Delaware | | 98-0231607 |
(State or other jurisdiction of | | (I.R.S. Employer |
incorporation or organization) | | Identification No.) |
Large accelerated filer | ¨ | Accelerated filer | ¨ |
Non-accelerated filer | ¨ | Smaller reporting company | x |
PART I. | FINANCIAL INFORMATION | | |
Item 1. | Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012 | | 4 |
| Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended September 30, 2013 and 2012 | | 5 |
| Consolidated Statements of Stockholders’ Equity as of September 30, 2013 and December 31, 2012 | | 6 |
| Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2013 and 2012 | | 7 |
| Notes to Consolidated Financial Statements | | 8 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | | 41 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | | 66 |
Item 4. | Controls and Procedures | | 66 |
PART II. OTHER INFORMATION | | | |
Item 1. | Legal Proceedings | | 68 |
Item 1A. | Risk Factors | | 72 |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | | 72 |
Item 3. | Defaults Upon Senior Securities | | 72 |
Item 4. | Mine Safety Disclosures | | 73 |
Item 5. | Other Information | | 73 |
Item 6. | Exhibits | | 73 |
Signatures | | 74 |
2 | ||
To: | The Board of Directors and Stockholders of |
| China Natural Gas, Inc. |
San Mateo, California | WWC, P.C. |
November 8, 2013 | Certified Public Accountants |
3 | ||
CHINA NATURAL GAS, INC. AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS |
AS OF SEPTEMBER 30, 2013 AND DECEMBER 31, 2012 |
(Stated in US Dollars) |
| | Note | | September 30, 2013 | | (Audited) December 31, 2012 | | ||
ASSETS | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | |
Cash and cash equivalents | | 3(f) | | $ | 10,334,452 | | $ | 10,857,456 | |
Accounts receivable, net | | 3(g) | | | 2,714,988 | | | 2,148,379 | |
Other receivables, net | | | | | 346,234 | | | 458,605 | |
Employee advances | | 3(h) | | | 336,286 | | | 399,031 | |
Inventories | | 3(i) | | | 3,011,956 | | | 2,473,933 | |
Advances to suppliers | | | | | 11,187,066 | | | 4,869,606 | |
Prepaid expense and other current assets | | | | | 4,558,512 | | | 3,541,431 | |
Total current assets | | | | | 32,489,494 | | | 24,748,441 | |
| | | | | | | | | |
Investment in unconsolidated joint ventures | | 3(j) | | | - | | | 1,587,000 | |
Property and equipment, net | | 3(k) | | | 210,683,183 | | | 179,515,563 | |
Construction in progress | | 3(l) | | | 34,821,916 | | | 53,393,933 | |
Goodwill | | 3(m), 4 | | | 862,561 | | | 839,806 | |
Other intangible assets | | 4 | | | 21,176,688 | | | 21,400,924 | |
Prepaid expenses and other assets | | 5 | | | 7,463,106 | | | 7,015,142 | |
TOTAL ASSETS | | | | $ | 307,496,948 | | $ | 288,500,809 | |
| | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | |
| | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | |
Senior notes- current maturities | | 6 | | $ | 38,908,332 | | $ | 38,352,498 | |
Current portion of bank loan payable | | 7 | | | 4,890,000 | | | 4,761,000 | |
Redeemable liabilities - warrants | | | | | 17,500,000 | | | 17,500,000 | |
Accounts payable and accrued liabilities | | | | | 9,281,250 | | | 6,756,278 | |
Other payable - related party | | | | | 845,226 | | | 1,616,429 | |
Short-term borrowing - related party | | | | | 2,679,945 | | | 2,679,945 | |
Unearned revenue | | | | | 5,481,579 | | | 3,663,570 | |
Accrued interest | | | | | 3,320,356 | | | 1,936,584 | |
Taxes payable | | | | | 1,233,722 | | | 2,232,546 | |
Total current liabilities | | | | | 84,140,410 | | | 79,498,850 | |
| | | | | | | | | |
LONG-TERM LIABILITIES: | | | | | | | | | |
Bank loan payable, net of current portion | | 7 | | | 3,260,000 | | | 4,761,000 | |
Long-term payables | | | | | 313,913 | | | - | |
Total long-term liabilities | | 7 | | | 3,573,913 | | | 4,761,000 | |
