shearer
|
17,250
|
17,250
|
0
|
|||||||||||||
Nancy
Palmero and Herman Palmero
|
11,500
|
11,500
|
0
|
|||||||||||||
Thomas
Knox
|
57,500
|
57,500
|
0
|
|||||||||||||
Arnold
Staloff
|
11,500
|
11,500
|
0
|
|||||||||||||
Domaco
Venture Capital Fund Partnership
|
11,500
|
11,500
|
0
|
|||||||||||||
Marc
Engelbert
|
11,500
|
11,500
|
0
|
|||||||||||||
Andrew
Grossman Profit Sharing Plan, Pershing LLC as Custodian
|
11,500
|
11,500
|
0
|
|||||||||||||
Norton
Hight & Joan Hight
|
11,500
|
11,500
|
0
|
|||||||||||||
Randall
W. Hight
|
11,500
|
11,500
|
0
|
|||||||||||||
Maura
Kelly
|
11,500
|
11,500
|
0
|
|||||||||||||
Wolfe
F. Model
|
11,500
|
11,500
|
0
|
|||||||||||||
Anthony
G. Polak
|
11,500
|
11,500
|
0
|
|||||||||||||
IRA
FBO Anthony G. Polak, Pershing LLC as Custodian
|
11,500
|
11,500
|
0
|
|||||||||||||
IRA
FBO Jack Polak, Pershing LLC as Custodian
|
11,500
|
11,500
|
0
|
|||||||||||||
Jonathan
Rothschild
|
11,500
|
11,500
|
0
|
|||||||||||||
Elias
Sayour Foundation Incorporated
|
11,500
|
11,500
|
0
|
|||||||||||||
Gary
Stadtmauer
|
11,500
|
11,500
|
0
|
|||||||||||||
Rhea
D. Stadtmauer and Janice Maiman
|
11,500
|
11,500
|
0
|
|||||||||||||
Teddy
Chasanoff
|
11,500
|
11,500
|
0
|
|||||||||||||
Ross
Pirasteh
|
11,500
|
11,500
|
0
|
|||||||||||||
Sandra
G. Shapiro & Robert S. Shapiro
|
11,500
|
11,500
|
0
|
|||||||||||||
John
Gross
|
11,500
|
11,500
|
0
|
|||||||||||||
Murray
Stadtmauer & Clare Stadtmauer
|
11,500
|
11,500
|
0
|
|||||||||||||
IRA
FBO Ronald M. Lazar Pershing As Custodian
|
11,500
|
11,500
|
0
|
|||||||||||||
IRA
FBO Kevin Clarke, Pershing LLC as Custodian
|
11,500
|
11,500
|
0
|
|||||||||||||
RL
Capital Partners, LP
|
34,500
|
34,500
|
0
|
|||||||||||||
Geri
Investments N.V.
|
34,500
|
34,500
|
0
|
|||||||||||||
IRA
FBO Daniel Berkowitz Pershing LLC as Custodian
|
11,500
|
11,500
|
0
|
|||||||||||||
Harmon
Corporation A.V.V.
|
11,500
|
11,500
|
0
|
|||||||||||||
Funcorp
Associates Ltd.
|
23,000
|
23,000
|
0
|
|||||||||||||
La
legetaz Private Foundation
|
34,500
|
34,500
|
0
|
|||||||||||||
Evie
Falda & David Falda,
|
11,500
|
11,500
|
0
|
|||||||||||||
Ann
V. Clemente
|
11,500
|
11,500
|
0
|
|||||||||||||
William
H. Peterson Living Trust
|
11,500
|
11,500
|
0
|
|||||||||||||
Allied
Diesel Service Inc. Employee Profit Sharing Plan #2
|
11,500
|
11,500
|
0
|
|||||||||||||
Florence
E. Luvera
|
11,500
|
11,500
|
0
|
|||||||||||||
Kalman
A. Barson (Roth IRA)
|
11,500
|
11,500
|
0
|
|||||||||||||
Steve
Roman
|
11,500
|
11,500
|
0
|
|||||||||||||
Suellyn
P. Tornay
|
11,500
|
11,500
|
0
|
|||||||||||||
Eximius
bvba
|
11,500
|
11,500
|
0
|
|||||||||||||
IRA
FBO David Swerdloff Pershing LLC as Custodian
|
11,500
|
11,500
|
0
|
|||||||||||||
Michael
A. Berlinger
|
11,500
|
11,500
|
0
|
|||||||||||||
Sun
Fun Investing Inc.
|
11,500
|
11,500
|
0
|
|||||||||||||
Strong
Growth Capital Ltd
|
977,500
|
3.9
|
%
|
977,500
|
0
|
|||||||||||
Yuzhen
Hou
|
69,000
|
69,000
|
0
|
|||||||||||||
The
USX China Fund
|
23,000
|
23,000
|
0
|
|||||||||||||
White
Sand Investor Group, L.P.
|
16,100
|
16,100
|
0
|
|||||||||||||
Gibralt
Capital Corporation
|
81,650
|
81,650
|
0
|
|||||||||||||
David
L. Quinn and Tracy Quinn
|
11,500
|
11,500
|
0
|
|||||||||||||
Rodman
& Renshaw LLC
|
56,500
|
56,500
|
0
|
|||||||||||||
Four
Tong Investments Ltd
|
91,000
|
91,000
|
0
|
|||||||||||||
Seaboard
Securities
|
1,000
|
1,000
|
0
|
·
|
on
any national securities exchange or quotation service on which the
securities may be listed or quoted at the time of
sale;
|
·
|
in
the over-the-counter market;
|
·
|
in
transactions otherwise than on these exchanges or systems or in the
over-the-counter market;
|
·
|
through
the writing of options, whether such options are listed on an options
exchange or otherwise;
|
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
·
|
block
trades in which the broker-dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
·
|
privately
negotiated transactions;
|
·
|
short
sales;
|
·
|
sales
pursuant to Rule 144;
|
·
|
broker-dealers
may agree with the selling securityholders to sell a specified number
of
such shares at a stipulated price per
share;
|
·
|
a
combination of any such methods of sale;
and
|
·
|
any
other method permitted pursuant to applicable
law.
