Delaware
|
|
4923
|
|
98-0231607
|
(State
or other jurisdiction of
incorporation
or organization)
|
|
(Primary
Standard Industrial
Classification
Code Number)
|
|
(I.R.S.
Employer
Identification
Number)
|
Title
of each class of securities to be registered
|
|
Dollar
amount
to
be
registered
|
|
Proposed
maximum
offering
price
per
unit
|
|
Proposed
maximum
aggregate
offering
price
|
|
Amount
of registration
fee
|
|
||||
Common
Stock, 0.0001 par value issuable upon exercise of Warrants
|
$
|
21,
359,080
|
(1)
|
$
|
7.3652
|
(2)
|
$
|
21,
359,080
|
$
|
840
|
(1)
|
Estimated
solely for purposes of calculating the registration fee in accordance
with
Rule 457(c) and Rule 457(g) under the Securities Act of
1933.
|
(2)
|
Calculated
in accordance with Rule 457(g)(1).
|
|
PAGE
NO.
|
|||
SUMMARY
|
3
|
|||
ABOUT
THIS OFFERING
|
4
|
|||
RISK
FACTORS
|
5
|
|||
SPECIAL
NOTE REGARDING FORWARD LOOKING STATEMENTS
|
11
|
|||
USE
OF PROCEEDS
|
12
|
|||
MARKET
FOR COMMON EQUITY AND RELATED STOCHOLDER MATTERS
|
12
|
|||
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
14
|
|||
DESCRIPTION
OF BUSINESS
|
25
|
|||
DIRECTORS
AND EXECUTIVE OFFICERS
|
31
|
|||
EXECUTIVE
COMPENSATION
|
33
|
|||
CERTAIN
RELATIONSIHIPS AND RELATED TRANSACTIONS
|
34
|
|||
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
34
|
|||
DESCRIPTION
OF SECURITIES
|
34
|
|||
SELLING
STOCKHOLDERS
|
36
|
|||
PLAN
OF DISTRIBUTION
|
38
|
|||
DISCLOSURE
OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
39
|
|||
LEGAL
MATTERS
|
40
|
|||
EXPERTS
|
40
|
|||
WHERE
YOU CAN FIND MORE INFORMATION
|
40
|
Common
Stock Offered:
|
Up
to 2,900,000 shares of common stock,
issuable
upon the exercise of common stock purchase warrants at an exercise
price
of $7.3652 per share.
|
|
|
Common
Stock Outstanding at March 13, 2008:
|
29,200,304
|
|
|
Use
of Proceeds:
|
We
will not receive any proceeds from the sale of the 2,900,000 shares
of
common stock subject to sale by the selling stockholders under this
prospectus. However, we may receive the sale price of any common
stock we
sell to the selling stockholders upon exercise of the outstanding
warrants. Any net proceeds we receive from the Selling Stockholders
through the exercise of warrants will be used for general corporate
purposes.
|
|
|
OTC
Bulletin Board Symbol:
|
CHNG
|
|
·
|
Judgments
of United States courts obtained against us or these non-residents
based
on the civil liability provisions of the securities laws of the United
States or any state; or
|
|
·
|
In
original actions brought in the Republic of China, liabilities against
us
or non-residents predicated upon the securities laws of the United
States
or any state. Enforcement of a foreign judgment in the Republic of
China
also may be limited or otherwise affected by applicable bankruptcy,
insolvency, liquidation, arrangement, moratorium or similar laws
relating
to or affecting creditors' rights generally and will be subject to
a
statutory limitation of time within which proceedings may be
brought.
|
·
|
we
only have contractual control over XXNG. We do not own it due to
the
restriction of foreign investment in Chinese businesses;
and
|
·
|
uncertainties
relating to the regulation of the natural gas business in China,
including
evolving licensing practices, means that permits, licenses or operations
at our company may be subject to challenge. This may disrupt our
business,
or subject us to sanctions, requirements to increase capital or other
conditions or enforcement, or compromise enforceability of related
contractual arrangements, or have other harmful effects on
us.
|
·
|
investors
may have difficulty buying and selling or obtaining market
quotations;
|
·
|
market
visibility for our common stock may be limited;
and
|
·
|
a
lack of visibility for our common stock may have a depressive effect
on
the market for our common stock.
|
Quarter
|
High
|
Low
|
|||||
Fiscal
Year 2007
|
|||||||
Fourth
Quarter
|
$ | 14.95 | $ | 6.50 | |||
Third
Quarter
|
$
|
7.39
|
$
|
4.46
|
|||
Second
Quarter
|
$
|
4.85
|
$
|
1.88
|
|||
First
Quarter
|
$
|
3.13
|
$
|
1.81
|
|||
Fiscal
Year 2006
|
|||||||
Fourth
Quarter
|
$
|
3.15
|
$
|
3.08
|
|||
Third
Quarter
|
$
|
3.05
|
$
|
2.82
|
|||
Second
Quarter
|
$
|
2.55
|
$
|
2.35
|
|||
First
Quarter
|
$
|
4.49
|
$
|
4.40
|
|||
Fiscal
Year 2005
|
|||||||
Fourth
Quarter
|
$
|
3.40
|
$
|
3.30
|
|||
Third
Quarter
|
$
|
3.00
|
$
|
3.00
|
|||
Second
Quarter
|
$
|
5.50
|
$
|
5.50
|
|||
First
Quarter
|
$
|
1.35
|
$
|
1.35
|
Nine months ended September 30
|
Year ended December 31
|
Year ended July 31
|
||||||||||||||||||||
2007
|
2006
|
2006
|
2005
|
2004
|
2003
|
2002
|
||||||||||||||||
STATEMENT
OF OPERATIONS:
|
||||||||||||||||||||||
Revenue
|
||||||||||||||||||||||
Natural
gas revenue
|
19,243,968
|
8,580,236
|
13,713,145
|
1,687,154
|
306,306
|
237,312 | ||||||||||||||||
Construction
/ installation and other
|
4,851,006
|
3,445,452
|
5,115,645
|
3,163,545
|
578,107
|
1,334,981 | ||||||||||||||||
Total
revenue
|
24,094,974
|
12,025,688
|
18,828,790
|
4,850,699
|
884,413
|
1,572,293
|
2,678
|
