UNITED
STATES
|
SECURITIES
AND EXCHANGE COMMISSION
|
Washington,
D.C. 20549
|
(Mark
One)
|
Form
10-Q
|
[√]
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
[ ]
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
CHINA
DIRECT, INC.
|
(Exact
name of registrant as specified in its
charter)
|
Florida
|
13-3876100
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
431
Fairway Drive, Suite 200, Deerfield Beach, Florida
|
33441
|
(Address
of principal executive offices)
|
(Zip
Code)
|
954-363-7333
|
|
(Registrant’s
telephone number, including area code)
|
|
Not
Applicable
|
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
Large
accelerated filer
|
[ ]
|
Accelerated
filer
|
[ ]
|
Non-accelerated
filer
|
[ ]
|
Smaller
reporting company
|
[√]
|
(Do
not check if smaller reporting company)
|
Page
No.
|
|||
2 | |||
33 | |||
51 | |||
51 | |||
52 | |||
52 | |||
52 | |||
54 | |||
54 | |||
54 | |||
56 |
·
|
"China
Direct", "we", "us" or "our" refers to China Direct, Inc., a Florida
corporation, and our subsidiaries,
|
Management Services
Division
|
|
·
|
“CDI
China”, refers to CDI China, Inc., a Florida corporation and a wholly
owned subsidiary of China Direct,
|
Magnesium
Segment
|
|
·
|
“Chang
Magnesium”, refers to Taiyuan Changxin Magnesium Co., Ltd., a Chinese
limited liability company and a 51% majority owned subsidiary of CDI
China,
|
·
|
“Chang
Trading”, refers to Taiyuan Changxin YiWei Trading Co., Ltd., a Chinese
limited liability company and a wholly owned subsidiary of Chang
Magnesium,
|
·
|
“Excel
Rise”, refers to Excel Rise Technology Co., Ltd., a Brunei company and a
wholly owned subsidiary of Chang Magnesium,
|
·
|
“CDI
Magnesium”, refers to CDI Magnesium Co., Ltd., a Brunei company and a 51%
majority owned subsidiary of Capital One Resource,
|
·
|
“Asia
Magnesium”, refers to Asia Magnesium Corporation Ltd., a Hong Kong limited
liability company and a wholly owned subsidiary of Capital One
Resource
|
·
|
“Golden
Magnesium”, refers to Shanxi Gu County Golden Magnesium Co., Ltd., a
Chinese limited liability company, formerly referred to by us in filings
and press releases as “Jinwei Magnesium”, and a 52% majority owned
subsidiary of Asia Magnesium,
|
·
|
“Pan
Asia Magnesium”, refers to Pan Asia Magnesium Co., Ltd., a Chinese limited
liability company and a 51% majority owned subsidiary of CDI
China,
|
·
|
“Baotou
Changxin Magnesium”, refers to Baotou Changxin Magnesium Co., Ltd., a
Chinese limited liability company and a 51% majority owned subsidiary of
CDI China,
|
Basic Materials
Segment
|
|
·
|
“Lang
Chemical”, refers to Shanghai Lang Chemical Co., Ltd. a Chinese limited
liability company and a 51% majority owned subsidiary of CDI
China,
|
·
|
“CDI
Jingkun Zinc”, refers to CDI Jingkun Zinc Industry Co., Ltd., a Chinese
limited liability company and a 95% majority owned subsidiary of CDI
Shanghai Management,
|
·
|
“CDI
Jixiang Metal”, refers to CDI Jixiang Metal Co., Ltd., a Chinese limited
liability company and a wholly owned subsidiary of CDI
China,
|
·
|
“CDI
Beijing” refers to CDI (Beijing) International Trading Co., Ltd., a
Chinese limited liability company and a 51% majority owned subsidiary of
CDI Shanghai Management,
|
·
|
“CDI
Metal Recycling”, refers to Shanghai CDI Metal Recycling Co., Ltd., a
Chinese limited liability company and an 83% majority owned subsidiary of
CDI Shanghai Management.