|
Page
|
|||
Audited
Financial Statements of Shenyang Taiyu Machinery & Electronic
Equipment Co., Ltd
|
|||
|
|||
Report
of Independent Registered Public Accounting Firm
|
F-2
|
||
Consolidated
Balance Sheet as of December 31, 2007
|
F-3
|
||
Consolidated
Statements of Income and Other Comprehensive Income for the Years
Ended
December 31, 2007 and 2006
|
F-4
|
||
Consolidated
Statements of Shareholders’ Equity for the Years Ended December 31, 2007
and 2006
|
F-5
|
||
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2007
and
2006
|
F-6
|
||
Notes
to Consolidated Financial Statements
|
F-7
|
||
Unaudited
Financial Statements of SmartHeat Inc.
|
|||
Consolidated
Balance Sheet as of June 30, 2008 (unaudited)
|
F-20
|
||
Consolidated
Statements of Income and Other Comprehensive Income for the Three
and Six
Months Ended June 30, 2008 and 2007 (unaudited)
|
F-21
|
||
Consolidated
Statements of Cash Flows for the Six Months Ended June 30, 2008
and 2007
(unaudited)
|
F-22
|
||
Notes
to Consolidated Financial Statements (unaudited)
|
F-23
|
||
Proforma
Financial Statements for SmartHeat Inc. and Shenyang Taiyu Machinery
&
Electronic Equipment Co., Ltd
|
|||
Pro
Forma Combined Balance Sheet as of December 31, 2006
(unadited)
|
F-37
|
||
Pro
Forma Combined Statements of Operation for the Year Ended December
31,
2007 (unaudited)
|
F-39
|
||
Notes
to Pro Forma Combined Financial Statements
|
F-40
|
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
& cash equivalents
|
$
|
393,147
|
||
Restricted
cash
|
537,098
|
|||
Accounts
receivable, net
|
4,762,822
|
|||
Retentions
receivable
|
191,319
|
|||
Inventories
|
7,928,408
|
|||
Advances
to suppliers
|
158,750
|
|||
Other
receivables
|
766,231
|
|||
Due
from related party
|
118,560
|
|||
Total
current assets
|
14,856,335
|
|||
PROPERTY
AND EQUIPMENT, net
|
2,040,809
|
|||
Accounts
receivable, net
|
949,998
|
|||
Retentions
receivable
|
169,309
|
|||
Intangible
assets, net
|
534,208
|
|||
Total
noncurrent assets
|
1,653,515
|
|||
TOTAL
ASSETS
|
$
|
18,550,659
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable
|
$
|
3,128,585
|
||
Customer
deposits
|
3,125,406
|
|||
Tax
payable
|
503,010
|
|||
Other
payables
|
807,700
|
|||
Due
to related party
|
445,990
|
|||
Loan
payable
|
4,619,856
|
|||
Total
current liabilities
|
12,630,547
|
|||
CONTINGENCIES
|
||||
MINORITY
INTEREST
|
-
|
|||
STOCKHOLDERS'
EQUITY
|
||||
Paid
in capital
|
3,120,632
|
|||
Statutory
reserve
|
506,532
|
|||
Accumulated
other comprehensive income
|
473,859
|
|||
Retained
earnings
|
1,819,089
|
|||
Total
stockholders' equity
|
5,920,112
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
18,550,659
|
2007
|
2006
|
||||||
Net
sales
|
$
|
13,273,151
|
$
|
8,205,166
|
|||
Cost
of goods sold
|
(8,667,353
|
)
|
(5,710,540
|
)
|
|||
Gross
profit
|
4,605,798
|
2,494,626
|
|||||
Operating
expenses
|
|||||||
Selling
expenses
|
(1,681,624
|
)
|
(1,181,230
|
)
|
|||
General
and administrative expenses
|
(687,466
|
)
|
(461,491
|
)
|
|||
Total
operating expenses
|
(2,369,090
|
)
|
(1,642,721
|
)
|
|||
Income
from operations
|
2,236,708
|
851,905
|
|||||
Non-operating
income
|
|||||||
Interest
income
|
175,084
|
96,346
|
|||||
Interest
expense
|
(230,905
|
)
|
(81,039
|
)
|
|||
Other
income
|
45,126
|
25,740
|
|||||
Other
expenses
|
(16,939
|
)
|
(1,460
|
)
|
|||
Subsidy
income
|
52,591
|
-
|
|||||
Total
non-operating income
|
24,957
|
39,587
|
|||||
Income
before income tax
|
2,261,665
|
891,492
|
|||||
Income
tax expense
|
(175,647
|
)
|
(72,564
|
)
|
|||
Income
after income tax
|
2,086,018
|
818,928
|
|||||
Minority
interest
|
1,873
|
13,684
|
|||||
Net
income
|
2,087,891
|
832,612
|
|||||
Other
comprehensive item
|
|||||||
Foreign
currency translation
|
333,449
|
101,669
|
|||||
Comprehensive
Income
|
$
|
2,421,340
|
$
|
934,281
|
Paid in
capital
|
Statutory
reserves
|
Other
comprehensive
income
|
Retained
earnings
|
Total
|
||||||||||||
Balance
at December 31, 2005
|
$
|
1,824,905
|
$
|
211,701
|
$
|
38,741
|
$
|
113,767
|
$
|
2,189,114
|
||||||
Capital
contribution
|
375,377
|
-
|
-
|
-
|
375,377
|
|||||||||||
Net
income for the year
|
-
|
-
|
-
|
832,612
|
832,612
|
|||||||||||
Transfer
to statutory reserves
|
-
|
84,663
|
-
|
(84,663
|
)
|
-
|
||||||||||
Foreign
currency translation gain
|
-
|
-
|
101,669
|
-
|
101,669
|
|||||||||||
Balance
at December 31, 2006
|
2,200,282
|
296,364
|
140,410
|
861,716
|
3,498,772
|
|||||||||||
Equity
reclassification
|
920,350
|
-
|
-
|
(920,350
|
)
|
-
|
||||||||||
Net
income for the year
|
-
|
-
|
2,087,891
|
2,087,891
|
||||||||||||
Transfer
to statutory reserves
|
-
|
210,168
|
-
|
(210,168
|
)
|
-
|
||||||||||
Foreign
currency translation gain
|
-
|
-
|
333,449
|
-
|
333,449
