x |
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
|
Nevada
|
90-0093373
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
429
Guangdong Road
Shanghai,
China 200001
People’s
Republic of China
|
|
(Address
of principal executive offices, including zip
code)
|
|
|
Page No.
|
|
||
1
|
||
|
1
|
|
|
2
|
|
|
3
|
|
|
4
|
|
15
|
||
22
|
||
22
|
||
|
||
23
|
||
23
|
||
23
|
||
23
|
||
23
|
||
23
|
||
23
|
||
24
|
||
25
|
CHINA
RECYCLING ENERGY CORPORATION AND SUBSIDIARIES
|
||||
AS
OF MARCH 31, 2008
|
||||
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
& cash equivalents
|
$
|
797,601
|
||
Investment
in sales type leases, net
|
1,093,493
|
|||
Interest
receivable
|
239,165
|
|||
Advances
to suppliers
|
2,566,320
|
|||
Prepaid
expenses
|
227,086
|
|||
Inventory
|
10,257,871
|
|||
Total
current assets
|
15,181,536
|
|||
INVESTMENT
IN SALES TYPE LEASES, NET
|
7,995,916
|
|||
PROPERTY
AND EQUIPMENT, net
|
82,459
|
|||
CONSTRUCTION
IN PROGRESS
|
997,293
|
|||
|
||||
TOTAL
ASSETS
|
$
|
24,257,204
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable
|
$
|
2,317,275
|
||
Tax
payable
|
426,938
|
|||
Accrued
liabilities and other payables
|
2,669,459
|
|||
Advance
from shareholder
|
250,000
|
|||
Interest
payable
|
187,672
|
|||
Convertible
notes, net of discount due to beneficial
conversion feature
|
938,356
|
|||
Total
current liabilities
|
6,789,700
|
|||
CONTINGENCIES
AND COMMITMENTS
|
||||
MINORITY
INTEREST
|
15,699
|
|||
STOCKHOLDERS'
EQUITY
|
||||
Common
stock, $0.001 par value; 100,000,000 shares
authorized, 25,015,089 shares issued and
outstanding
|
25,015
|
|||
Additional
paid in capital
|
19,396,062
|
|||
Statutory
reserve
|
855,677
|
|||
Accumulated
other comprehensive income
|
1,792,986
|
|||
Accumulated
deficit
|
(4,617,935
|
)
|
||
Total
stockholders' equity
|
17,451,805
|
|||
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
24,257,204
|
||
CHINA
RECYCLING ENERGY CORPORATION AND SUBSIDIARIES
|
|||||
FOR
THE THREE MONTHS ENDED
MARCH
31,
|
|||||||
2008
|
2007
|
||||||
(RESTATED)
|
|||||||
Net
sales
|
$
|
-
|
$
|
4,781,163
|
|||
Cost
of sales
|
-
|
(3,677,818
|
)
|
||||
Gross
profit
|
-
|
1,103,345
|
|||||
Interest
income on sales-type leases
|
564,952
|
50,236
|
|||||
Total
operating income
|
564,952
|
1,153,581
|
|||||
Operating
expenses
|
|||||||
General
and administrative expenses
|
(648,610
|
)
|
(257,042
|
)
|
|||
Total
operating expenses
|
(648,610
|
)
|
(257,042
|
)
|
|||
Income
(loss) from operations
|
(83,658
|
)
|
896,539
|
||||
Non-operating
income (expenses)
|
|||||||
Other
income
|
1,581
|
-
|
|||||
Interest
(expense) income
|
(743,278
|
)
|
45
|
||||
Financial
expense
|
(422
|
)
|
(95
|
)
|
|||
Exchange
loss
|
(11,189
|
)
|
-
|
||||
Total
non-operating expenses
|
(753,308
|
)
|
(50
|
)
|
|||
Income
(loss) before income tax
|
(836,966
|
)
|
896,489
|
||||
Income
tax expense
|
(50,947
|
)
|
(160,157
|
)
|
|||
Net
income (loss) from continuing operations
|
(887,913
|
)
|
736,332
|
||||
Income
from operations of discontinued component
|
-
|
23,105
|
|||||
Minority
interest
|
(27
|
)
|
-
|
||||
Net
income (loss)
|
(887,940
|
)
|
759,437
|
||||
Other
comprehensive item
|
|||||||
Foreign
currency translation
|
74,725
|
(343,992
|
)
|
||||
Comprehensive
Income (loss)
|
$
|
(813,215
|
)
|
$
|
415,445
|
||
Basic
weighted average shares outstanding
|
25,015,089
|
17,147,268
|
|||||
Diluted
weighted average shares outstanding
|
30,508,410
|
17,147,268
|
|||||
Basic
net earnings (loss) per share (1)
|
$
|
(0.04
|
)
|
$
|
0.04
|
||
Diluted
net earnings (loss) per share (1)
|
$
|
(0.04
|
)
|
$
|
0.04
|
||
(1) |
Basic
and diluted loss per share are the same due to anti-dilutive securities.