| | | | | | | | | |
Total liabilities | | | | $ | 87,714,323 | | $ | 84,259,850 | |
| | | | | | | | | |
STOCKHOLDERS' EQUITY: | | | | | | | | | |
Preferred stock, par value $0.0001 per share, 5,000,000 authorized, none issued and outstanding | | | | $ | - | | $ | - | |
Common stock, par value $0.0001 per share, 45,000,000 authorized, 21,458,654 issued and outstanding at September 30, 2013 and December 31, 2012, respectively | | | | | 2,145 | | | 2,145 | |
Additional paid-in capital | | | | | 83,649,675 | | | 83,501,637 | |
Accumulated other comprehensive income | | | | | 28,103,067 | | | 21,276,931 | |
Statutory reserves | | 10 | | | 12,955,189 | | | 11,818,087 | |
Retained earnings | | | | | 94,768,161 | | | 87,410,615 | |
Noncontrolling interests | | | | | 304,388 | | | 231,544 | |
Total stockholders' equity | | | | | 219,782,625 | | | 204,240,959 | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | | | | $ | 307,496,948 | | $ | 288,500,809 | |
4 | ||
CHINA NATURAL GAS, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME |
FOR THE THREE AND NINE MONTHS PERIODS ENDED SEPTEMBER 30, 2013 AND 2012 |
(Stated in US Dollars) |
| | Three Months Ended | | Nine Months Ended | | ||||||||
| | September 30, | | September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Revenues | | | | | | | | | | | | | |
Natural gas | | $ | 29,708,201 | | $ | 27,903,522 | | $ | 93,653,522 | | $ | 92,231,013 | |
Gasoline | | | 452,626 | | | 647,061 | | | 1,431,305 | | | 2,174,124 | |
Installation and others | | | 1,870,301 | | | 2,511,199 | | | 6,693,589 | | | 6,835,658 | |
| | | 32,031,128 | | | 31,061,782 | | | 101,778,416 | | | 101,240,795 | |
| | | | | | | | | | | | | |
Cost of revenues | | | | | | | | | | | | | |
Natural gas | | | 21,240,267 | | | 18,950,048 | | | 63,890,663 | | | 60,687,423 | |
Gasoline | | | 390,100 | | | 616,290 | | | 1,264,125 | | | 2,060,048 | |
Installation and others | | | 835,162 | | | 1,013,647 | | | 2,881,267 | | | 2,821,175 | |
| | | 22,465,529 | | | 20,579,985 | | | 68,036,055 | | | 65,568,646 | |
| | | | | | | | | | | | | |
Gross profit | | | 9,565,599 | | | 10,481,797 | | | 33,742,361 | | | 35,672,149 | |
| | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | |
Selling | | | 6,059,053 | | | 6,503,728 | | | 17,646,944 | | | 17,074,392 | |
General and administrative | | | 2,124,371 | | | 1,255,336 | | | 4,833,830 | | | 5,603,011 | |
| | | 8,183,424 | | | 7,759,064 | | | 22,480,774 | | | 22,677,403 | |
| | | | | | | | | | | | | |
Income from operations | | | 1,382,175 | | | 2,722,733 | | | 11,261,587 | | | 12,994,746 | |
| | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income | | | 10,350 | | | 22,084 | | | 31,046 | | | 42,683 | |
Interest expense | | | (173,293) | | | (277,347) | | | (534,664) | | | (985,027) | |
Loss on disposal of fixed assets | | | (251) | | | (4,017,726) | | | (57,654) | | | (4,017,726) | |
Loss on sales of long term investment | | | (350) | | | - | | | (80,500) | | | - | |
Other income (expense), net | | | (64,078) | | | 133,625 | | | (28,336) | | | 119,295 | |
Change in fair value of warrants | | | - | | | 1,233 | | | - | | | 4 | |
Foreign currency exchange loss | | | (1,546) | | | 2,634 | | | (6,815) | | | (501,812) | |
| | | (229,168) | | | (4,135,497) | | | (676,923) | | | (5,342,583) | |
| | | | | | | | | | | | | |
Income before income tax | | | 1,153,007 | | | (1,412,764) | | | 10,584,664 | | | 7,652,163 | |
| | | | | | | | | | | | | |
Provision for income tax | | | 426,244 | | | 87,239 | | | 2,017,172 | | | 2,129,838 | |
| | | | | | | | | | | | | |
Net income | | | 726,763 | | | (1,500,003) | | | 8,567,492 | | | 5,522,325 | |
Less: Income (loss) attributable to noncontrolling interests | | | 13,256 | | | 23,594 | | | 72,844 | | | (175,589) | |