|
|||||||||||
Balance
at December 31, 2007
|
$
|
3,120,632
|
$
|
506,532
|
$
|
473,859
|
$
|
1,819,089
|
$
|
5,920,112
|
|
2007
|
2006
|
|||||
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
2,087,891
|
$
|
832,612
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
104,055
|
67,621
|
|||||
Unearned
interest on accounts receivable
|
(122,379
|
)
|
81,778
|
||||
Minority
interest
|
(1,873
|
)
|
(13,684
|
)
|
|||
(Increase)
decrease in current assets:
|
|||||||
Accounts
receivable
|
(2,526,521
|
)
|
(1,207,427
|
)
|
|||
Retentions
receivable
|
70,446
|
(119,285
|
)
|
||||
Advances
to suppliers
|
(45,386
|
)
|
776,981
|
||||
Other
receivables
|
(327,734
|
)
|
19,506
|
||||
Inventory
|
(2,184,063
|
)
|
(2,849,317
|
)
|
|||
Restricted
cash
|
(135,915
|
)
|
159,464
|
||||
Increase
(decrease) in current liabilities:
|
|||||||
Accounts
payable
|
979,881
|
1,336,090
|
|||||
Unearned
revenue
|
1,265,085
|
1,097,472
|
|||||
Tax
payable
|
326,053
|
(105,052
|
)
|
||||
Other
payables
|
513,507
|
(128,346
|
)
|
||||
Net
cash provided by (used) in operating activities
|
3,047
|
(51,587
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Acquisition
of property & equipment
|
(909,280
|
)
|
(115,929
|
)
|
|||
Construction
in progress
|
-
|
(773,561
|
)
|
||||
Net
cash used in investing activities
|
(909,280
|
)
|
(889,490
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Due
from / (to) shareholder
|
(699,247
|
)
|
(329,947
|
)
|
|||
Short
term loan
|
1,774,966
|
921,937
|
|||||
Capital
contribution
|
-
|
375,338
|
|||||
Net
cash provided by financing activities
|
1,075,719
|
967,328
|
|||||
EFFECT
OF EXCHANGE RATE CHANGE ON CASH & CASH EQUIVALENTS
|
21,366
|
7,302
|
|||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
169,486
|
26,251
|
|||||
CASH
& CASH EQUIVALENTS, BEGINNING OF YEAR
|
202,295
|
168,742
|
|||||
CASH
& CASH EQUIVALENTS, END OF YEAR
|
$
|
393,147
|
$
|
202,295
|
|||
Supplemental
Cash flow data:
|
|||||||
Income
tax paid
|
$
|
134,033
|
$
|
73,164
|
|||
Interest
paid
|
$
|
280,719
|
$
|
41,892
|
Building
|
20
years
|
|||
Vehicle
|
5
years
|
|||
Office
Equipment
|
5
years
|
|||
Production
Equipment
|
5-10
years
|
|
·
|
Acquisition
costs will be generally expensed as
incurred;
|
|
·
|
Noncontrolling
interests (formerly known as “minority interests” – see SFAS 160
discussion below) will be valued at fair value at the acquisition
date;
|
|
·
|
Acquired
contingent liabilities will be recorded at fair value at the acquisition
date and subsequently measured at either the higher of such amount
or the
amount determined under existing guidance for non-acquired
contingencies;
|
|
·
|
In-process
research and development will be recorded at fair value as an
indefinite-lived intangible asset at the acquisition
date;
|
|
·
|
Restructuring
costs associated with a business combination will be generally
expensed
subsequent to the acquisition date;
and
|
|
·
|
Changes
in deferred tax asset valuation allowances and income tax uncertainties
after the acquisition date generally will affect income tax
expense.
|
Raw
materials
|
$
|
3,865,575
|
||
Work
in process
|
48,627
|
|||
Finished
Goods
|
4,014,206
|
|||
Total
|
$
|
7,928,408
|
Building
|
$
|
1,624,651
|
||
Production
equipment
|
298,242
|
|||
Office
equipment
|
156,368
|
|||
Vehicles
|
134,724
|
|||
|
2,213,985
|
|||
Less:
Accumulated depreciation
|
(173,176
|
)
|
||
|
$
|
2,040,809
|
Land
use right
|
$
|
486,618
|
||
Software
|
140,476
|
|||
|
627,094
|
|||
Less:
accumulated amortization
|
(92,886
|
)
|
||
|
$
|
534,208
|
Income
tax payable
|
$
|
74,981
|
||
Value
added tax payable
|
421,009
|
|||
Other
taxes payable
|
7,020
|
|||
|
$
|
503,010
|
|
Balance at
December
31, 2007
|
|||
Short
term loan with a commercial bank in the PRC for 6,000,000 RMB,
or
$822,526. This loan was entered into on Apr 28, 2007 and is due
on Apr 12,
2008. This loan bears interest at 7.029% per annum.
|
$
|
822,526
|
||
|
||||
Short
term loan with a foreign commercial bank with branch in the PRC
for
10,200,000 RMB. This loan was entered into on Jun 25, 2007 and
is due on
Jun 24, 2008. This loan bears interest at 5.265% per
annum.
|
1,302,333
|
|
Balance at
December
31, 2007
|
|||
The
Company entered into a series of short term loans during 2006 and
2007
with a third party company in the PRC for total of 10, 300,000
RMB. Some
of the loans will mature on various dates in year 2008 and some
of the
loans are payable on demand. These loans bear interest at 6.903%
per
annum.
|
1,412,003
|
|||
|
||||
The
Company entered into a series of short term loans during 2006 with
another
third party company in the PRC for total of 2,850,000 RMB, or
$390,700. These loans are due on various dates in year 2008.