|
CHINA
RECYCLING ENERGY CORPORATION AND SUBSIDIARIES
|
|||||||
FOR
THE THREE MONTHS ENDED
MARCH
31,
|
|||||||
2008
|
2007
|
||||||
(RESTATED)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
(loss) income
|
$
|
(887,940
|
)
|
$
|
759,437
|
||
Adjustments
to reconcile net (loss) income to net cash
|
|||||||
provided
by (used in) operating activities:
|
|||||||
Depreciation
and amortization
|
17
|
-
|
|||||
Amortization
of discount related to conversion
|
|||||||
feature
of convertible note
|
623,288
|
-
|
|||||
Stock
option compensation expense
|
325,155
|
-
|
|||||
Minority
interest
|
27
|
-
|
|||||
(Increase)
decrease in current assets:
|
|||||||
Advances
to suppliers
|
(192,463
|
)
|
471,646
|
||||
Interest
receivable
|
(94,903
|
)
|
-
|
||||
Other
receivable
|
1,622
|
-
|
|||||
Inventory
|
-
|
(1,301,848
|
)
|
||||
Increase
(decrease) in current liabilities:
|
|||||||
Accounts
payable
|
(69,737
|
)
|
2,331,984
|
||||
Unearned
revenue
|
-
|
263,786
|
|||||
Advance
from customers
|
-
|
(142,743
|
)
|
||||
Tax
payable
|
(125,995
|
)
|
184,952
|
||||
Interest
payable
|
124,658
|
-
|
|||||
Accrued
liabilities and other payables
|
17,227
|
1,794,773
|
|||||
Net
cash (used in) provided by operating activities
|
(279,044
|
)
|
4,361,987
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Investment
in sales-type leases
|
282,188
|
(4,618,779
|
)
|
||||
Acquisition
of property & equipment
|
(80,823
|
)
|
-
|
||||
Construction
in progress
|
(977,299
|
)
|
(1,578
|
)
|
|||
Net
cash used in investing activities
|
(775,934
|
)
|
(4,620,357
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Repayment
to management
|
(72,826
|
)
|
-
|
||||
Advance
from shareholder
|
250,000
|
15,302
|
|||||
Net
cash provided by financing activities
|
177,174
|
15,302
|
|||||
EFFECT
OF EXCHANGE RATE CHANGE ON CASH & CASH EQUIVALENTS
|
41,065
|
2,007
|
|||||
NET
INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS
|
(877,804
|
)
|
(243,068
|
)
|
CASH
& CASH EQUIVALENTS, BEGINNING OF PERIOD
|
1,634,340
|
252,125
|
|||||
CASH
& CASH EQUIVALENTS, END OF PERIOD
|
$
|
$797,601
|
$
|
11,064
|
|||
Supplemental
Cash flow data:
|
|||||||
Income
tax paid
|
$
|
127,336
|
$
|
35,281
|
|||
Interest
paid
|
$
|
-
|
$
|
-
|
|||
Building
|
20
years
|
|||
Vehicle
|
2
- 5 years
|
|||
Office
and Other Equipment
|
2
- 5 years
|
|||
Software
|
2
- 3 years
|
Three
Months Ended March 31,
|
|||||||
2008
|
2007
|
||||||
Net
(loss) income available to common stockholders
|
$
|
(887,940
|
)
|
$
|
759,437
|
||
Weighted
average shares outstanding - basic
|
25,015,089
|
17,147,268
|
|||||
Effect
of dilutive securities:
|
|||||||
Convertible
notes (1)
|
4,217,620
|
-
|
|||||
Options
granted (1)
|
1,275,701
|
-
|
|||||
Weighted
average shares outstanding - diluted
|
30,508,410
|
17,147,268
|
|||||
(Loss)
Earnings per share - basic
|
$
|
(0.04
|
)
|
$
|
0.04
|
||
(Loss)
Earnings per share - diluted
|
$
|
(0.04
|
)
|
$
|
0.04
|
||
(1) |
These
securities are anti-dilutive, therefore, basic and diluted loss per
share
are the same.
|
·
|
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.