Net income attributable to China Natural Gas, Inc. | | | 713,507 | | | (1,523,597) | | | 8,494,648 | | | 5,697,914 | |
| | | | | | | | | | | | | |
Other comprehensive income | | | | | | | | | | | | | |
Foreign currency translation gain | | | 2,029,574 | | | (844,824) | | | 6,826,136 | | | 896,392 | |
Comprehensive income | | $ | 2,743,081 | | $ | (2,368,421) | | $ | 15,320,784 | | $ | 6,594,306 | |
| | | | | | | | | | | | | |
Weighted average shares outstanding | | | | | | | | | | | | | |
Basic | | | 21,458,654 | | | 21,458,654 | | | 21,458,654 | | | 21,458,654 | |
Diluted | | | 21,458,654 | | | 21,458,654 | | | 21,458,654 | | | 21,458,654 | |
| | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Basic | | $ | 0.03 | | $ | (0.07) | | $ | 0.40 | | $ | 0.27 | |
Diluted | | $ | 0.03 | | $ | (0.07) | | $ | 0.40 | | $ | 0.27 | |
5 | ||
CHINA NATURAL GAS, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY |
AS OF SEPTEMBER 30, 2013 AND DECEMBER 31, 2012 |
(Stated in US Dollars) |
| | | | | | | | Additional | | Accumulative Other | | | | | Retained Earnings | | Total | | |||||||
| | Common Stock | | Paid-in | | Comprehensive | | Non-controlling | | Statutory | | | | | Stockholders' | | |||||||||
| | Shares | | Amount | | Capital | | Income | | Interest | | Reserve | | Unrestricted | | Equity | | ||||||||
Balance at 1/1/2012 | | | 21,458,654 | | $ | 2,145 | | $ | 82,909,485 | | $ | 19,817,493 | | $ | - | | $ | 10,124,710 | | $ | 77,903,478 | | $ | 190,757,311 | |
Stock based compensation | | | - | | | - | | | 592,152 | | | - | | | - | | | - | | | - | | | 592,152 | |
Purchases of a Noncontrolling interest equity | | | - | | | - | | | - | | | - | | | 394,789 | | | - | | | - | | | 394,789 | |
Cumulative translation adjustment | | | - | | | - | | | - | | | 1,459,438 | | | - | | | - | | | - | | | 1,459,438 | |
Net income | | | - | | | - | | | - | | | - | | | (163,245) | | | - | | | 11,200,514 | | | 11,037,269 | |
Appropriation of retain earnings | | | - | | | - | | | - | | | - | | | - | | | 1,693,377 | | | (1,693,377) | | | - | |
Balance at 12/31/2012 | | | 21,458,654 | | $ | 2,145 | | $ | 83,501,637 | | $ | 21,276,931 | | $ | 231,544 | | $ | 11,818,087 | | $ | 87,410,615 | | $ | 204,240,959 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at 1/1/2013 | | | 21,458,654 | | $ | 2,145 | | $ | 83,501,637 | | $ | 21,276,931 | | $ | 231,544 | | $ | 11,818,087 | | $ | 87,410,615 | | $ | 204,240,959 | |
Stock based compensation | | | - | | | - | | | 148,038 | | | - | | | - | | | - | | | - | | | 148,038 | |
Cumulative translation adjustment | | | - | | | - | | | - | | | 6,826,136 | | | - | | | - | | | - | | | 6,826,136 | |
Net income | | | - | | | - | | | - | | | - | | | 72,844 | | | - | | | 8,494,648 | | | 8,567,492 | |
Appropriation of retain earnings | | | - | | | - | | | - | | | - | | | - | | | 1,137,102 | | | (1,137,102) | | | - | |
Balance at 9/30/2013 | | | 21,458,654 | | $ | 2,145 | | $ | 83,649,675 | | $ | 28,103,067 | | $ | 304,388 | | $ | 12,955,189 | | $ | 94,768,161 | | $ | 219,782,625 | |
6 | ||
CHINA NATURAL GAS, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2012 |
(Stated in US Dollars) |
| | 2013 | | 2012 | | ||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | |
Net income attributable to China Natural Gas, Inc. | | | 8,494,648 | | | 5,697,914 | |
Add: income (loss) attributable to noncontrolling interests | | | 72,844 | | | (175,589) | |
Net income | | | 8,567,492 | | | 5,522,325 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | |
Depreciation and amortization | | | 10,757,202 | | | 10,443,635 | |
Provision for doubtful accounts | | | 50,970 | | | 200,984 | |
Loss on disposal of equipment | | | 57,654 | | | 4,017,726 | |
Loss on sales of long term investment | | | 80,500 | | | - | |