These loans bear interest at 6.903% per annum.
|
390,701
|
|||
|
||||
The
Company entered into a short term loan with another third party
company in
the PRC for 5,050,000 RMB. This loan was entered into on Aug
31, 2005 and was due on Aug 31, 2006. This loan bears no interest.
Imputed
interest on the loan was immaterial. This loan became payable
on demand after Aug 31, 2006. .
|
692,293
|
|||
|
||||
|
$
|
4,619,856
|
US
statutory rates
|
34
|
%
|
||
Tax
rate difference
|
(1
|
)%
|
||
Effect
of tax holiday
|
(25
|
)%
|
||
Tax
per financial statements
|
8
|
%
|
|
AS OF
JUNE 30,
2008
|
AS OF
DECEMBER
31, 2007
|
|||||
|
(Unaudited)
|
|
|||||
ASSETS
|
|||||||
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
& cash equivalents
|
$
|
207,495
|
$
|
393,147
|
|||
Restricted
cash
|
807,709
|
537,098
|
|||||
Accounts
receivable, net
|
7,954,078
|
4,762,822
|
|||||
Retentions
receivable
|
26,552
|
191,319
|
|||||
Advances
to suppliers
|
2,111,461
|
158,750
|
|||||
Other
receivables
|
1,100,950
|
766,231
|
|||||
Inventories
|
5,474,046
|
7,928,408
|
|||||
Due
from related party
|
224,710
|
118,560
|
|||||
|
|||||||
Total
current assets
|
17,907,001
|
14,856,335
|
|||||
|
|||||||
NON-CURRENT
ASSETS
|
|||||||
Property
and equipment, net
|
2,133,803
|
2,040,809
|
|||||
Construction
in progress
|
40,696
|
-
|
|||||
Accounts
receivable, net
|
-
|
949,998
|
|||||
Retentions
receivable
|
-
|
169,309
|
|||||
Intangible
assets, net
|
620,801
|
534,208
|
|||||
|
|||||||
Total
noncurrent assets
|
2,795,300
|
3,694,324
|
|||||
|
|||||||
TOTAL
ASSETS
|
$
|
20,702,301
|
$
|
18,550,659
|
|||
|
|||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
4,724,904
|
$
|
3,128,585
|
|||
Unearned
revenue
|
1,565,208
|
3,125,406
|
|||||
Tax
payable
|
362,121
|
503,010
|
|||||
Other
payables
|
1,294,697
|
807,700
|
|||||
Due
to related party
|
526,772
|
445,990
|
|||||
Loans
payable
|
4,693,917
|
4,619,856
|
|||||
|
|||||||
Total
current liabilities
|
13,167,619
|
12,630,547
|
|||||
|
|||||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
|
|||||||
MINORITY
INTEREST
|
-
|
-
|
|||||
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock, $0.001 par value; 75,000,000 shares authorized, 22,549,900
and
18,500,000 shares issued and outstanding at June 30, 2008 and December
31,
2007, respectively
|
22,550
|
18,500
|
|||||
Paid
in capital
|
3,098,082
|
3,102,132
|
|||||
Statutory
reserve
|
627,722
|
506,532
|
|||||
Accumulated
other comprehensive income
|
884,755
|
473,859
|
|||||
Retained
earnings
|
2,901,573
|
1,819,089
|
|||||
|
|||||||
Total
stockholders' equity
|
7,534,682
|
5,920,112
|
|||||
|
|||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
20,702,301
|
$
|
18,550,659
|
FOR THE SIX MONTHS
ENDED JUNE 30,
|
FOR THE THREE
MONTHS
ENDED JUNE 30,
|
||||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Net
sales
|
$
|
8,637,283
|
$
|
2,457,967
|
$
|
5,558,232
|
$
|
1,159,098
|
|||||
Cost
of goods sold
|
6,228,156
|
1,598,789
|
4,115,200
|
756,368
|
|||||||||
Gross
profit
|
2,409,127
|
859,178
|
1,443,032
|
402,730
|
|||||||||
Operating
expenses
|
|||||||||||||
Selling
expenses
|
608,028
|
484,893
|
410,607
|
267,682
|
|||||||||
General
and administrative expenses
|
446,470
|
298,842
|
162,325
|
141,397
|
|||||||||
Total
operating expenses
|
1,054,498
|
783,735
|
572,932
|
409,079
|
|||||||||
Income
(loss) from operations
|
1,354,629
|
75,443
|
870,100
|
(6,349
|
)
|
||||||||
Non-operating
income (expenses)
|
|||||||||||||
Interest
income
|
260,683
|
164,421
|
113,545
|
95,396
|
|||||||||
Interest
expense
|
(163,040
|
)
|
(87,966
|
)
|
(96,412
|
)
|
(57,854
|
)
|
|||||
Other
income
|
8,290
|
12,000
|
6,116
|
10,923
|
|||||||||
Subsidy
income
|
9,141
|
51,830
|
134
|
272
|
|||||||||
Total
non-operating income
|
115,074
|
140,285
|
23,383
|
48,737
|
|||||||||
Income
before income tax
|
1,469,703
|
215,728
|
893,483
|
42,388
|
|||||||||
Income
tax expense
|
266,028
|
52,486
|
161,071
|
39,178
|
|||||||||
Income
after income tax
|
1,203,675
|
163,242
|
732,412
|
3,210
|
|||||||||
Less:
minority interest
|
-
|
(1,846
|
)
|
-
|
(9
|
)
|
|||||||
Net
income
|
1,203,675
|
165,088
|
732,412
|
3,219
|
|||||||||
Other
comprehensive item
|
|||||||||||||
Foreign
currency translation
|
410,896
|
77,254
|
168,802
|
39,842
|
|||||||||
Comprehensive
Income
|
$
|
1,614,571
|
$
|
242,342
|
$
|
901,214
|
$
|
43,061
|
|||||
Basic
and diluted weighted average shares outstanding
|
20,213,419
|
18,500,000
|
21,926,838
|
18,500,000
|
|||||||||
Basic