|||||||||||||||
Cost
of revenue
|
||||||||||||||||||||||
Natural
gas cost
|
9,975,932
|
4,862,202
|
7,663,060
|
1,293,585
|
226,944
|
94,617 | ||||||||||||||||
Construction
/ installation and other
|
2,138,734
|
1,368,825
|
2,054,940
|
1,110,452
|
287,102
|
963,775 | ||||||||||||||||
12,114,666 |
6,231,027
|
9,718,000
|
2,404,037
|
514,046
|
1,058,392
|
|
||||||||||||||||
Gross
profit
|
11,980,308
|
5,794,661
|
9,110,790
|
2,446,662
|
370,367
|
513,902
|
2,678
|
|||||||||||||||
Operating
expenses
|
||||||||||||||||||||||
Selling
expenses
|
2,216,048
|
923,960
|
1,308,464
|
474,855
|
387,768
|
344,242
|
5,064
|
|||||||||||||||
General
and administrative expenses
|
1,710,459
|
693,141
|
1,287,735
|
500,228
|
142,449
|
143,476
|
56,964
|
|||||||||||||||
Total
operating expenses
|
3,926,507
|
1,617,101
|
2,596,199
|
975,083
|
530,217
|
487,718
|
62,028
|
|||||||||||||||
Income
from operations
|
8,053,801
|
4,177,560
|
6,514,591
|
1,471,579
|
(159,850
|
)
|
26,183
|
|
(59,350
|
)
|
||||||||||||
Non-operating
income (expense):
|
- | |||||||||||||||||||||
Interest
income
|
41,570
|
7,262
|
41,109
|
2,131
|
1,618
|
- | ||||||||||||||||
Other
income (expense)
|
39,504
|
(10,182
|
)
|
(79,021
|
)
|
(671
|
)
|
(3,536
|
)
|
-
|
|
|||||||||||
Total
non-operating income (expense)
|
81,074
|
(2,920
|
)
|
(37,912
|
)
|
1,460
|
(1,918
|
)
|
69,649
|
|
||||||||||||
Income
before income tax
|
8,134,875
|
4,174,640
|
6,476,679
|
1,473,039
|
(161,768
|
)
|
95,833
|
|
(59,530
|
)
|
||||||||||||
Income
tax
|
1,317,878
|
633,005
|
1,025,584
|
220,956
|
-
|
16,618
|
-
|
|||||||||||||||
Net
income
|
6,816,997
|
3,541,635
|
5,541,095
|
1,252,083
|
(161,768
|
)
|
79,214
|
|
(59,530
|
)
|
||||||||||||
Other
comprehensive income
|
||||||||||||||||||||||
Foreign
currency translation gain
|
1,320,878
|
291,857
|
610,705
|
228,175
|
-
|
-
|
-
|
|||||||||||||||
Comprehensive
income
|
8,137,875
|
291,857
|
6,061,800
|
1,480,258
|
(161,768
|
)
|
-
|
|
(59,530
|
)
|
||||||||||||
Weighted
average shares outstanding
|
||||||||||||||||||||||
Basic
|
25,191,521
|
23,759,285
|
23,872,936
|
16,299,469
|
9,275,362
|
10,082,192
|
9,745,460
|
|||||||||||||||
Diluted
|
25,223,465
|
23,759,285
|
23,872,936
|
16,299,469
|
9,275,362
|
10,082,192
|
9,745,460
|
|||||||||||||||
Earnings
per share
|
||||||||||||||||||||||
Basic
|
0.27
|
0.15
|
0.23
|
0.08
|
(0.02
|
)
|
(0.01
|
)
|
(0.01
|
)
|
||||||||||||
Diluted
|
0.27
|
0.15
|
0.23
|
0.08
|
(0.02
|
)
|
(0.01
|
)
|
(0.01
|
)
|
||||||||||||
BALANCE
SHEET DATA (at end of period):
|
||||||||||||||||||||||
PROPERTY
AND EQUIPMENT, net
|
23,514,129
|
12,162,205
|
17,193,728
|
8,267,897
|
20,935
|
365
|
766
|
|||||||||||||||
Working
Capital
|
20,754,243
|
8,553,235
|
6,092,977
|
(320,253
|
) |
(130,368
|
) |
(18,422
|
) |
(24,544
|
) | |||||||||||
TOTAL
ASSETS
|
49,684,993
|
25,615,039
|
28,466,351
|
10,911,062
|
28,875
|
6,181
|
2,257
|
|||||||||||||||
Long Term Debt |
-
|
-
|
-
|
24,078
|
-
|
-
|
||||||||||||||||
Shareholder
Equity
|
47,591,546
|
23,401,896
|
25,630,204
|
9,675,550
|
(133,511
|
) |
(18,057
|
) |
(23,788
|
) |
·
|
Distribution
and sale of compressed natural gas (CNG) for vehicular fuel through
Company-owned filling stations. As of December 31, 2007, the Company
had
24 stations in service;
|
·
|
Distribution
and sale of CNG for vehicular fuel to third party-owned filling stations;
and
|
·
|
Distribution
and sale of natural gas to residential, commercial and industrial
customers through Company-owned pipelines. The Company distributes
and
sells natural gas to approximately 84,500 pipeline
customers.
|
Office
equipment
|
5 years
|
|||
Operating
equipment
|
5-20 years
|
|||
Vehicles
|
5 years
|
|||
Buildings
|
30 years
|
|
Three
Months Ended
|
|
Nine
Months Ended
|
|
|||||||||
|
|
September 30,
2007
|
|
September 30,
2006
|
|
September 30,
2007
|
|
September 30,
2006
|
|
||||
Revenue
|
$
|
9,078,088
|
$
|
6,514,291
|
$
|
24,094,974
|
$
|
12,025,688
|
|||||
Cost
of Revenue
|
4,758,250
|
3,278,886
|
12,114,666
|
6,231,027
|
|||||||||
Operating
Expenses
|
1,967,600
|
636,647
|
3,926,507
|
1,617,101
|
|||||||||
Income
from Operations
|
2,352,238
|
2,598,758
|
8,053,801
|
4,177,560
|
|||||||||
Net
Income
|
$
|
1,961,662
|
$
|
2,203,786
|
$
|
6,816,997
|
$
|
3,541,635
|
|
2006
|
2005
|
|||||
Revenues
|
$
|
18,828,790
|
$
|
4,850,699
|
|||
Cost
of Revenues
|
9,718,000
|
2,404,037
|
|||||
Operating
Expenses
|
2,596,199
|
975,083
|
|||||
Income
from Operations
|
6,514,591
|
1,471,579
|
|||||
Net
Income
|
$
|
5,451,095
|
$
|
1,252,083
|
·
|
Distribution
and sale of compressed natural gas (CNG) through Company-owned CNG
filling
stations for hybrid (natural gas/gasoline) powered vehicles (24 stations
as of December 31, 2007);
|
·
|
Distribution
and sale of CNG to third party-owned CNG filling stations for hybrid
(natural gas/gasoline) powered vehicles;
and
|
·
|
Distribution
and sale of natural gas to residential, commercial and industrial
customers through Company-owned pipelines. The Company distributes
and
sells natural gas to approximately 84,500 homes and
businesses.