Stock-based compensation | | | 148,038 | | | 444,114 | |
Change in fair value of warrants | | | - | | | (4) | |
Change in assets and liabilities: | | | | | | | |
Accounts receivable | | | (553,131) | | | 1,067,790 | |
Other receivables | | | (301,293) | | | 170,241 | |
Employee advances | | | 72,453 | | | (526,366) | |
Inventories | | | (465,213) | | | (1,365,120) | |
Advances to suppliers | | | (8,101,755) | | | (2,458,489) | |
Prepaid expense and other current assets | | | (890,060) | | | 3,049,626 | |
Accounts payable and accrued liabilities | | | 3,158,456 | | | 325,648 | |
Unearned revenue | | | 1,697,655 | | | 1,176,182 | |
Accrued interest | | | 1,383,772 | | | 440,838 | |
Taxes payable | | | (1,046,317) | | | (1,432,165) | |
Net cash provided by operating activities | | | 14,616,423 | | | 21,076,965 | |
| | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | |
Payment for acquisition of property and equipment | | | (1,649,846) | | | (4,129,677) | |
Proceeds from sales of property and equipment | | | 7,209 | | | 2,850,914 | |
Proceeds from sales of long term investment | | | 724,500 | | | (13,107,944) | |
Additions to construction in progress | | | (11,894,106) | | | (418,295) | |
Prepayment on long-term assets | | | (239,593) | | | (656,179) | |
Payment for acquisition of business | | | - | | | (1,768,049) | |
Payment for intangible assets | | | - | | | - | |
Net cash used in investing activities | | | (13,051,836) | | | (17,229,230) | |
| | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | |
Repayment of short-term borrowing and other payable, related parties | | | (805,000) | | | - | |
Repayment of long-term debt | | | (1,610,000) | | | (792,500) | |
Repayment of senior notes | | | - | | | (3,333,334) | |
Increase in restricted cash | | | - | | | (740,084) | |
Net cash (used in) provided by financing activities | | | (2,415,000) | | | (4,865,918) | |
| | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | 327,409 | | | 206 | |
| | | | | | | |
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | | | (523,004) | | | (1,017,977) | |
| | | | | | | |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | | | 10,857,456 | | | 9,622,883 | |
| | | | | | | |
CASH AND CASH EQUIVALENTS, END OF PERIOD | | $ | 10,334,452 | | $ | 8,604,906 | |
| | | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | | |
Interest paid, net of capitalized interest | | $ | 417,884 | | $ | 718,541 | |
Income taxes paid | | $ | 2,009,997 | | $ | 3,330,382 | |
| | | | | | | |
Non-cash transactions for investing and financing activities: | | | | | | | |
Construction materials transferred to Construction in progress | | $ | - | | $ | 67,058 | |
Construction in progress transferred to property and equipment | | $ | 33,786,303 | | $ | 19,380,905 | |
Capitalized interest - amortization of discount of notes payable and issuance cost | | $ | - | | $ | 6,107,601 | |
Other assets transferred to construction in progress | | $ | 126,957 | | $ | 2,577,107 | |
7 | ||
8 | ||
| (a.) | Basis of Presentation |
| (b.) | Use of Estimates |
| (c.) | Principles of Consolidation |
| (d.) | Consolidation of Variable Interest Entity |
9 | ||
10 | ||
| (e.) | Foreign Currency Translation |
| (f.) | Cash and Cash Equivalents |
11 | ||
| (g.) | Accounts Receivable |
| (h.) | Employee Advances |
| (i.) | Inventories |
| | September 30, 2013 | | December 31, 2012 | | ||
Materials and supplies | | $ | 2,525,021 | | $ | 2,108,837 | |
Liquefied natural gas | | | 328,065 | | | 113,203 | |
Gasoline | | | 158,870 | | | 251,893 | |
| | $ | 3,011,956 | | $ | 2,473,933 | |
12 | ||
| (j.) | Investments in Unconsolidated Joint Ventures |
| | December 31, 2012 | | |
Current assets | | $ | 3,238,776 | |
Noncurrent assets | | | - | |
Total assets | | | 3,238,776 | |
Current liabilities | | | - | |