and diluted earnings per share
|
$
|
0.06
|
$
|
0.01
|
$
|
0.03
|
$
|
0.00
|
FOR THE SIX MONTHS
ENDED JUNE 30,
|
|||||||
2008
|
2007
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
1,203,675
|
$
|
165,088
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
104,038
|
46,166
|
|||||
Unearned
interest on accounts receivable
|
(22,366
|
)
|
(117,709
|
)
|
|||
Minority
interest
|
-
|
(1,846
|
)
|
||||
(Increase)
decrease in current assets:
|
|||||||
Accounts
receivable
|
(1,803,120
|
)
|
3,199,540
|
||||
Retentions
receivable
|
346,914
|
(1,695,964
|
)
|
||||
Advances
to suppliers
|
(1,888,198
|
)
|
(317,223
|
)
|
|||
Other
receivables
|
(277,990
|
)
|
(146,098
|
)
|
|||
Inventory
|
2,874,481
|
(1,066,714
|
)
|
||||
Increase
(decrease) in current liabilities:
|
|||||||
Accounts
payable
|
1,358,223
|
579,464
|
|||||
Unearned
revenue
|
(1,709,100
|
)
|
339,079
|
||||
Tax
payable
|
(167,960
|
)
|
(297,687
|
)
|
|||
Other
payables
|
423,418
|
312,857
|
|||||
Net
cash provided by provided by operating activities
|
442,015
|
998,953
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Restricted
cash
|
(229,833
|
)
|
(787,349
|
)
|
|||
Acquisition
of property & equipment
|
(119,299
|
)
|
(20,517
|
)
|
|||
Construction
in progress
|
(39,549
|
)
|
(272,577
|
)
|
|||
Net
cash used in investing activities
|
(388,681
|
)
|
(1,080,443
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Due
from / (to) shareholder
|
(44,862
|
)
|
(58,055
|
)
|
|||
Short
term loan
|
(213,152
|
)
|
1,373,484
|
||||
Net
cash (used in) provided by financing activities
|
(258,014
|
)
|
1,315,429
|
||||
EFFECT
OF EXCHANGE RATE CHANGE ON CASH & CASH EQUIVALENTS
|
19,028
|
22,221
|
|||||
NET
INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS
|
(185,652
|
)
|
1,256,160
|
||||
CASH
& CASH EQUIVALENTS, BEGINNING OF PERIOD
|
393,147
|
202,295
|
|||||
CASH
& CASH EQUIVALENTS, END OF PERIOD
|
$
|
207,495
|
$
|
1,458,455
|
|||
Supplemental
Cash flow data:
|
|||||||
Income
tax paid
|
$
|
197,756
|
$
|
86,544
|
|||
Interest
paid
|
$
|
87,887
|
$
|
53,909
|
Building
|
20
years
|
|||
Vehicle
|
5
years
|
|||
Office
Equipment
|
5
years
|
|||
Production
Equipment
|
5-10
years
|
|
·
|
Acquisition
costs will be generally expensed as
incurred;
|
|
·
|
Non-controlling
interests (formerly known as “minority interests” - see SFAS 160
discussion above) will be valued at fair value at the acquisition
date;
|
|
·
|
Acquired
contingent liabilities will be recorded at fair value at the acquisition
date and subsequently measured at either the higher of such amount
or the
amount determined under existing guidance for non-acquired
contingencies;
|
|
·
|
In-process
research and development will be recorded at fair value as an
indefinite-lived intangible asset at the acquisition
date;
|
|
·
|
Restructuring
costs associated with a business combination will be generally
expensed
subsequent to the acquisition date;
and
|
|
·
|
Changes
in deferred tax asset valuation allowances and income tax uncertainties
after the acquisition date generally will affect income tax
expense.
|
|
June 30,
2008
|
December 31,
2007
|
|||||
Raw
materials
|
$
|
4,729,093
|
$
|
3,865,575
|
|||
Work
in process
|
486,057
|
48,627
|
|||||
Finished
Goods
|
258,896
|
4,014,206
|
|||||
Total
|
$
|
5,474,046
|
$
|
7,928,408
|
|
June 30,
2008
|
December 31,
2007
|
|||||
Building
|
$
|
1,727,829
|
$
|
1,624,651
|
|||
Production
equipment
|
324,360
|
298,242
|
|||||
Office
equipment
|
202,132
|
156,368
|
|||||
Vehicles
|
143,280
|
134,724
|
|||||
|
2,397,601
|
2,213,985
|
|||||
Less:
Accumulated depreciation
|
(263,798
|
)
|
(173,176
|
)
|
|||
|
$
|
2,133,803
|
$
|
2,040,809
|
|
June 30,
2008
|
December
31, 2007
|
|||||
Land
use right
|
$
|
517,522
|
$
|
486,618
|
|||
Software
|
175,696
|
140,476
|
|||||
|
693,218
|
627,094
|
|||||
Less:
accumulated amortization
|
(72,417
|
)
|
(92,886
|
)
|
|||
|
$
|
620,801
|
$
|
534,208
|
|
June 30,
2008
|
December 31,
2007
|
|||||
Income
tax payable
|
$
|
149,995
|
$
|
74,981
|
|||
Value
added tax payable
|
227,569
|
421,009
|
|||||
Other
taxes payable (receivable)
|
(15,443
|
)
|
7,020
|
||||
|
$
|
362,121
|
$
|
503,010
|
|
Balance
at
June
30,
2008
|
Balance
at
December
31,
2007
|
|||||
Short
term loan with a commercial bank in the PRC for 6,000,000 RMB,
or
$822,526. This loan was entered into on Apr 28, 2007 and is due
on Apr 12,
2008. This loan bears interest at 7.029% per annum. This loan was
renewed
on Apr 12, 2008 with new maturity date of June 13, 2009.