|
·
|
Qualified
Urban Fuel Operator Business License authorized by the Shaanxi
Construction Bureau, the local office of the Ministry of Construction,
effective from January 2, 2004 to January 2, 2009.(License number
SHAANRANZHI 166)
|
·
|
License
to Supply, Install Equipment and Maintain Gas Fuel Lines issued by
the
local Gas Fuels for Heating Bureau, an agency of the Ministry of
Construction and the Xian Natural Gas Management Bureau. License
number:
XIRAN 136)
|
·
|
Safety
and Inspection Regulation for Special Equipment Safety Inspection
Standards for High Pressure Pipeline and Technical Safety Inspection
Regulations from the Shaanxi Quality and Technology Inspection Bureau
for
compressor stations and pressure storage tank system. (Approval letter
reference: 2004SHAANGUOCHUHAN033)
|
·
|
Annual
Safety Inspection of Lightning Conductor Equipment approved by the
Shaanxi
Meteorology Bureau. (Certificate number 0005274) The Citygate and
Compressor Stations are approved by the local office of the Ministry
of
Construction.
|
·
|
Business
license to operate Xilan Equipment effective from 02/22/2006 to
02/21/2021.
|
·
|
Business
license to operate Xilan Liquified Natural Gas effective from 10/24/2006
to 10/23/2036.
|
Name
|
|
Age
|
|
Position
|
|
Held
Position Since
|
Qinan
Ji
|
|
49
|
|
Chief
Executive Officer and Chairman of the Board
|
|
2005
|
Guo
Lihong
|
|
40
|
|
Chief
Financial Officer
|
|
2007
|
Zhiqiang
Wang
|
|
67
|
|
Director
|
|
2006
|
James
Garner
|
|
60
|
|
Director
|
|
2006
|
1.
|
any
bankruptcy petition filed by or against any business of which such
person
was a general partner or executive officer either at the time of
the
bankruptcy or within two years prior to that
time;
|
2.
|
any
conviction in a criminal proceeding or being subject to a pending
criminal
proceeding (excluding traffic violations and other minor
offenses);
|
3.
|
being
subject to any order, judgment, or decree, not subsequently reversed,
suspended or vacated, of any court of competent jurisdiction, permanently
or temporarily enjoining, barring, suspending or otherwise limiting
his
involvement in any type of business, securities or banking activities;
or
|
4.
|
being
found by a court of competent jurisdiction (in a civil action), the
Commission or the Commodity Futures Trading Commission to have violated
a
federal or state securities or commodities law, and the judgment
has not
been reversed, suspended, or
vacated.
|
Name
and Principal Position
|
Year
|
|
Salary
($)
|
|
Bonus
($)
|
|
Option
Awards
($)
|
|
All
Other
Compensation
($)
|
|
Total
($)
|
||||||||
Qinan
Ji, Chief Executive Officer and Chairman of the Board(1)
|
2006
|
15,000
|
-
|
-
|
-
|
15,000
|
|||||||||||||
Minqing
Lu, former Chief Executive Officer and Director(2)
|
2006
|
4,150
|
-
|
-
|
-
|
4,150
|
(1)
|
Mr.
Ji replaced Mr. Lu as the Chief Executive Officer on May 22,
2006.
|
(2)
|
Mr.
Lu resigned as the Company’s Chief Executive Officer and Director on May
22, 2006. Mr. Lu’s annual salary was
$10,000.
|
Name
|
Fees
Earned or
Paid in
Cash
($)
|
|
Stock
Awards ($)
|
|
Option
Awards ($)
|
|
All Other
Compensation
($)
|
|
Total
($)
|
|
||||||
James Garner
|
24,000
|
-
|
-
|
-
|
24,000
|
|||||||||||
Qinan
Ji(1)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Zhiqiang
Wang(2)
|
4,500
|
-
|
-
|
-
|
4,500
|
|||||||||||
Patrick
McManus(3)
|
24,000
|
-
|
-
|
-
|
24,000
|
(1)
|
Ji
Qinan, our Chief Executive Officer, does not receive any compensation
for
his service as a director.
|
(2)
|
Zhiqiang
Wang was appointed as a director in September 2006; his compensation
was
$4,500 annually.
|
(3)
|
Patrick
McManus resigned as a director in July
2007.
|
|
Amount and Nature of Beneficial
Ownership
|
|
|||||
|
|
Common Shares
|
|
||||
Name
|
|
Number of
Shares
|
|
Percent of
Class
|
|||
Officer
and Directors
|
|||||||
Qinan
Ji, CEO and Director
|
5,931,596
|
20.3%
|
(1)
|
||||
Zhiqiang
Wang, Director
|
0
|
0
|
%
|
||||
Guo
Lihong, CFO
|
0
|
0
|
%
|
||||
James
Garner, Director
|
0
|
0
|
%
|
||||
All
Officers and Directors as a Group (four persons)
|
5,931,596
|
(1)
|
20.3%
|
(1)
|
|||
5%
Beneficial Owners
|
|||||||
Heartland
Value Fund
|
1,500,000
|
5.1
|
%
|
||||
Robert
K. Moses, Jr.
|
2,000,000
|
6.8
|
%
|
||||
Xian
Sunway Technology & Industry Co. Ltd.
|
2,875,364
|
9.8
|
%
|
||||
Yangling
Bodisen Biotech Development Co. Ltd.
c/o
New York Global Group, Inc.
14
Wall Street, 12th
Floor
New
York, NY 10005
|
2,063,768
|
7.1
|
%
|
(1)
|
Of
which 2,875,364 shares are owned by Xian Sunway Technology & Industry
Co., Ltd. Qinan Ji owns 42.1% of Xian Sunway and may be deemed to
beneficially own such shares.
|
·
|
Warrants
to purchase 321,446 shares of common stock at any time on or prior
to
January 13 or January 17, 2009 at an initial exercise price of $3.60
per share. Pursuant to the terms of such warrants, the exercise price
of
such warrants is, subject to adjustment in the event of stock splits,
combinations or the like of our common stock.
|
·
|
Warrants
to purchase 767,308 shares of common stock at any time on or prior to
October 26, 2012 at an initial exercise price of $7.79 per share.
Pursuant
to the terms of such warrants, the exercise price of such warrants
is
subject to adjustment in the event of stock splits, combinations
or the
like of our common stock.
|
·
|
Prior
to the date of the transaction, the Board of Directors of the corporation
approved either the business combination or the transaction that
resulted
in the stockholder’s becoming an interested stockholder;
|
·
|
Upon
completion of the transaction that resulted in the stockholder’s becoming
an interested stockholder, the interested stockholder owned at least
85%
of the voting stock of the corporation outstanding at the time the
transaction commenced, excluding for purposes of determining the
voting
stock outstanding, but not the outstanding voting stock owned by
the
interested stockholder, (1) shares owned by persons who are directors
and
also officers and (2) shares owned by employee stock plans in which
employee participants do not have the right to determine confidentially
whether shares held subject to the plan will be tendered in a tender
or
exchange offer; or
|
·
|
At
or subsequent to the date of the transaction, the business combination
is
approved by the Board of Directors and authorized at an annual or
special
meeting of stockholders, and not by written consent, by the affirmative
vote of at least 66-2/3% of the outstanding voting stock that is
not owned
by the interested stockholder.