Noncurrent liabilities | | | - | |
Equity | | | 3,238,776 | |
Total liabilities and equity | | $ | 3,238,776 | |
| (k.) | Property and Equipment |
Office equipment | | 5 years | |
Operating equipment | | 5-20 years | |
Vehicles | | 5 years | |
Buildings and improvements | | 5-30 years | |
13 | ||
| | September 30, 2013 | | December 31, 2012 | | ||
Office equipment | | $ | 1,119,358 | | $ | 936,749 | |
Operating equipment | | | 211,189,990 | | | 176,463,908 | |
Vehicles | | | 4,342,820 | | | 4,228,255 | |
Buildings and improvements | | | 45,858,871 | | | 38,557,910 | |
Total property and equipment | | | 262,511,039 | | | 220,186,822 | |
Less accumulated depreciation | | | (51,827,856) | | | (40,671,259) | |
Property and equipment, net | | $ | 210,683,183 | | $ | 179,515,563 | |
| (l.) | Construction in Progress |
14 | ||
Project Description | | Location | | September 30, 2013 | | | Commencement date | | Expected completion date | | Estimated additional cost to complete | | ||
Fangzhi District | | Fangzhi District, Xi’an, PRC | | | 11,555,351 | | | October 2010 | | December 2014 | | | 6,000,000 | |
Phases II and III of LNG Project | | Jingbian County, Shaanxi Province, PRC | | $ | 8,171,249 | (1) | | December 2006 | | December 2015 | | $ | 190,500,000 | (2) |
Men Street Project | | Lantian County, Shaanxi Province, PRC | | | 2,291,977 | | | December 2011 | | December 2013 | | | 200,000 | |
Three-in-One LNG Fueling Stations | | Hubei Province, PRC | | | 2,180,091 | | | January 2013 | | February 2014 | | | 1,300,000 | |
LNG Fueling Stations | | Shaanxi & Henan Province, PRC | | | 1,942,802 | | | Various | | Various | | | 10,750,000 | |
Sa Pu Mother Station | | Henan Province, PRC | | | 1,507,577 | | | July 2008 | | June 2015 | | | 5,800,000 | |
Other Construction in Progress Costs | | PRC | | | 7,172,869 | | | Various | | Various | | | 800,000 | |
| | | | $ | 34,821,916 | | | | | | | $ | 215,350,000 | |
Project Description | | Location | | December 31, 2012 | | | Commencement date | | Expected completion date | | Estimated additional cost to complete | | ||
Phase I of LNG Project | | Jingbian County, Shaanxi Province, PRC | | $ | 8,424,350 | | | December 2006 | | March 2014 | | $ | 94,000 | |
Phases II and III of LNG Project | | Jingbian County, Shaanxi Province, PRC | | | 14,660,048 | | | December 2006 | | December 2015 | | | 192,800,000 | |
Fangzhi District | | Fangzhi District, Xi’an, PRC | | | 8,904,054 | | | October 2010 | | December 2013 | | | 4,120,000 | |
Sa Pu Mother Station | | Henan Province, PRC | | | 1,376,421 | | | July 2008 | | June 2013 | | | 6,100,000 | |
International Port(6) | | International Port District, Xi’an, PRC | | | 9,835,400 | | | May 2009 | | December 2020 | | | 295,300,000 | |
LNG fueling stations | | Shaanxi & Henan Province, PRC | | | 1,646,358 | | | Various | | Various | | | 11,050,000 | |
Other Construction in Progress Costs | | PRC | | | 8,547,302 | | | Various | | Various | | | 1,200,000 | |
| | | | $ | 53,393,933 | | | | | | | $ | 510,664,000 | |
| (1) | Includes $3,158,697 of construction cost and $5,012,552 of capitalized interest for Phases II and III of the LNG project |
15 | ||
| (2) | This amount reflects the estimated costs of Phases II and III of the LNG project from September 30, 2013 to December 31, 2015, including an estimated $177 million of construction costs and $14 million of capitalized interest. Such costs should be able to finance the construction of a facility capable of processing 3 million cubic meters of LNG per day, or approximately 900 million cubic meters of LNG per year. |
| (m.) | Goodwill |
| (n.) | Long-Lived Assets |
| (o.) | Fair Value of Financial Instruments |
16 | ||
| ⋅ | 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. |