|
$
|
874,763
|
$
|
822,526
|
|||
|
|||||||
Short
term loan with a foreign commercial bank with branch in the PRC
for
10,200,000 RMB, or $1,398,295. This loan was entered into on Jun
25, 2007
and is due on Jun 24, 2008. This loan bears interest at 5.265%
per annum.
This loan was repaid in June 2008.
|
—
|
1,302,333
|
|||||
|
|||||||
The
Company entered into a series of short term loans during 2006 and
2007
with a third party company in the PRC for total of 10,300,000 RMB
or
$1,412,003. Some of the loans will mature on various dates in year
2008
and some of the loans are payable on demand. These loans bear variable
interest at 8.591% per annum for 2008 and 6.903% per annum for
2007.
|
1,233,999
|
1,412,003
|
|||||
|
|||||||
The
Company entered into a series of short term loans during 2006 with
another
third party company in the PRC for total of 2,850,000 RMB, or $390,700.
These loans are due on various dates in year 2008. These loans
bear
variable interest at 8.591% per annum for 2008 and 6.903% per annum
for
2007.
|
414,834
|
390,701
|
|||||
|
|||||||
The
Company entered into a short term loan with another third party
company in
the PRC for 5,050,000 RMB or $625,759. This loan was entered into
on Aug
31, 2005 and was due on Aug 31, 2006. This loan bears no interest.
Imputed
interest on the loan was immaterial. This loan became payable on
demand
after Aug 31, 2006.
|
736,259
|
692,293
|
|||||
|
|||||||
The
Company entered into a short term loan on June 30, 2008 with another
third
party company in the PRC for total of 10,000,000 RMB, or $1,458,000.
This
loan is due on Sept. 30, 2008 with interest rate of 10% per
annum.
|
1,434,062
|
—
|
|||||
|
|||||||
|
$
|
4,693,917
|
$
|
4,619,856
|
Year
|
Tax
Rate
|
|||
2007
|
15
|
%
|
||
2008
|
18
|
%
|
||
2009
|
20
|
%
|
||
2010
|
22
|
%
|
||
2011
|
24
|
%
|
||
2012
|
25
|
%
|
Year
Ending June 30,
|
Amount
|
|||
2009
|
$
|
46,000
|
||
2010
|
21,000
|
|||
Total
|
$
|
67,000
|
|
SmartHeat
|
Taiyu
|
Pro
forma
|
Pro
forma
|
|||||||||
|
(1)
|
(2)
|
Adjustments
|
Combined
|
|||||||||
|
(historical)
|
(historical)
|
|||||||||||
|
|||||||||||||
ASSETS
|
|||||||||||||
CURRENT
ASSETS
|
|||||||||||||
Cash
and cash equivalents
|
$
|
7,632
|
$
|
393,147
|
$
|
(7,632
|
)(b)
|
$
|
393,147
|
||||
Restricted
cash
|
537,098
|
537,098
|
|||||||||||
Accounts
receivable, net
|
4,762,822
|
4,762,822
|
|||||||||||
Retentions
receivable
|
191,319
|
191,319
|
|||||||||||
Inventory
|
7,928,408
|
7,928,408
|
|||||||||||
Advances
to suppliers
|
158,750
|
158,750
|
|||||||||||
Other
receivables
|
766,231
|
766,231
|
|||||||||||
Due
from related parties
|
118,560
|
118,560
|
|||||||||||
TOTAL
CURRENT ASSETS
|
7,632
|
14,856,335
|
(7,632
|
)
|
14,856,335
|
||||||||
PROPERTY
AND EQUIPMENT, NET
|
2,040,809
|
2,040,809
|
|||||||||||
Accounts
receivable, net
|
949,998
|
949,998
|
|||||||||||
Retentions
receivable
|
169,309
|
169,309
|
|||||||||||
Intangible
assets, net
|
534,208
|
534,208
|
|||||||||||
TOTAL
NONCURRENT ASSETS
|
1,653,515
|
||||||||||||
TOTAL
ASSETS
|
$
|
7,632
|
$
|
18,550,659
|
$
|
(7,632
|
)
|
$
|
18,550,659
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||||||||
CURRENT
LIABILITIES
|
|||||||||||||
Accounts
payable
|
$
|
272
|
$
|
3,128,585
|
$
|
(272
|
)(b)
|
$
|
3,128,585
|
||||
Customer
deposits
|
3,125,406
|
3,125,406
|
|||||||||||
Other
payables
|
807,700
|
807,700
|
|||||||||||
Tax
payable
|
503,010
|
503,010
|
|||||||||||
Due
to related party
|
445,990
|
445,990
|
|||||||||||
Loan
payable
|
4,619,856
|
4,619,856
|
|||||||||||
TOTAL
CURRENT LIABILITIES
|
272
|
12,630,547
|
(272
|
)
|
12,630,547
|
||||||||
STOCKHOLDERS'
EQUITY
|
|||||||||||||
Common
Stock
|
6,549
|
16,000
|
(a)
|
22,549
|
|||||||||
Additional
paid in capital
|
38,426
|
3,120,632
|
(60,975
|
)(a)
|
3,098,083
|
||||||||
Statutory
reserve
|
(37,615
|
)
|
506,532
|
37,615
|
506,532
|
||||||||
Accumulated
other comprehensive income
|
473,859
|
473,859
|
|||||||||||
Retained
earnings
|
1,819,089
|
1,819,089
|
|||||||||||
TOTAL
STOCKHOLDERS' EQUITY
|
7,360
|
5,920,112
|
(7,360
|
)
|
5,920,112
|
||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
7,632
|
$
|
18,550,659
|
$
|
(7,632
|
)
|
$
|
18,550,659
|
(1) |
Source: unaudited
financial statements of SmartHeat Inc. (FKA: Pacific Goldrim
Resources, Inc.) as of January 31, 2008 as filed in Quarterly Report
on
Form 10QSBfiled with the SEC on March 04,
2008.