|
|
Shares of Common Stock
Beneficially Owned
Prior to Offering(1)
|
Shares
Being
Offered
|
Shares of Common Stock
Beneficially Owned
After Offering(2)
|
||||||||
Selling Stockholder
|
Shares
|
%
|
|
Shares
|
%
|
||||||
Abax
Lotus Ltd. (3)
|
2,900,000
|
|
9.93
|
|
2,900,000
|
|
0
|
|
*
|
||
Total |
2,900,000
|
9.93
|
% |
2,900,000
|
0
|
*
|
% |
(1)
|
This
table is based upon information supplied by officers, directors and
principal stockholders, and in Schedules 13D and 13G filed with the
Securities and Exchange Commission. Unless otherwise indicated in
the
footnotes to this table and subject to community property laws, where
applicable, we believe each stockholder named in this table has sole
voting and investment power with respect to the shares indicated
as
beneficially owned. The number and percentage of shares beneficially
owned
are based on an aggregate of 29,200,304 shares of our common stock
outstanding as of March 13, 2008, and are determined under rules
promulgated by the Securities and Exchange Commission. This information
is
not necessarily indicative of beneficial ownership for any other
purpose.
Under such rules, beneficial ownership includes any shares as to
which the
individual has sole or shared voting power or investment power and
also
any shares which the individual has the right to acquire within 60
days
through the exercise of any stock option or other
right.
|
(2)
|
Because
the selling shareholders identified in this table may sell some,
all or
none of the shares owned by them that are registered under this
registration statement, and because, to our knowledge, there are
currently
no agreements, arrangements or understandings with respect to the
sale of
any of the shares registered hereunder, no estimate can be given
as to the
number of shares available for resale hereby that will be held by
the
selling shareholders at the time of this registration statement.
Therefore, we have assumed for purposes of this table that the selling
shareholders will sell all of the shares beneficially owned by
them.
|
(3)
|
Christopher Chung-Yi Hsu and Yang Xiang Dong exercise sole or shared voting or investment powers over the Common Stock held by Abax Lotus, Ltd. |
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits Investors;
|
·
|
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;
|
·
|
to
cover short sales made after the date that this Registration Statement
is
declared effective by the
Commission;
|
·
|
broker-dealers
may agree with the Selling Stockholders 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
|
Consolidated
Balance Sheets as of September 30, 2007
(unaudited)
|
F-2
|
|
|
Consolidated
Statements of Income and Other Comprehensive Income for the three
and nine months ended September 30, 2007 and 2006
(unaudited)
|
F-3
|
|
|
Consolidated
Statements of Cash Flows for the nine months ended September 30,
2007 and 2006 (unaudited)
|
F-4
|
|
|
Notes
to Unaudited Consolidated Financial Statements
|
F-5
|
|
|
Report
of Independent Registered Public Accounting Firm
|
F-21
|
|
|
Consolidated
Balance Sheets as of December 31, 2006
|
F-22
|
|
|
Consolidated
Statements of Operations and Comprehensive Income for the years ended
December 31, 2006 and 2005
|
F-23
|
|
|
Consolidated
Statements of Changes in Stockholders’ Equity for the years ended
December 31, 2006 and 2005
|
F-24
|
|
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2006 and
2005
|
F-25
|
|
|
Notes
to Consolidated Financial Statements
|
F-26
|
ASSETS
|
||||
CURRENT
ASSETS:
|
||||
Cash
& cash equivalents
|
$
|
20,677,432
|
||
Accounts
receivable
|
329,686
|
|||
Other
receivable
|
438,349
|
|||
Inventories
|
70,314
|
|||
Advances
|
1,213,868
|
|||
Prepaid
expense and other current assets
|
118,041
|
|||
Total
current assets
|
22,847,690
|
|||
|
||||
PROPERTY
AND EQUIPMENT, net
|
23,514,129
|
|||
CONSTRUCTION
IN PROGRESS
|
1,650,232
|
|||
OTHER
ASSETS
|
1,672,942
|
|||
TOTAL
ASSETS
|
$
|
49,684,993
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
|
||||
CURRENT
LIABILITIES:
|
||||
Accounts
payable & accrued expense
|
$
|
622,482
|
||
Other
payables
|
82,033
|
|||
Unearned
revenue
|
487,324
|
|||
Taxes
Payable
|
901,608
|
|||
Total
current liabilities
|
2,093,447
|
|||
|
||||
STOCKHOLDERS'
EQUITY:
|
||||
Preferred
stock, $0.0001 per share; authorized 5,000,000 shares; none
issued Common
stock, $0.0001 per share; 30,000,000 authorized shares;
|
—
|
|||
29,145,839
shares issued and outstanding
|
2,915
|
|||
Additional
paid-in capital
|
32,046,884
|
|||
Cumulative
translation adjustment
|
2,160,330
|
|||
Statutory
reserve
|
1,477,671
|
|||
Retained
earnings
|
11,903,746
|
|||
Total
stockholders' equity
|
47,591,546
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
49,684,993
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||
|
2007
|
2006
|
2007
|
2006
|
|||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||
Revenue
|
|||||||||||||
Natural
gas revenue
|
$
|
7,442,109
|
$
|
5,210,834
|
$
|
19,243,968
|
$
|
8,580,236
|
|||||
Installation
and other
|
1,635,979
|
1,303,457
|
4,851,006
|
3,445,452
|
|||||||||
Total
revenue
|
9,078,088
|
6,514,291
|
24,094,974
|
12,025,688
|
|||||||||
|
|||||||||||||
Cost
of revenue
|
|||||||||||||
Natural
gas cost
|
4,020,039
|
2,752,594
|
9,975,932
|
4,862,202
|
|||||||||
Installation
and other
|
738,211
|
526,292
|
2,138,734
|
1,368,825
|
|||||||||
|
4,758,250
|
3,278,886
|
12,114,666
|
6,231,027
|
|||||||||
Gross
profit
|
4,319,838
|
3,235,405
|
11,980,308
|
5,794,661
|
|||||||||
|
|||||||||||||
Operating
expenses
|
|||||||||||||
Selling
expenses
|
939,496
|
366,616
|
2,216,048
|
923,960
|
|||||||||
General
and administrative expenses
|
1,028,104