| | Carrying Value at | | Fair Value Measurement at | | ||||||||
| | September 30, | | September 30, 2013 | | ||||||||
| | 2013 | | Level 1 | | Level 2 | | Level 3 | | ||||
Redeemable liability warrants | | $ | 17,500,000 | | $ | - | | $ | 17,500,000 | | $ | - | |
Total liability measured at fair value | | $ | 17,500,000 | | $ | - | | $ | 17,500,000 | | $ | - | |
| | Carrying Value at | | Fair Value Measurement at | | ||||||||
| | December 31, | | December 31, 2012 | | ||||||||
| | 2012 | | Level 1 | | Level 2 | | Level 3 | | ||||
Redeemable liability warrants | | $ | 17,500,000 | | $ | - | | $ | 17,500,000 | | $ | - | |
Total liability measured at fair value | | $ | 17,500,000 | | $ | - | | $ | 17,500,000 | | $ | - | |
17 | ||
| | Fair Value Measurement at | | |
| | December 31, 2012 | | |
Beginning balance | | $ | 4 | |
Change in fair value | | | (4) | |
Ending balance | | $ | - | |
| (p.) | Revenue Recognition |
| (q.) | Stock-Based Compensations |
18 | ||
| (r.) | Income Taxes |
19 | ||
Valuation allowance | | For the nine months ended September 30, 2013 | | For the years ended December 31, 2012 | | ||
Balance, beginning of period | | $ | 5,286,456 | | $ | 4,222,489 | |
Increase | | | 735,445 | | | 1,063,967 | |
Balance, end of period | | $ | 6,021,901 | | $ | 5,286,456 | |
| | For the three months ended | | For the nine months ended | | ||||||||
| | September 30, | | September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Current | | $ | 426,244 | | $ | 87,239 | | $ | 2,017,172 | | $ | 2,129,838 | |
Deferred | | | - | | | - | | | - | | | - | |
| | $ | 426,244 | | $ | 87,239 | | $ | 2,017,172 | | $ | 2,129,838 | |
| | For the three months ended | | For the nine months ended | | ||||||||
| | September 30, | | September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Tax expense at statutory rate-US | | | 35.0 | % | | 35.0 | % | | 35.0 | % | | 35.0 | % |
Changes in valuation allowance-US | | | (35.0) | % | | (35.0) | % | | (35.0) | % | | (35.0) | % |
Foreign income tax rate-PRC | | | 25.0 | % | | 25.0 | % | | 25.0 | % | | 25.0 | % |
Effect of favorable tax rate | | | (8.6) | % | | - | | | (9.2) | % | | (7.5) | % |
Other item (1) | | | 20.6 | % | | (31.2) | % | | 3.3 | % | | 10.3 | % |
Total provision for income taxes | | | 37.0 | % | | (6.2) | % | | 19.1 | % | | 27.8 | % |
| (1) | The 20.6% mainly represents $1,225,024 in expenses incurred by the Company that are not deductible in the PRC for the three months ended September 30, 2013. The (31.2)% represents loss of $261,626 incurred by XXNGC for the three months ended September 30, 2012. The 3.3% mainly represents $2,101,272 in expenses incurred by the Company that are not deductible in the PRC for the nine months ended September 30, 2013. The 10.3% represents $2,767,311 in expenses incurred by the Company that are not deductible in the PRC for the nine months ended September 30, 2012. |
20 | ||
| (s.) | Franchise Tax |
| (t.) | Basic and Diluted Earnings Per Share |
| (u.) | Reclassification |
| (v.) | Recent Accounting Pronouncements |
21 | ||
| a. | Present (either on the face of the statement where net income is presented or in the notes) the effects on the line items of net income of significant amounts reclassified out of accumulated other comprehensive incomebut only if the item reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period. |
| b. | Cross-reference to other disclosures currently required under U.S. GAAP for other reclassification items (that are not required under U.S. GAAP) to be reclassified directly to net income in their entirety in the same reporting period. This would be the case when a portion of the amount reclassified out of accumulated other comprehensive income is initially transferred to a balance sheet account (e.g., inventory for pension-related amounts) instead of directly to income or expense. |