|
Advisory Services
Division
|
|
Consulting Segment | |
·
|
“China
Direct Investments”, refers to China Direct Investments, Inc., a Florida
corporation and a wholly owned subsidiary of China
Direct,
|
·
|
“CDI
Shanghai Management”, refers to CDI Shanghai Management Co., Ltd., a
Chinese limited liability company and a wholly owned subsidiary of CDI
China,
|
·
|
“Capital
One Resource”, refers to Capital One Resource Co., Ltd., a Brunei company
and a wholly owned subsidiary of CDI Shanghai
Management,
|
Financial
Statements.
|
September
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
ASSETS
|
(Unaudited)
|
|||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 19,636,862 | $ | 19,024,604 | ||||
Investment
in marketable securities available for sale
|
8,559,219 | 7,820,500 | ||||||
Investment
in marketable securities available for sale-related party
|
209,351 | 1,315,488 | ||||||
Accounts
receivable, net of allowance
|
17,535,988 | 10,529,316 | ||||||
Accounts
receivable-related parties
|
750,419 | 2,283,600 | ||||||
Inventories
|
15,416,872 | 5,270,388 | ||||||
Prepaid
expenses and other current assets
|
21,301,463 | 13,951,918 | ||||||
Prepaid
expenses-related parties
|
9,420,705 | 4,150,943 | ||||||
Loans
receivable-related parties
|
1,525,114 | - | ||||||
Due
from related parties
|
14,588 | 1,287,877 | ||||||
Subsidiaries
held for sale
|
7,180,439 | 3,604,849 | ||||||
Total
current assets
|
101,551,020 | 69,239,483 | ||||||
Restricted
cash
|
1,420 | 646,970 | ||||||
Property,
plant and equipment, net of accumulated depreciation of
|
||||||||
$1,792,566
and $509,247 at September 30, 2008 and December 31, 2007,
respectively
|
28,618,127 | 17,413,489 | ||||||
Prepaid
expenses and other assets
|
229,058 | 433,075 | ||||||
Property
use rights, net
|
583,918 | 553,304 | ||||||
Total
assets
|
$ | 130,983,543 | $ | 88,286,321 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Current
Liabilities:
|
||||||||
Loans
payable-short term
|
$ | 1,159,721 | $ | 1,909,781 | ||||
Accounts
payable and accrued expenses
|
9,986,741 | 9,524,411 | ||||||
Accounts
payable-related parties
|
3,285,754 | 964,114 | ||||||
Notes
payable-related party
|
- | 410,167 | ||||||
Accrued
dividends payable
|
20,235 | - | ||||||
Advances
from customers
|
6,848,069 | 6,891,788 | ||||||
Other
payables
|
3,945,819 | 3,090,790 | ||||||
Income
taxes payable
|
757,125 | 304,977 | ||||||
Due
to related parties
|
734,996 | 3,137,233 | ||||||
Subsidiaries
held for sale
|
6,668,981 | 2,303,405 | ||||||
Total
current liabilities
|
33,407,441 | 28,536,666 | ||||||
Loans
payable-long term
|
198,392 | 166,573 | ||||||
Minority
interest
|
27,977,974 | 16,957,503 | ||||||
Stockholders'
Equity:
|
||||||||
Preferred
Stock: $.0001 par value, stated value $1,000 per share;
10,000,000
authorized, 1,006 shares and 0 shares issued and outstanding
at
September 30, 2008 and December 31, 2007, respectively
|
1,006,250 | - | ||||||
Common
Stock: $.0001 par value, 1,000,000,000 authorized,
23,545,236
and 20,982,010 issued and outstanding
at