|
270,031
|
1,710,459
|
693,141
|
|||||||||
Total
operating expenses
|
1,967,600
|
636,647
|
3,926,507
|
1,617,101
|
|||||||||
|
|||||||||||||
Income
from operations
|
2,352,238
|
2,598,758
|
8,053,801
|
4,177,560
|
|||||||||
|
|||||||||||||
Non-operating
income (expense):
|
|||||||||||||
Interest
income
|
24,429
|
2,485
|
41,570
|
7,262
|
|||||||||
Other
income (expense)
|
30,458
|
(4,231
|
)
|
39,504
|
(10,182
|
)
|
|||||||
Total
non-operating income (expense)
|
54,887
|
(1,746
|
)
|
81,074
|
(2,920
|
)
|
|||||||
|
|||||||||||||
Income
before income tax
|
2,407,125
|
2,597,012
|
8,134,875
|
4,174,640
|
|||||||||
|
|||||||||||||
Provision
for income tax
|
445,463
|
393,226
|
1,317,878
|
633,005
|
|||||||||
Net
income
|
1,961,662
|
2,203,786
|
6,816,997
|
3,541,635
|
|||||||||
|
|||||||||||||
Other
comprehensive income
|
|||||||||||||
Foreign
currency translation gain
|
584,166
|
258,640
|
1,320,878
|
291,857
|
|||||||||
Comprehensive
Income
|
$
|
2,545,828
|
$
|
2,462,426
|
$
|
8,137,875
|
$
|
3,833,492
|
|||||
|
|||||||||||||
Weighted
average shares outstanding
|
|||||||||||||
Basic
|
27,122,196
|
23,931,197
|
25,191,521
|
23,759,285
|
|||||||||
Diluted
|
27,286,286
|
23,931,197
|
25,223,465
|
23,759,285
|
|||||||||
|
|||||||||||||
Earnings
per share
|
|||||||||||||
Basic
|
$
|
0.07
|
$
|
0.09
|
$
|
0.27
|
$
|
0.15
|
|||||
Diluted
|
$
|
0.07
|
$
|
0.09
|
$
|
0.27
|
$
|
0.15
|
|
Nine
Months Ended
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
6,816,997
|
$
|
3,541,635
|
|||
Adjustments
to reconcile net income to net cash
|
|||||||
provided
by (used in) operating activities:
|
|||||||
Depreciation
and amortization
|
1,146,247
|
497,072
|
|||||
Exchange
Gain
|
-
|
(457,976
|
)
|
||||
(Increase)
/ decrease in assets:
|
|||||||
Accounts
receivable
|
257,002
|
(306,677
|
)
|
||||
Other
receivable
|
400,049
|
(1,258,975
|
)
|
||||
Inventory
|
222,112
|
(248,642
|
)
|
||||
Advances
|
(31,464
|
)
|
(3,068,491
|
)
|
|||
Prepaid
expense
|
195,740
|
(147,525
|
)
|
||||
Contract
in progress
|
-
|
(413,237
|
)
|
||||
Other
assets
|
(135,885
|
)
|
-
|
||||
Increase
/ (decrease) in current liabilities:
|
|||||||
Accounts
payable & accrued expense
|
195,660
|
183,632
|
|||||
Other
payables
|
(204,215
|
)
|
549,701
|
||||
Unearned
revenue
|
187,825
|
206,537
|
|||||
Taxes
payable
|
(1,019,262
|
)
|
-
|
||||
Net
cash provided by (used in) operating activities
|
8,030,806
|
(922,946
|
)
|
||||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Payment
on purchase of property and equipment
|
(5,871,571
|
)
|
(4,170,589
|
)
|
|||
Additions
to construction in progress
|
-
|
(498,676
|
)
|
||||
Payment
for land use rights
|
(967,150
|
)
|
-
|
||||
Net
cash used in investing activities
|
(6,838,721
|
)
|
(4,669,265
|
)
|
|||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Stock
issued for cash
|
15,000,000
|
10,400,000
|
|||||
Proceeds
from exercise of warrants
|
-
|
1,050,001
|
|||||
Payment
of offering costs
|
(1,176,533
|
)
|
(1,557,147
|
)
|
|||
Net
cash provided by financing activities
|
13,823,467
|
9,892,854
|
|||||
|
|||||||
Effect
of exchange rate changes on cash and cash equivalents
|
367,667
|
55,724
|
|||||
|
|||||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
15,383,219
|
4,356,367
|
|||||
|
|||||||
CASH
& CASH EQUIVALENTS, BEGINNING OF PERIOD
|
5,294,213
|
675,624
|
|||||
|
|||||||
CASH
& CASH EQUIVALENTS, END OF PERIOD
|
$
|
20,677,432
|
$
|
5,031,991
|
|
a.
|
Xian
Xilan Natural Gas holds the licenses and approvals necessary to operate
its natural gas business in
China.
|
|
b.
|
Xilan
Equipment provides exclusive technology consulting and other general
business operation services to Xian Xilan Natural Gas in return for
a
consulting services fee which is equal to Xian Xilan Natural Gas’s
revenue.
|
|
c.
|
Xian
Xilan Natural Gas’s shareholders have pledged their equity interests in
Xian Xilan Natural Gas to the
Company.
|
|
d.
|
Irrevocably
granted the Company an exclusive option to purchase, to the extent
permitted under PRC law, all or part of the equity interests in Xian
Xilan
Natural Gas and agreed to entrust all the rights to exercise their
voting
power to the person appointed by the
Company.
|
Office
equipment
|
5
years
|
Operating
equipment
|
5-20
years
|
Vehicles
|
5
years
|
Buildings
|
30
years
|
Office
equipment
|
|
$
|
115,595
|
|
Operating
equipment
|
|
|
17,558,497
|
|
Vehicles
|
|
|
1,256,259
|
|
Buildings
|
|
|
7,700,422
|
|
|
|
|
26,630,773
|
|
Less
accumulated depreciation
|
|
|
(3,116,644
|
)
|
|
|
$
|
23,514,129
|
|
|
|
For
the Nine Months
Ended
September 30,
|
|
||||
|
|
2007
|
|
2006
|
|||
Tax
provision (credit) at statutory rate
|
34
|
%
|
34
|
%
|
|||
Foreign
tax rate difference
|
(18
|
)%
|
(19
|
)%
|
|||
|
16
|
%
|
15
|
%
|
Prepayment
for acquiring land use right
|
|
$
|
967,150
|
|
Advance
on purchasing equipment/construction in progress
|
|
|
552,943
|
|
Refundable
security deposit
|
|
|
106,720
|
|
Others
|
|
|
46,129
|
|
Total
|
|
$
|
1,672,942
|
|
|
Warrants
Outstanding
|
|
Weighted
Average
Exercise
Price
|
|
Aggregate
Intrinsic
Value
|
|||||
Outstanding,
December 31, 2006
|
1,140,558
|
$
|
3.60
|
$
|
0
|
|||||
Granted
|
767,308
|
$
|
7.79
|
-
|
||||||
Forfeited
|
-
|
-
|
-
|
|||||||
Exercised
|
(708,621
|
)
|
$
|
3.60
|
-
|
|||||
Outstanding,
September 30, 2007
|
1,199,245
|
$
|
6.28
|
$
|
1,425,392
|
Outstanding
warrants
|
|
|
|
Exercisable
Warrants
|
|
||||||||
Exercise
Price
|
|
Number
|
|
Average
Remaining
Contractual
Life
|
|
Average
Exercise
Price
|
|
Number
|
|
||||
$3.60
|
431,937
|
1.28
|
$
|
3.60
|
431,937
|
||||||||
$7.79
|
767,308
|
5.00
|
$
|
7.79
|
767,308
|
||||||||
|
1,199,245
|
4.38
|
$
|
6.28
|
1,199,245
|
|
i.