|
Total
future minimum lease payments receivables
|
$
|
27,222,472
|
||
Less:
unearned interest income
|
(18,133,063
|
)
|
||
Net
investment in sales-type leases
|
9,089,409
|
|||
Current
portion
|
$
|
1,093,493
|
||
Noncurrent
portion
|
$
|
7,995,916
|
Years
ending March 31,
|
|
|||
2009
|
$ |
3,323,776
|
||
2010
|
3,179,085
|
|||
2011
|
3,179,085
|
|||
2012
|
2,941,224
|
|||
2013
|
1,751,916
|
|||
Thereafter
|
12,847,386
|
|||
$
|
27,222,472
|
|
|
|||
Other
payables
|
$
|
2,359,692
|
||
Employee
welfare payable
|
236,695
|
|||
Accrued
expenses
|
73,072
|
|||
$
|
2,669,459
|
2008
|
2007
|
||||||
(Loss)
income before income taxes
|
$
|
(836,968
|
)
|
$
|
896,489
|
||
(Credit)
provision at US statutory rates
|
(284,569
|
)
|
304,806
|
||||
Tax
rate difference
|
(22,398
|
)
|
(10,677
|
)
|
|||
Effect
of tax holiday
|
(19,813
|
)
|
(192,188
|
)
|
|||
Effect
of tax on loss on nontaxable jurisdiction
|
4,336
|
58,216
|
|||||
Valuation
allowance
|
373,391
|
-
|
|||||
Tax
per financial statements
|
$
|
50,947
|
$
|
160,157
|
|||
Number
of Shares
|
Average
Exercise
Price
per Share
|
Weighed
Average
Remaining
Contractual
Term
in Years
|
||||||||
Outstanding
at December 31, 2006
|
-
|
|||||||||
Granted
|
3,000,000
|
$
|
1.23
|
5.00
|
||||||
Exercised
|
-
|
|||||||||
Forfeited
|
-
|
|||||||||
Outstanding
at December 31, 2007
|
3,000,000
|
$
|
1.23
|
4.87
|
Exercisable
at December 31, 2007
|
-
|
|||||||||
Granted
|
-
|
|||||||||
Exercised
|
-
|
|||||||||
Forfeited
|
-
|
|||||||||
Outstanding
at March 31, 2008
|
3,000,000
|
$
|
1.23
|
4.62
|
||||||
Exercisable
at March 31, 2008
|
-
|
Building
|
20
years
|
|||
Vehicle
|
2
- 5 years
|
|||
Office
and Other Equipment
|
2
- 5 years
|
|||
Software
|
2
- 3 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.
|
Three
Months Ended March 31
|
2008
|
2007
|
|||||||||||
$
|
%
of Sales
|
$
|
%
of Sales
|
||||||||||
Sales
|
-
|
-
|
4,781,163
|
||||||||||
Cost
of sales
|
-
|
-
|
(3,677,818
|
)
|
77
|
%
|
|||||||
Gross
profit
|
-
|
-
|
1,103,345
|
23
|
%
|
||||||||
Interest
income on sales-type lease
|
564,952
|
-
|
50,236
|
1
|
%
|
||||||||
Total
operating income
|
564,952
|
-
|
1,153,581
|
24
|
%
|
||||||||
Total
Operating expenses
|
(648,610
|
)
|
-
|
(257,042
|
)
|
5
|
%
|
||||||
Income
(loss) from operation
|
(83,658
|
)
|
-
|
896,539
|
19
|
%
|
|||||||
Total
non-operating expenses
|
(753,308
|
)
|
(50
|
)
|
-
|
||||||||
Income
(loss) before income tax
|
(836,966
|
)
|
-
|
896,489
|
19
|
%
|
|||||||
Income
tax expense
|
(50,947
|
)
|
-
|
(160,157
|
)
|
3
|
%
|
||||||
Minority
interest
|
(27
|
)
|
-
|
-
|
|||||||||
Income
from operations of discontinued component
|
-
|
-
|
23,105
|
-
|
|||||||||
Net
income (loss)
|
(887,940
|
)
|
-
|
759,437
|
16
|
%
|
|||||||
2008
|
2007
|
||||||
Cash
provided by (used in):
|
|||||||
Operating
Activities
|
$
|
(279,044
|
)
|
$
|
4,361,987
|
||
Investing
Activities
|
(775,934
|
)
|
(4,620,357
|
)
|
|||
Financing
Activities
|
177,174
|
15,302
|
·
|
Reorganized
the accounting and finance department and hired additional accounting
and
operations personnel with adequate experience, skills and knowledge
relating to complex, non-routine transactions;
|
·
|
Engaged
a new accounting firm that has experience working with U.S. public
companies;
|
·
|
Hired
a Certified Public Accountant with expertise in U.S accounting principles
to prepare the Company’s annual report and quarterly
reports;
|
·
|
Established
a complete management system based upon the Company’s internal accounting
process to ensure that internal control over financial reporting
is
effective; and
|
·
|
Established
an
internal audit system with a senior accountant serving as the Company's
internal auditor.
|
Exhibit
Number
|
Description
|
||
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a).*
|
|||
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a).*
|
|||
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a).*
|
|||
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.*
|
|||
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.*
|
|||
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section
1350.*
|
|||
* |
Filed
herewith.
|
CHINA
RECYCLING ENERGY CORPORATION
(Registrant)
|
||
|
|
|
Date:
May 15, 2008
|
|
/s/
Hanqiao Zheng
|
|
|
Hanqiao
Zheng
President
and Chairman of the Board
|
|
|
|
Date:
May 15, 2008
|
|
/s/
Guangyu Wu
|
|
|
Guangyu
Wu
Chief
Executive Officer
|
|
|
|
Date:
May 15, 2008
|
|
/s/
Mingda Rong
|
|
|
Mingda
Rong
Chief
Financial Officer
|
Exhibit
Number
|
Description
|
||
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a).*
|
|||
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a).*
|
|||
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a).*
|
|||
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.*
|
|||
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.*
|
|||
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section
1350.*
|
|||
* |
Filed
herewith.
|