September 30, 2008 and December 31, 2007, respectively
|
2,355 | 2,098 | ||||||
Additional
paid-in capital
|
51,542,323 | 30,257,644 | ||||||
Deferred
compensation
|
(22,000 | ) | (55,000 | ) | ||||
Accumulated
comprehensive income (loss)
|
(7,166,802 | ) | 54,688 | |||||
Retained
earnings
|
24,037,610 | 12,366,149 | ||||||
Total
stockholders’ equity
|
69,399,736 | 42,625,579 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 130,983,543 | $ | 88,286,321 |
For
the Three Months
|
For
the Nine Months
|
|||||||||||||||
Ended
September 30,
|
Ended
September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Revenues
|
$ | 62,297,299 | $ | 43,013,630 | $ | 196,956,852 | $ | 111,298,794 | ||||||||
Revenues-related
parties
|
1,065,720 | 580,777 | 3,144,366 | 1,460,777 | ||||||||||||
Total
revenues
|
63,363,019 | 43,594,407 | 200,101,218 | 112,759,571 | ||||||||||||
Cost
of revenues
|
52,772,513 | 39,009,589 | 166,080,439 | 101,426,722 | ||||||||||||
Gross
profit
|
10,590,506 | 4,584,818 | 34,020,779 | 11,332,849 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Selling,
general, and administrative
|
3,168,049 | 1,031,238 | 7,265,630 | 2,351,485 | ||||||||||||
Operating income
|
7,422,457 | 3,553,580 | 26,755,149 | 8,981,364 | ||||||||||||
Other
income (expense):
|
||||||||||||||||
Other
income
|
126,635 | 9,723 | 423,127 | 382,981 | ||||||||||||
Interest
income
|
93,782 | 44,847 | 333,659 | 118,086 | ||||||||||||
Realized
gain (loss) on sale of marketable securities
|
- | 494,605 | (35,705 | ) | 700,841 | |||||||||||
Realized
loss on sale of marketable securities-related party
|
(2,400 | ) | (9,871 | ) | (2,400 | ) | (41,885 | ) | ||||||||
Total
other income
|
218,017 | 539,304 | 718,681 | 1,160,023 | ||||||||||||
Income
from continuing operations before income taxes
|
7,640,474 | 4,092,884 | 27,473,830 | 10,141,387 | ||||||||||||
Income
tax benefit (expense)
|
567,272 | (173,737 | ) | (473,152 | ) | (903,488 | ) | |||||||||
Income
from continuing operations before minority interest
|
8,207,746 | 3,919,147 | 27,000,678 | 9,237,899 | ||||||||||||
Minority
interest
|
(2,303,585 | ) | (1,030,591 | ) | (8,902,123 | ) | (2,236,598 | ) | ||||||||
Income from continuing operations | 5,904,161 | 2,888,556 | 18,098,555 | 7,001,301 | ||||||||||||
Income
(loss) from discontinued operation, net of tax
|
(18,738 | ) | 92,021 | 54,619 | 117,887 | |||||||||||
Net
income
|
5,885,423 | 2,980,577 | 18,153,174 | 7,119,188 | ||||||||||||
Deduct
dividends on Series A Preferred Stock:
|
||||||||||||||||
Preferred
stock dividend
|
(20,235 | ) | - | (1,209,702 | ) | - | ||||||||||
Relative
fair value of detachable warrants issued
|
- | - | (2,765,946 | ) | - | |||||||||||
Preferred
stock beneficial conversion feature
|
- | - | (2,451,446 | ) | - | |||||||||||
Income
applicable to common stockholders
|
$ | 5,865,188 | $ | 2,980,577 | $ | 11,726,080 | $ | 7,119,188 | ||||||||
Basic
and diluted income per common share after deduction
in
the first quarter of 2008, of noncash deemed dividends
attributable
to Series A Preferred Stock as described in