|
(2) |
Source: audited
financial statements of Taiyu Machinery & Electronic Equipment Co.,
Ltd. as of December 31, 2007 included in this
8-K.
|
(a) |
After
cancellation of 2,500,000 shares by the old shareholders of Smartheat
and
issuance of 18,500,000 shares to the shareholder of Taiyu, total
shares outstanding after the reverse merger is
22,549,900.
|
(b) |
Spinoff
of Smartheat's assets and liabilities to shareholder as consideration
of
cancellation of shares.
|
SmartHeat
|
Taiyu
|
Pro
forma
|
Pro
forma
|
||||||||||
(1)
|
(2)
|
Adjustments
|
Combined
|
||||||||||
(historical)
|
(historical)
|
||||||||||||
Net
Revenue
|
$
|
-
|
$
|
13,273,151
|
$
|
-
|
$
|
13,273,151
|
|||||
Cost
of Revenue
|
-
|
8,667,353
|
8,667,353
|
||||||||||
Gross
Profit
|
-
|
4,605,798
|
-
|
4,605,798
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling
expenses
|
-
|
1,681,624
|
1,681,624
|
||||||||||
General
and administrative expenses
|
30,456
|
687,466
|
717,922
|
||||||||||
Total
operating expenses
|
30,456
|
2,369,090
|
-
|
2,399,546
|
|||||||||
Income
(loss) from operations
|
(30,456
|
)
|
2,236,708
|
-
|
2,206,252
|
||||||||
Non-operating
income (expenses):
|
|||||||||||||
Interest
income
|
175,084
|
175,084
|
|||||||||||
Interest
expense
|
(230,905
|
)
|
(230,905
|
)
|
|||||||||
Other
income
|
45,126
|
45,126
|
|||||||||||
Other
expenses
|
(16,939
|
)
|
(16,939
|
)
|
|||||||||
Subsidy
income
|
52,591
|
52,591
|
|||||||||||
Total
non-operating income
|
-
|
24,957
|
-
|
24,957
|
|||||||||
Income
before income tax
|
(30,456
|
)
|
2,261,665
|
2,231,209
|
|||||||||
Income
tax expense
|
-
|
(175,647
|
)
|
(175,647
|
)
|
||||||||
Income
after income tax
|
(30,456
|
)
|
2,086,018
|
2,055,562
|
|||||||||
Minority
interest
|
-
|
1,873
|
1,873
|
||||||||||
Net
income
|
$
|
(30,456
|
)
|
$
|
2,087,891
|
$
|
-
|
$
|
2,057,435
|
||||
Earnings
per share
|
$
|
(0.00
|
)
|
$
|
0.09
|
||||||||
Weighted
average shares outstanding
|
6,549,900
|
22,549,900
|
(1) |
Source: audited
financial statements of SmartHeat Inc. (FKA: Pacific Goldrim
Resources, Inc.) as of October 31, 2007 as filed in annual Report
on Form
10KSB filed with the SEC on January 29,
2008.
|
(2) |
Source: audited
financial statements of Taiyu Machinery & Electronic Equipment Co.,
Ltd. as of December 31, 2007 included in this
8-K.
|
a. |
Recapitalization
of Taiyu to account for issuance of an aggregate of 18,500,000
shares of
SmartHeat to the shareholders of Taiyu, the
total issued and outstanding shares after the reverse merger
were
22,549,900;
|
b. |
Cancellation
of 2,500,000 shares of SmartHeat common stock owed by major shareholder,
officers of Goldrim and public
float as part of the transaction. The assets and liabilities
of SmartHeat
were
spun off to the shareholder as consideration of the cancellation
of
2,500,000
shares owned by the
shareholder.
|
SEC
Registration Fee
|
$
|
|||
Printing
Expenses
|
$
|
|||
Accounting
Fees and Expenses
|
$
|
|||
Legal
Fees and Expenses
|
$
|
|||
Miscellaneous
|
$
|
|||
|
||||
Total
|
$
|
Placement
Agent
|
Cash
|
Warrants
|
|||||
Rodman
& Renshaw, LLC
|
$
|
23,888
|
56,500
|
||||
Maxim
Group LLC
|
$
|
104,650
|
—
|
||||
Four
Tong Investments Ltd.
|
$
|
207,025
|
91,000
|
Number
|
Description
|
|
|
2.1
|
Share
Exchange Agreement and Plan of Reorganization by and among SmartHeat
Inc.
("SmartHeat"), Shenyang Taiyu Electronic & Machinery Co., Ltd.