|
Making
up cumulative prior years’ losses, if
any;
|
|
ii.
|
Allocations
to the “Statutory surplus reserve” of at least 10% of income after tax, as
determined under PRC accounting rules and regulations, until the
fund
amounts to 50% of the Company's registered capital;
|
|
iii.
|
Allocations
of 5-10% of income after tax, as determined under PRC accounting
rules and
regulations, to the Company's “Statutory common welfare fund,” which is
established for the purpose of providing employee facilities and
other
collective benefits to the Company's employees; and
|
|
iv.
|
Allocations
to the discretionary surplus reserve, if approved in the shareholders’
general meeting.
|
|
Three
Months Ended
September
30,
|
||||||
2007
|
2006
|
||||||
Basic
earning per share
|
|||||||
|
|||||||
Net
income
|
$
|
1,961,662
|
$
|
2,203,786
|
|||
|
|||||||
Weighted
shares outstanding-Basic
|
27,122,196
|
23,931,197
|
|||||
|
|||||||
Earnings
per share-Basic
|
$
|
0.07
|
$
|
0.09
|
|||
|
|||||||
Diluted
earning per share
|
|||||||
Net
income
|
$
|
1,961,662
|
$
|
2,203,786
|
|||
|
|||||||
Weighted
shares outstanding-Basic
|
27,122,196
|
23,931,197
|
|||||
Effect
of diluted securities-Warrants
|
164,090
|
-
|
|||||
Weighted
shares outstanding-Diluted
|
27,286,286
|
23,931,197
|
|||||
|
|||||||
Earnings
per share -Diluted
|
$
|
0.07
|
$
|
0.09
|
|
Nine
Months Ended
September
30,
|
||||||
2007
|
2006
|
||||||
Basic
earning per share
|
|||||||
|
|||||||
Net
income
|
$
|
6,816,997
|
$
|
3,541,635
|
|||
|
|||||||
Weighted
shares outstanding-Basic
|
25,191,521
|
23,759,285
|
|||||
|
|||||||
Earnings
per share-Basic
|
$
|
0.27
|
$
|
0.15
|
|||
|
|||||||
Diluted
earning per share
|
|||||||
|
|||||||
Net
income
|
$
|
6,816,997
|
$
|
3,541,635
|
|||
|
|||||||
Weighted
shares outstanding-Basic
|
25,191,521
|
23,759,285
|
|||||
Effect
of diluted securities-Warrants
|
31,944
|
-
|
|||||
Weighted
shares outstanding-Diluted
|
25,223,465
|
23,759,285
|
|||||
|
|||||||
Earnings
per share -Diluted
|
$
|
0.27
|
$
|
0.15
|
Three
months ended December 31, 2007
|
$
|
0
|
||
Year
ended December 31, 2008
|
129,440
|
|||
Year
ended December 31, 2009
|
107,307
|
|||
Year
ended December 31, 2010
|
129,440
|
|||
Year
ended December 31, 2011
|
107,307
|
|||
Thereafter
|
1,272,506
|
|||
Total
|
$
|
1,746,000
|
ASSETS
|
||||
CURRENT
ASSETS:
|
||||
|
||||
Cash
& cash equivalents
|
$
|
5,294,213
|
||
Accounts
receivable
|
569,037
|
|||
Other
receivable
|
813,839
|
|||
Inventories
|
285,537
|
|||
Advances
|
1,660,974
|
|||
Prepaid
expense and other current assets
|
305,524
|
|||
Total
current assets
|
8,929,124
|
|||
|
||||
PROPERTY
AND EQUIPMENT, net
|
17,193,728
|
|||
|
||||
CONSTRUCTION
IN PROGRESS
|
2,343,499
|
|||
|
||||
TOTAL
ASSETS
|
$
|
28,466,351
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
|
||||
CURRENT
LIABILITIES:
|
||||
Accounts
payable & accrued expense
|
$
|
406,212
|
||
Other
payables
|
2,145,924
|
|||
Unearned
revenue
|
284,011
|
|||
Total
current liabilities
|
2,836,147
|
|||
|
||||
STOCKHOLDERS'
EQUITY:
|
||||
Preferred
stock, $0.0001 per share; authorized 5,000,000 shares; none issued
|
-
|
|||
Common
stock, $0.0001 per share; authorized 30,000,000 shares;
|
-
|
|||
issued and outstanding 24,210,183 |
2,421
|
|||
Additional
paid in capital
|
18,223,911
|
|||
Accumulative
other comprehensive income
|
839,452
|
|||
Statutory
reserve
|
750,886
|
|||
Retained
earnings
|
5,813,534
|
|||
|
||||
Total
stockholders' equity
|
25,630,204
|
|||
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
28,466,351
|
|
December
31,
|
||||||
|
2006
|
2005
|
|||||
|
|
|
|||||
Net
revenue
|
|||||||
Natural
gas revenue
|
$
|
13,713,145
|
$
|
1,687,154
|
|||
Construction
/ installation revenue
|
5,115,645
|
3,163,545
|
|||||
Total
revenue
|
18,828,790
|
4,850,699
|
|||||
|
|||||||
Cost
of sales
|
|||||||
Natural
gas cost
|
7,663,060
|
1,293,585
|
|||||
Construction
/ installation cost
|
2,054,940
|
1,110,452
|
|||||
|
9,718,000
|
2,404,037
|
|||||
Gross
profit
|
9,110,790
|
2,446,662
|
|||||
|
|||||||
Operating
expenses
|
|||||||
Selling
expenses
|
1,308,464
|
474,855
|
|||||
General
and administrative expenses
|
1,287,735
|
500,228
|
|||||
Total
operating expenses
|
2,596,199
|
975,083
|
|||||
Income
from operations
|
6,514,591
|
1,471,579
|
|||||
|
|||||||
Non-operating
income (expense):
|
|||||||
Interest
income
|
41,109
|
2,131
|
|||||
Other
expense
|
(79,021
|
)
|
(671
|
)
|
|||
Total
non-operating income (expense)
|
(37,912
|
)
|
1,460
|
||||
|
|||||||
Income
before income tax
|
6,476,679
|
1,473,039
|
|||||
|
|||||||
Income
tax
|
1,025,584
|
220,956
|
|||||
Net
income
|
5,451,095
|
1,252,083
|
|||||
|
|||||||
Other
comprehensive income
|
|||||||
Foreign
currency translation gain
|
610,705
|
228,175
|
|||||
Comprehensive
Income
|
$
|
6,061,800
|
$
|
1,480,258
|
|||
|
|||||||
Weighted