Notes
3 & 11 of the Notes to the unaudited consolidated financial
statements:
|
||||||||||||||||
Basic
|
$ | 0.25 | $ | 0.18 | $ | 0.52 | $ | 0.49 | ||||||||
Diluted
|
$ | 0.23 | $ | 0.16 | $ | 0.48 | $ | 0.44 | ||||||||
Basic
weighted average common shares outstanding
|
23,522,179 | 16,339,868 | 22,403,054 | 14,431,869 | ||||||||||||
Diluted
weighted average common shares outstanding
|
25,661,353 | 18,241,143 | 24,687,015 | 16,106,921 |
For
the Nine Months
|
||||||||
Ended
September 30,
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 18,153,174 | $ | 7,119,188 | ||||
Adjustments
to reconcile net income to net cash (used in) provided by operating
activities:
|
||||||||
Depreciation
|
1,283,319 | 112,216 | ||||||
Bad
debt recovery
|
- | (102,005 | ) | |||||
Stock
based compensation
|
1,672,263 | 576,557 | ||||||
Realized
loss (gain) on investment in marketable securities
|
35,705 | (700,841 | ) | |||||
Realized
loss on investment in marketable securities-related party
|
2,400 | 41,885 | ||||||
Fair
value of securities received for services
|
(10,300,138 | ) | (4,362,275 | ) | ||||
Minority
interest
|
11,020,471 | 1,745,197 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Prepaid
expenses and other current assets
|
(5,609,520 | ) | (9,082,939 | ) | ||||
Prepaid
expenses-related parties
|
(5,269,762 | ) | (1,423,766 | ) | ||||
Inventories
|
(10,146,484 | ) | 2,079,260 | |||||
Accounts
receivable
|
(7,932,422 | ) | (7,018,584 | ) | ||||
Accounts
receivable-related parties
|
1,533,181 | (140,777 | ) | |||||
Accounts
payable and accrued expenses
|
1,054,337 | 2,826,854 | ||||||
Accounts
payable-related party
|
2,321,640 | 2,232,636 | ||||||
Advances
from customers
|
(43,719 | ) | 1,275,847 | |||||
Other
payables
|
855,029 | (106,994 | ) | |||||
Deferred
income taxes
|
- | (72,346 | ) | |||||
Income
taxes payable
|
452,148 | (448,164 | ) | |||||
Net
cash used in continuing activities
|
(918,378 | ) | (5,449,051 | ) | ||||
Net
cash provided by (used in) discontinued operations
|
735,367 | (765,495 | ) | |||||
Net
cash used in operating activities
|
(183,011 | ) | (6,214,546 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Cash
acquired from acquisitions
|
- | 2,229,742 | ||||||
Decrease
(increase) in notes receivable
|
937,843 | (71,581 | ) | |||||
Increase
in loans receivable
|
(1,531,138 | ) | - | |||||
Increase
in loans receivable-related parties
|
(1,525,114 | ) | - | |||||
Proceeds
from the sale of marketable securities available for sale
|
432,395 | 1,887,735 | ||||||
Purchases
of property, plant and equipment
|
(11,243,330 | ) | (1,411,740 | ) | ||||
Net
cash (used in) provided by investing activities
|
(12,929,344 | ) | 2,634,156 | |||||
Cash
flows from financing activities:
|
||||||||
Decrease
(increase) in restricted cash
|
645,550 | (160,634 | ) | |||||
Proceeds
from loans payable
|
2,147,997 | 1,558,528 | ||||||
Payment
of loans payable
|
(2,866,238 | ) | (22,793 | ) | ||||
Payment
of notes payable
|
(592,007 | ) | - | |||||
Payment
of notes payable-related party
|