22 | ||
23 | ||
| | September 30, 2013 | | December 31, 2012 | | ||
Operating rights | | $ | 5,476,303 | | $ | 5,339,474 | |
Technical license (LNG) | | | 9,927,563 | | | 10,072,170 | |
Land use rights | | | 5,757,667 | | | 5,971,006 | |
Other | | | 15,155 | | | 18,274 | |
Total | | $ | 21,176,688 | | $ | 21,400,924 | |
24 | ||
2013 | | $ | 178,670 | |
2014 | | | 714,681 | |
2015 | | | 714,681 | |
2016 | | | 703,800 | |
2017 | | | 703,800 | |
thereafter | | | 9,709,881 | |
| | $ | 12,725,513 | |
| | September 30, 2013 | | December 31, 2012 | | ||
Prepaid rent natural gas stations | | $ | 495,180 | | $ | 501,599 | |
Prepayment for acquiring land use right | | | 1,304,000 | | | 1,269,600 | |
Advances on purchasing equipment and construction in progress | | | 4,251,327 | | | 4,286,898 | |
Refundable security deposits | | | 1,412,599 | | | 957,045 | |
Total | | $ | 7,463,106 | | $ | 7,015,142 | |
25 | ||
Date | | Repayment Percentage | | |
July 30, 2011 (paid on August 5, 2011) | | | 8.3333 | % |
January 30, 2012 (paid on March 7, 2012) | | | 8.3333 | % |
July 30, 2012 | | | 16.6667 | % |
January 30, 2013 | | | 16.6667 | % |
July 30, 2013 | | | 25.0000 | % |
January 30, 2014 | | | 25.0000 | % |
| ⋅ | Requiring the Trustee to initiate suit in the courts of New York with respect to the Company’s failure to pay the entire amount due to the Holders under the Senior Notes; |
26 | ||
| ⋅ | Initiating involuntary bankruptcy proceedings with respect to the Company under the U.S. Federal Bankruptcy Code; |
| ⋅ | Initiating arbitration in Hong Kong against the Company for breaches of the Company’s obligations under the SPA; |
| ⋅ | Exercising its rights under the Warrant Agreement to require the redemption of all Warrants held by it at the Redemption Price (as defined therein); and |
| ⋅ | All other rights under the transaction documents relating to the Senior Notes in relation to the Default, which may include, foreclosing on the security interest in 65% of all outstanding equity interest of the Company’s wholly owned subsidiary, Shaanxi Xilan Natural Gas Equipment Co., Ltd., and all funds in the account where the proceeds from the Senior Notes were deposited. |
| | September 30, 2013 | | December 31, 2012 | | ||
Notes payable | | $ | 38,908,332 | | $ | 38,352,498 | |
Less discount | | | - | | | - | |
| | | 38,908,332 | | | 38,352,498 | |
Less current portion | | | (38,908,332) | | | (38,352,498) | |
| | $ | - | | $ | - | |
27 | ||
| | September 30, 2013 | | December 31, 2012 | | ||
A loan from Pudong Development Bank Xi’an Branch, due various dates from 2013 to 2014 | | $ | 8,150,000 | | $ | 9,522,000 | |
Less current portion | | | (4,890,000) | | | (4,761,000) | |
| | $ | 3,260,000 | | $ | 4,761,000 | |
28 | ||
Date | | Repayment Percentage | | | Repayment Amount | | ||
October 5, 2011 (paid on October 10, 2011) | | | 4.2 | % | | $ | 815,000 | |
December 5, 2011 (paid on December 5, 2011) | | | 20.8 | % | | | 4,075,000 | |
March 5, 2012 (paid on March 5, 2012) | | | 4.2 | % | | | 815,000 | |
December 5, 2012 (paid on December 5, 2012) | | | 20.8 | % | | | 4,075,000 | |
March 5, 2013 (paid on March 5, 2013) | | | 8.3 | % | | | 1,630,000 | |
December 5, 2013 | | | 16.7 | % | | | 3,260,000 | |
March 5, 2014 | | | 8.3 | % | | | 1,630,000 | |
December 5, 2014 | | | 16.7 | % | | | 3,260,000 | |
| | | 100.0 | % | | $ | 19,560,000 | |
29 | ||
Exercise Price | | Number | | Average Remaining Contractual Life | | |||
$ | 7.37 | | | 1,450,000 | | | 1.33 | |
| | | | 1,450,000 | | | | |
Exercise Price | | Number | | Average Remaining Contractual Life | | |||
$ | 14.86 | | | 383,654 | | | 0.07 | |
$ | 7.37 | | | 1,450,000 | | | 2.33 | |
| | | | 1,833,654 | | | | |