average shares outstanding
|
|||||||
Basic
and diluted
|
23,872,936
|
16,269,528
|
|||||
|
|||||||
Earnings
per share
|
|||||||
Basic
and diluted
|
$
|
0.23
|
$
|
0.08
|
|
Common
Stock
|
|
|
|
|
|
||||||||||||||||
|
Shares
|
Amount
|
Additional
Paid in Capital
|
Accumulative
Other Comprehensive Income
|
Statutory
Reserve
|
Retained
Earnings
|
Total
Stockholders' Equity
|
|||||||||||||||
Balance
January 1, 2005
|
9,275,362
|
$
|
928
|
$
|
4,831,468
|
$
|
572
|
$
|
3,457
|
$
|
(142,215
|
)
|
$
|
4,694,210
|
||||||||
|
||||||||||||||||||||||
Shares
issued for cash
|
6,724,638
|
672
|
3,503,788
|
-
|
-
|
-
|
3,504,460
|
|||||||||||||||
|
||||||||||||||||||||||
Recapitalization
on reverse acquisition
|
4,204,088
|
420
|
(3,798
|
)
|
-
|
-
|
-
|
(3,378
|
)
|
|||||||||||||
|
||||||||||||||||||||||
Cumulative
translation adjustment
|
-
|
-
|
-
|
228,175
|
-
|
-
|
228,175
|
|||||||||||||||
|
||||||||||||||||||||||
Net
Income for the year ended December 31, 2005
|
-
|
-
|
-
|
-
|
-
|
1,252,083
|
1,252,083
|
|||||||||||||||
|
||||||||||||||||||||||
Transfer
to statutory reserve
|
-
|
-
|
-
|
-
|
166,265
|
(166,265
|
)
|
-
|
||||||||||||||
|
||||||||||||||||||||||
Balance
December 31, 2005
|
20,204,088
|
2,020
|
8,331,458
|
228,747
|
169,722
|
943,603
|
9,675,550
|
|||||||||||||||
|
||||||||||||||||||||||
Shares
issued for cash
|
3,714,428
|
371
|
10,399,629
|
-
|
-
|
-
|
10,400,000
|
|||||||||||||||
|
||||||||||||||||||||||
Offering
costs
|
-
|
-
|
(1,557,147
|
)
|
-
|
-
|
-
|
(1,557,147
|
)
|
|||||||||||||
|
||||||||||||||||||||||
Exercise
of warrants for cash
|
291,667
|
30
|
1,049,971
|
-
|
-
|
-
|
1,050,001
|
|||||||||||||||
|
||||||||||||||||||||||
Cumulative
translation adjustment
|
-
|
-
|
-
|
610,705
|
-
|
-
|
610,705
|
|||||||||||||||
|
||||||||||||||||||||||
Net
Income for the year ended December 31, 2006
|
-
|
-
|
-
|
-
|
-
|
5,451,095
|
5,451,095
|
|||||||||||||||
|
||||||||||||||||||||||
Transfer
to statutory reserve
|
-
|
-
|
-
|
-
|
581,164
|
(581,164
|
)
|
-
|
||||||||||||||
|
||||||||||||||||||||||
Balance
December 31, 2006
|
24,210,183
|
$
|
2,421
|
$
|
18,223,911
|
$
|
839,452
|
$
|
750,886
|
$
|
5,813,534
|
$
|
25,630,204
|
|
Years
Ended December 31,
|
||||||
|
2006
|
2005
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
5,451,095
|
$
|
1,252,083
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Loss
on disposal of property
|
-
|
971
|
|||||
Depreciation
and amortization
|
731,723
|
347,923
|
|||||
(Increase)
/ decrease in assets:
|
|||||||
Accounts
receivable
|
(550,831
|
)
|
(1,011
|
)
|
|||
Other
receivable
|
(636,262
|
)
|
(132,553
|
)
|
|||
Inventories
|
(233,582
|
)
|
2,234
|
||||
Advances
|
(1,611,967
|
)
|
(12,773
|
)
|
|||
Prepaid
expense and other current assets
|
(282,103
|
)
|
(15,441
|
)
|
|||
Contract
in progress
|
-
|
381,315
|
|||||
Increase
/ (decrease) in current liabilities:
|
|||||||
Accounts
payable & accrued expense
|
201,661
|
92,427
|
|||||
Other
payables
|
1,352,866
|
662,950
|
|||||
Unearned
revenue
|
(28,882
|
)
|
(642,254
|
)
|
|||
Due
to affiliate
|
(8,194
|
)
|
-
|
||||
Net
cash provided by operating activities
|
4,385,524
|
1,935,871
|
|||||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Payment
on purchase of property and equipment
|
(9,192,482
|
)
|
(3,170,629
|
)
|
|||
Cash
acquired in reverse merger transaction
|
-
|
86
|
|||||
Additions
to construction in progress
|
(545,987
|
)
|
(1,700,792
|
)
|
|||
Additions
to Intangible assets
|
-
|
(1,096
|
)
|
||||
Proceeds
from disposal of property
|
-
|
610
|
|||||
Net
cash used in investing activities
|
(9,738,469
|
)
|
(4,871,821
|
)
|
|||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Stock
issued for cash
|
10,400,000
|
3,504,460
|
|||||
Proceeds
from exercise of warrants
|
1,050,001
|
-
|
|||||
Payment
of offering costs
|
(1,557,147
|
)
|
-
|
||||
Net
cash provided by in financing activities
|
9,892,854
|
3,504,460
|
|||||
|
|||||||
Effect
of exchange rate changes on cash and cash equivalents
|
78,680
|
44,116
|
|||||
|
|||||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
4,618,589
|
612,626
|
|||||
|
|||||||
CASH
& CASH EQUIVALENTS, BEGINNING OF YEAR
|
675,624
|
62,998
|
|||||
|
|||||||
CASH
& CASH EQUIVALENTS, END OF YEAR
|
$
|
5,294,213
|
$
|
675,624
|
|||
|
|||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Interest
paid
|
$
|
-
|
$
|
-
|
|||
Income
taxes paid
|
$
|
-
|
$
|
969
|
a.
|
Xian
Xilan Natural Gas holds the licenses and approvals necessary to operate
its natural gas business in China,
|
b.
|
XNGE
provides exclusive technology consulting and other general business
operation services to Xian Xilan Natural Gas in return for a consulting
services fee which is equal to Xian Xilan Natural Gas’
revenue.
|
c.
|
Xian
Xilan Natural Gas’s shareholders have pledged their equity interests in
Xian Xilan Natural Gas to the
Company.
|
d.