(410,167 | ) | - | |||||
Payment
of advances from executive officers
|
- | (140,893 | ) | |||||
Due
from related parties
|
1,273,289 | 369,900 | ||||||
Due
to related parties
|
(2,402,237 | ) | ||||||
Gross
proceeds from sale of preferred stock
|
12,950,000 | - | ||||||
Proceeds
from exercise of warrants/options
|
2,982,376 | 14,908,028 | ||||||
Cash
payment for stock split/forward and stock buy-back
|
(41,438 | ) | ||||||
Cash
dividend payment to preferred stock holders
|
(141,530 | ) | ||||||
Offering
expenses
|
(1,504,345 | ) | - | |||||
Net
cash provided by financing activities
|
12,041,250 | 16,512,136 | ||||||
EFFECT
OF EXCHANGE RATE ON CASH
|
1,683,363 | 235,355 | ||||||
Net
increase in cash
|
612,258 | 13,167,101 | ||||||
Cash,
beginning of year
|
19,024,604 | 3,030,345 | ||||||
Cash,
end of period
|
$ | 19,636,862 | $ | 16,197,446 | ||||
Supplemental
disclosures of cash flow information:
|
||||||||
Cash
paid for taxes
|
$ | 250,059 | $ | 626,995 | ||||
Cash
paid for interest
|
$ | 187,188 | $ | 5,936 | ||||
Dividend
payment in stock to preferred stock shareholders
|
$ | 1,047,937 | $ | - | ||||
Non-cash
preferred stock deemed dividend
|
$ | 5,217,392 | $ | - | ||||
See
notes to unaudited consolidated financial statements
|
Country
|
September
30, 2008
|
December
31, 2007
|
||||||||||
United
States
|
$
|
7,505,066
|
38
|
%
|
$
|
9,942,948
|
52
|
%
|
||||
China
|
12,131,796
|
62
|
%
|
9,081,656
|
48
|
%
|
||||||
Total
cash and cash equivalents
|
$
|
19,636,862
|
100
|
%
|
$
|
19,024,604
|
100
|
%
|
Client
Name
|
September
30, 2008
|
December
31, 2007
|
||||||||||
China
America Holdings, Inc.
|
$
|
589,810
|
7
|
%
|
$
|
1,828,481
|
23
|
%
|
||||
China
Logistics Group, Inc. (“China Logistics”)
|
4,085,215
|
48
|
%
|
4,042,500
|
52
|
%
|
||||||
Dragon
International Group Corp.
|
953,123
|
11
|
%
|
1,171,844
|
15
|
%
|
||||||
China
Armco Metals, Inc.
|
2,798,822
|
33
|
%
|
|||||||||
Other
|
132,249
|
1
|
%
|
777,675
|
10
|
%
|
||||||
Total
marketable securities available for sale
|
$
|
8,559,219
|
100
|
%
|
$
|
7,820,500
|
100
|
%
|
September
30,
|
|||||
2008
|
2007
|
||||
Quarter
end RMB : U.S. Dollar exchange rate
|
6.8551
|
7.5176
|
|||
Average
year-to-date RMB : U.S. Dollar exchange rate
|
6.9989
|
7.6758
|
Three
Months Ended September 30,
|
||||||||||||||||
2008
|
Per
Share
|
2007
|
Per
Share
|
|||||||||||||
Numerator:
|
||||||||||||||||
Income
from continuing operations
|
$ | 5,904,161 | 0.25 | $ | 2,888,556 | 0.18 | ||||||||||
Income
(loss) from discontinued operations, net of tax
|
(18,738) | 0.00 | 92,021 | 0.00 | ||||||||||||
Series
A preferred stock:
|
||||||||||||||||
Preferred
stock dividend
|
(20,235 | ) | 0.00 | - | ||||||||||||
Relative
fair value of detachable warrants issued
|
- | - | ||||||||||||||
Preferred
stock beneficial conversion feature
|
- | - | ||||||||||||||
Numerator
for basic EPS, Income applicable to common stock holders
(A)
|
5,865,188 | 0.25 | 2,980,577 | 0.18 | ||||||||||||
Plus:
Income impact of assumed conversions
|
||||||||||||||||
Preferred
stock dividends - unconverted