("Taiyu") and all of the shareholders of Taiyu (the "Taiyu Shareholders")
dated April 14, 2008 (Incorporated herein by reference to Exhibit
2.1 to
the Current Report on Form 8-K filed on April 18, 2008)
|
|
|
2.2
|
Articles
of Exchange between Taiyu and SmartHeat, dated April 14, 2008
(Incorporated herein by reference to Exhibit 2.2 to the Current Report
on
Form 8-K filed on April 18, 2008)
|
|
|
2.3
|
Articles
of Merger between Pacific Goldrim Resources, Inc. and SmartHeat,
dated
April 14, 2008 (Incorporated herein by reference to Exhibit 2.3 to
the
Current Report on Form 8-K filed on April 18, 2008)
|
|
|
3(i)
|
Certificate
of Incorporation (Incorporated herein by reference to Exhibit 3.2
to the
Company's Form SB-2 filed on December 22,
2006)
|
3(ii)
|
Amended
and Restated By-Laws adopted April 15, 2008 (Incorporated herein
by
reference to Exhibit 3(ii) to the Current Report on Form 8-K filed
on October 16, 2008)
|
|
|
4.1
|
Specimen
Stock Certificate (to be filed by amendment).
|
4.2
|
Form
of Common Stock Purchase Warrant forming part of Units sold, and
also
issued as compensation to selected dealers in our private placement
offering that had a final closing in August 2008. (Incorporated herein
by
reference to Exhibit 10.13 to the Current Report on Form 8-K filed
on July
11, 2008)
|
5.1
|
Opinion
of Buchanan Ingersoll & Rooney, PC (to be filed by
amendment)
|
|
|
10.1
|
English
Translation of Employment Agreement between Taiyu and Jun Wang, dated
January 1, 2008 (Incorporated herein by reference to Exhibit 10.1
to the
Current Report on Form 8-K filed on April 18, 2008)
|
|
|
10.2
|
English
Translation of Employment Agreement between Taiyu and Zhijuan Guo,
dated
January 1, 2008 (Incorporated herein by reference to Exhibit 10.2
to the
Current Report on Form 8-K filed on April 18, 2008)
|
|
|
10.3
|
Certificate
of Appointment by Sondex A/S of Taiyu as Authorized Dealer in China,
dated
March 2006 and letter naming Taiyu as Dealer of North China,
dated May 5, 2006 (Incorporated herein by reference to Exhibit 10.3
to the
Current Report on Form 8-K filed on April 18, 2008)
|
|
|
10.4
|
Form
of Purchase Order for with Sondex A/S (Incorporated herein by reference
to
Exhibit 10.4 to the Current Report on Form 8-K filed on April 18,
2008)
|
|
|
10.5
|
English
Translation of Sales Contract between Taiyu and Dalkia (Jiamusi)
Urban
Heating Company Ltd, dated June 18, 2007 (Incorporated herein by
reference
to Exhibit 10.5 to the Current Report on Form 8-K filed on April
18,
2008)
|
|
|
10.6
|
Form
of Purchase Order (Incorporated herein by reference to Exhibit 10.6
to the
Current Report on Form 8-K filed on April 18, 2008)
|
|
|
10.7
|
English
Translation of Loan Agreement with Citibank (China) Co., Ltd., dated
June
25, 2007 (Incorporated herein by reference to Exhibit 10.7 to the
Current
Report on Form 8-K filed on April 18, 2008)
|
|
|
10.8
|
English
Translation of Loan Agreement with China CITIC Bank, dated April
17, 2007
(Incorporated herein by reference to Exhibit 10.8 to the Current
Report on
Form 8-K filed on April 18, 2008)
|
|
|
10.9
|
Resignation
Letter from Jason Schlombs, dated April 15, 2008 (Incorporated herein
by
reference to Exhibit 10.9 to the Current Report on Form 8-K filed
on April
18, 2008)
|
|
|
10.10
|
Agreement
of Conveyance, Transfer and Assignment of Assets and Assumption of
Obligations between SmartHeat and Goldrim Holding, Inc., dated April
14,
2008 (Incorporated herein by reference to Exhibit 10.10 to the Current
Report on Form 8-K filed on April 18,
2008)
|
10.11
|
Stock
Purchase Agreement between Jason Schlombs and SmartHeat, dated April
14,
2008 (Incorporated herein by reference to Exhibit 10.11 to the Current
Report on Form 8-K filed on April 18, 2008)
|
10.12
|
Form
of Registration Rights Agreement in connection with Units sold in
our
private placement offering completed in August 2008 (Incorporated
herein
by reference to Exhibit 10.13 to the Current Report on Form 8-K filed
on
July 11, 2008)
|
10.13
|
English
Translation of Share Exchange Agreement dated September 25, 2008
between
the Company and Asialink (Far East) Limited
|
21
|
Subsidiaries
|
23.1
|
Consent
of Buchanan Ingersoll & Rooney, PC (to be included in Exhibit 5.1,
filed by amendment)
|
23.2
|
Consent
of Goldman Parks Kurland Mohidin, LLP, independent registered public
accounting firm
|
|
SMARTHEAT
INC
|
|||
|
|
|
||
|
Date:
October 17, 2008
|
By:
|
/s/
Jun Wang
|
|
|
|
|
Jun
Wang
|
|
|
|
|
Chief
Executive Officer
|
|
|
|
|
||
|
Date:
October 17, 2008
|
By:
|
/s/
Zhijuan Guo
|
|
|
|
|
Zhijuan
Guo
|
|
|
|
|
Chief
Financial Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/
Jun Wang
|
Chairman
of the Board, President & Chief Executive Officer
|
October
17, 2008
|
|||
Jun
Wang
|
|||||
/s/
Zhijuan Guo
|
Chief
Financial Officer and Treasurer
|
October
17, 2008
|
|||
Zhijuan
Guo
|
|||||
/s/
Frederick Rittereiser
|
Director
|
October
17, 2008
|
|||
Frederick
Rittereiser
|
|||||
/s/
Arnold Staloff
|
Director
|
October
17, 2008
|
|||
Arnold
Staloff
|
|
|
|
||
|
|
|
|
|
|
/s/
Weiguo Wang
|
Director
|
October
17, 2008
|
|||
Weiguo
Wang
|
Exhibit
Number
|
Description
|
|
|
10.13
|
English
Translation of Share Exchange Agreement dated September 25, 2008
between
the Company and Asialink (Far East) Limited
|
21
|
Subsidiaries
|
23.2
|
Consent
of Goldman Parks Kurland Mohidin,
LLP
|