|
Irrevocably
granted the Company an exclusive option to purchase, to the extent
permitted under PRC law, all or part of the equity interests in Xian
Xilan
Natural Gas and agreed to entrust all the rights to exercise their
voting
power to the person appointed by the
Company
|
Office
equipment
|
5
years
|
|||
Operating
equipment
|
5-20
years
|
|||
Vehicles
|
5
years
|
|||
Buildings
|
30
years
|
Office
equipment
|
$
|
73,636
|
||
Operating
equipment
|
13,219,979
|
|||
Vehicles
|
1,210,552
|
|||
Buildings
|
4,559,003
|
|||
|
19,063,170
|
|||
Less
accumulated depreciation
|
1,869,442
|
|||
|
$
|
17,193,728
|
|
For
the Years
Ended
December 31,
|
||||||
|
2006
|
2005
|
|||||
Tax
provision (credit) at statutory rate
|
34
|
%
|
(34
|
)%
|
|||
Foreign
tax rate difference
|
(15
|
)%
|
19
|
%
|
|||
Change
in valuation allowance
|
-
|
15
|
%
|
||||
|
19
|
%
|
-
|
Other
accounts payable
|
$
|
228,817
|
||
Welfare
payable
|
19,679
|
|||
Tax
payable
|
1,866,688
|
|||
Other
levies
|
30,740
|
|||
|
$
|
2,145,924
|
|
Weighted
outstanding
|
Weighted
Average
Exercise
Price
|
Aggregate
Intrinsic
value
|
|||||||
Outstanding,
December 31, 2005
|
-
|
-
|
-
|
|||||||
Granted
|
1,431,953
|
$
|
3.60
|
|||||||
Forfeited
|
-
|
-
|
||||||||
Exercised
|
(291,667
|
)
|
$
|
3.60
|
||||||
Outstanding,
December 31, 2006
|
1,140,286
|
$
|
3.60
|
$
|
0
|
Outstanding
Warrants
|
|
Exercisable
Warrants
|
|||||||||||
Exercise
Price
|
Number
|
Average
Remaining
Contractual
Life
|
Average
Exercise
Price
|
Number
|
|||||||||
$3.60
|
1,140,286
|
2.03
|
$
|
3.60
|
1,140,286
|
SEC
registration fee
|
$
|
840
|
||
Accounting
Fees and Expenses
|
15,000 | |||
Legal
Fees and Expense
|
50,000 | |||
Printing
Expenses
|
1,000
|
|||
Miscellaneous
|
0
|
|||
|
||||
Total
|
$ | 66,840 |
Exhibit
No.
|
|
Description
|
3.1
|
|
Certificate
of Incorporation (incorporated by reference to Exhibit 3.1 to the
Company’s Form 10-SB Registration Statement filed on September 15,
2000).
|
3.2
|
|
Certificate
of Amendment to the Certificate of Incorporation. (incorporated by
reference to Exhibit 3.2 to the Company’s Form SB-2 Registration Statement
filed on November 2, 2007).
|
3.3
|
|
Bylaws
of the Company (incorporated by reference to Exhibit 3.3 to the Company’s
Form 10-SB Registration Statement filed on September 15,
2000).
|
3.4
|
|
Amended
and Restated Bylaws (incorporated by reference to Exhibit 3.1 to
the
Company’s Form 8-K filed on June 16, 2006).
|
5.1
|
|
Opinion
of Crone Rozynko, LLP. *
|
10.1
|
|
Share
Purchase Agreement made as of December 6, 2005 among Coventure
International Inc., Xian Xilan Natural Gas Co., Ltd. and each of
Xilan’s
shareholders. (incorporated by reference to the exhibits to Registrants
Form 8-K filed on December 9, 2005).
|
10.2
|
|
Return
to Treasury Agreement between Coventure International Inc. and John
Hromyk, dated December 6, 2005. (incorporated by reference to the
exhibits
to Registrants Form 8-K filed on December 9, 2005).
|
10.3
|
|
Purchase
Agreement made as of December 19, 2005 between China Natural Gas,
Inc. and
John Hromyk (incorporated by reference to the exhibits to Registrants
Form
8-K filed on December 23, 2005).
|
10.4
|
|
Form
of Securities Purchase Agreement (incorporated by reference to Exhibit
10.1 to the Company’s Form 8-K filed on January 12,
2006).
|
10.5
|
|
Form
of Common Stock Purchase Agreement (incorporated by reference to
Exhibit
10.2 to Company’s Form 8-K filed on January 12, 2006).
|
10.6
|
|
Form
of Registration Rights Agreement (incorporated by reference to Exhibit
10.3 to the Company’s Form 8-K filed on January 12,
2006).
|
10.7
|
|
CNG
Product Purchase and Sale Agreement between Xian Xilan Natural Gas
Co.,
Ltd. and Zhengzhou Zhongyou Hengran Petroleum Gas Co., Ltd. made
as of
July 20, 2006, (translated from the original mandarin), (incorporated
by
reference to Exhibit 10.8 to the Company’s Form 10-KSB filed on April 17,
2007).
|
10.8
|
|
Securities
Purchase Agreement and Form of Warrant (incorporated by reference
to
Exhibit 10.1 to the Company’s Form 8-K filed on August 8,
2007).
|
10.9
|
|
Registration
Rights Agreement (incorporated by reference to Exhibit 10.2 to the
Company’s Form 8K filed on August 8, 2007).
|
10.10
|
Securities
Purchase Agreement, dated December 30, 2007 and Amendment to the
Securities Purchase Agreement, dated January 29, 2008, by and among
the
Company, its subsidiaries and Abax Lotus Ltd. (incorporated by reference
to Exhibits 99.1 and 99.2 to the Company’s Form 8K filed on January 31,
2008).
|
|
10.11
|
Warrant
Agreement, dated January 29, 2008, by and among the Company, Mr.
Qinan Ji,
Deutsche Bank AG, Hong Kong Branch as Warrant Agent and Deutsche
Bank
Luxembourg S.A. as Warrant Agent (incorporated by reference to Exhibit
99.4 to the Company’s Form 8K filed on January 31, 2008).
|
|
10.12
|
Equity
Registration Rights Agreement, dated January 29, 2008, by and between
the
Company and Abax Lotus Ltd. (incorporated by reference to Exhibit
99.5 to
the Company’s Form 8K filed on January 31, 2008).
|
|
21.1
|
|
List
of Subsidiaries (incorporated by reference to Exhibit 21.1 to the
Company’s Form 10-KSB filed on April 17, 2007).
|
23.1
|
|
Consent
of Kabani & Company, Inc.*
|
23.2
|
|
Consent
of Crone Rozynko, LLP (contained in Exhibit
5.1).
|
CHINA
NATURAL GAS INC.
|
|
|
|
By:
|
/s/
Qinan Ji
|
Qinan
Ji
|
|
Chief
Executive Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/
Qinan Ji
|
|
Chairman
of the Board of Directors
|
|
March
14, 2008
|
Qinan
Ji
|
|
and
Chief Executive Officer (Principal
Executive
Officer)
|
|
|
|
|
|
|
|
/s/
Guo Lihong
|
|
Chief
Financial Officer
|
|
March
14, 2008
|
Guo
Lihong
|
|
(Principal
Financial and Accounting
Officer)
|
|
|
|
|
|
|
|
/s/
Zhiqiang Wang
|
|
Director
|
|
March
14, 2008
|
Zhiqiang
Wang
|
|
|
|
|
|
|
|
|
|
/s/
James Garner
|
|
Director
|
|
March
14, 2008
|
James
Garner
|
|
|
|
|