|
20,235 | - | ||||||||||||||
Numerator
for diluted EPS, Income applicable to common stock holders plus assumed
conversions (*)(B)
|
$ | 5,885,423 | 0.23 | $ | 2,980,577 | 0.16 | ||||||||||
Denominator:
|
||||||||||||||||
Denominator
for basic earnings per share - weighted average number of common shares
outstanding (C)
|
23,522,179 | 16,339,868 | ||||||||||||||
Stock
Awards, Options, and Warrants
|
1,995,424 | 1,901,275 | ||||||||||||||
Preferred
stock dividends - unconverted
|
143,750 | - | ||||||||||||||
Denominator
for diluted earnings per share - adjusted weighted average outstanding
average number of common shares outstanding (D)
|
25,661,353 | 18,241,143 | ||||||||||||||
Basic
and Diluted Income Per Common Share:
|
||||||||||||||||
Earnings
per share - basic (A)/(C)
|
0.25 | 0.18 | ||||||||||||||
Earnings
per share - diluted (B)/(D)
|
0.23 | 0.16 | ||||||||||||||
|
||||||||||||||||
Nine
Months Ended September 30,
|
||||||||||||||||
2008
|
Per
Share
|
2007
|
Per
Share
|
|||||||||||||
Numerator:
|
||||||||||||||||
Income
from continuing operations
|
$ | 18,098,555 | 0.81 | $ | 7,001,301 | $ | 0.49 | |||||||||
Income
(loss) from discontinued operations, net of taxes
|
54,619 | 0.00 | 117,887 | 0.00 | ||||||||||||
Series
A preferred stock:
|
||||||||||||||||
Preferred
stock dividend
|
(1,209,702 | ) | (0.05 | ) | - | |||||||||||
Relative
fair value of detachable warrants issued
|
(2,765,946 | ) | (0.12 | ) | - | |||||||||||
Preferred
stock beneficial conversion feature
|
(2,451,446 | ) | (0.11 | ) | - | |||||||||||
Numerator
for basic EPS, Income applicable to common stock holders
(A)
|
$ | 11,726,080 | 0.52 | $ | 7,119,188 | $ | 0.49 | |||||||||
Plus:
Income impact of assumed conversions
|
||||||||||||||||
Preferred
stock dividends - unconverted
|
51,332 | - | ||||||||||||||
Numerator
for diluted EPS, Income applicable to common stock holders plus assumed
conversions (*)(B)
|
$ | 11,777,412 | 0.48 | $ | 7,119,188 | $ | 0.44 | |||||||||
Denominator:
|
||||||||||||||||
Denominator
for basic earnings per share - weighted average number of common shares
outstanding (C)
|
22,403,054 | 14,431,869 | ||||||||||||||
Stock
Awards, Options, and Warrants
|
2,161,721 | 1,675,052 | ||||||||||||||
Preferred
stock dividends - unconverted
|
122,240 | - | ||||||||||||||
Denominator
for diluted earnings per share - adjusted weighted average outstanding
average number of common shares outstanding (D)
|
$ | 24,687,015 | $ | 16,106,921 | ||||||||||||
Basic
and Diluted Income Per Common Share:
|
||||||||||||||||
Earnings
per share - basic (A)/(C)
|
0.52 | 0.49 | ||||||||||||||
Earnings per share - diluted (B) (D) | 0.48 | 0.44 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Comprehensive
Income
|
||||||||||||||||
Net
Income
|
$ | 5,885,423 | 2,980,577 | $ | 18,153,174 | 7,119,188 | ||||||||||
Other
Comprehensive Income (Loss)
|
||||||||||||||||
Foreign
currency translation gain (loss)
|
(131,367 | ) | 145,109 | 2,975,566 | 393,158 | |||||||||||
Unrealized
loss on marketable securities held for sale, net of income
taxes
|
(6,323,015 | ) | (763,053 | ) | (9,097,319 | ) | (1,322,277 | ) | ||||||||
Unrealized
gain (loss) on marketable securities held for sale-related parties, net of
income taxes
|
(641,139 | ) | (467,269 | ) | (1,099,737 | ) | (1,023,351 | ) | ||||||||
Total
Other Comprehensive Income (Loss)
|
(7,095,521 | ) | (1,085,213 | ) | (7,221,490 | ) | (1,952,470 | ) | ||||||||
Total
Comprehensive Income (Loss)
|
$ | (1,210,098 | ) | $ | 1,895,364 | $ | 10,931,684 | $ | 5,166,718 |
September
30, 2008 (Unaudited)
|
December
31, 2007
|
|||||||
Raw
materials
|
$ | 5,618,782 | $ | 4,194,190 | ||||
Finished
goods
|
9,798,090 | 1,076,198 | ||||||
Total | $ | 15,416,872 | $ | 5,270,388 |
September
30, 2008
|
December
31, 2007
|
|||||||
(unaudited)
|
||||||||
Prepayments
to vendors
|
$ | 10,876,298 | $ | 10,069,687 | ||||
Other
receivables
|
7,739,153 | 3,043,193 | ||||||
Fair
value of client securities received for payment of services assigned to
executive officers and employees as compensation
|
170,775 | 638,961 | ||||||
Loans
receivable
|
1,531,138 | - | ||||||
Other
assets acquired in connection with acquisition of Pan Asia
Magnesium
|
142,959 | 138,089 | ||||||
Tax
refund
|
1,026,701 | 143,784 | ||||||
Security
deposits
|
43,497 | 351,279 | ||||||
Total
|
21,530,521 | 14,384,993 | ||||||
Less:
Current Portion
|
(21,301,463 | ) | (13,951,918 | ) | ||||
Prepaid
expenses and other assets, non-current
|
$ | 229,058 | $ | 433,075 |
Useful
Life
|
September
30, 2008
(unaudited)
|
December
31, 2007
|
||||||||||
Buildings
|
10-40
years
|
$ | 5,337,539 | $ | 4,904,304 | |||||||
Manufacturing
equipment
|
10
years
|
10,173,427 | 7,099,541 | |||||||||
Office
equipment and furniture
|
3-5
years
|
639,739 | 380,846 | |||||||||
Autos
and trucks
|
5
years
|
1,078,095 | 468,761 | |||||||||
Construction
in progress
|
N/A | 13,181,893 | 5,069,284 | |||||||||
Total
|
30,410,693 | 17,922,736 | ||||||||||
Less:
Accumulated Depreciation
|
(1,792,566 | ) | (509,247 | ) | ||||||||
$ | 28,618,127 | $ | 17,413,489 |
|
September
30, 2008
|
December
31, 2007
|
||||||
Description
|
(Unaudited)
|
|||||||
Loan
due to Shanxi Xinglong Foundry Co., Ltd. Due on demand. Non-interest
bearing.
|
$ | - | $ | 410,167 | ||||
Loan
due to Taiyuan YanKang Industrial Co., Ltd. Due on demand. Non-interest
bearing.
|
- | 410,167 | ||||||
Loan
due to Xu XianJun. Due on demand. Non-interest bearing.
|
- | 492,200 | ||||||
Loan
due to ShanXi Rural Credit Union from Golden Magnesium. Due on demand.
17.18% annual interest rate.
|
430,337 | - | ||||||
Loan
due to China MinSheng Bank. Due July 24, 2008. 7.89% annual interest rate.
Secured by Lang Chemical’s restricted cash. This loan was satisfied as of
the date of this report.
|
729,384 | - | ||||||
Loan
due to China Commercial Bank, dated July 3, 2007, due in quarterly
installments through July 3, 2012. 8.13% annual interest rate. Secured by
Lang Chemical’s property.
|
198,392 | 216,931 | ||||||
Loan
due to ShanXi Rural Credit Union. Due on demand. 12.58% annual interest
rate.
|
- | 546,889 | ||||||
Total
|