x
|
ANNUAL
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
98-0231607
|
|
(State
or other jurisdiction of
Incorporation
or organization)
|
(I.R.S.
Employer
Identification
Number)
|
Large
accelerated filer ¨
|
Accelerated
filer x
|
Non-accelerated
filer ¨
(Do
not check if a smaller reporting company)
|
Smaller
reporting company ¨
|
Page
|
||||
PART
I
|
||||
ITEM
1.
|
BUSINESS
|
2 | ||
ITEM
1A
|
RISK
FACTORS
|
11 | ||
ITEM
1B
|
UNRESOLVED
STAFF COMMENTS
|
35 | ||
ITEM
2.
|
PROPERTIES
|
36 | ||
ITEM
3.
|
LEGAL
PROCEEDINGS
|
37 | ||
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
37 | ||
PART
II
|
||||
ITEM
5.
|
MARKET
FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY SECURITIES
|
37 | ||
ITEM
6.
|
SELECTED
FINANCIAL DATA
|
39 | ||
ITEM
7.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
40 | ||
ITEM
7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
63 | ||
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
64 | ||
ITEM
9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
65 | ||
ITEM
9A.
|
CONTROLS
AND PROCEDURES
|
65 | ||
ITEM
9B.
|
OTHER
INFORMATION
|
68 | ||
PART
III
|
||||
ITEM
10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
68 | ||
ITEM
11.
|
EXECUTIVE
COMPENSATION
|
72 | ||
ITEM
12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
80 | ||
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
|
82 | ||
ITEM
14.
|
PRINCIPAL
ACCOUNTING FEES AND SERVICES
|
82 | ||
PART
V
|
||||
ITEM
15.
|
EXHIBITS,
FINANCIAL STATEMENT SCHEDULES
|
83 |
|
·
|
Distribution
and sale of CNG through our VIE-owned CNG fueling stations for hybrid
(natural gas/gasoline) powered vehicles (36 stations as of December 31,
2009);
|
|
·
|
Installation,
distribution and sale of piped natural gas to residential and commercial
customers through our VIE-owned pipelines. We distributed and sold piped
natural gas to approximately 108,423 residential customers as of December
31, 2009;
|
|
·
|
Distribution
and sale of gasoline through our VIE-owned CNG fueling stations for
gasoline and hybrid (natural gas/gasoline) powered vehicles (eight of our
CNG fueling stations sold gasoline as of December 31, 2009);
and
|
|
·
|
Conversion
of gasoline-fueled vehicles to hybrid (natural gas/gasoline) powered
vehicles at our auto conversion
sites.
|
|
·
|
Xi’an
Natural Gas Operations License, authorized by the Shaanxi Municipal
Management Committee, effective from August 18, 2009 to August 17,
2010.
|
|
·
|
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 Xi’an 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 City-gate and
Compressor Stations are approved by the local office of the Ministry of
Construction.
|
|
·
|
Business
license to operate Shaanxi Xilan Natural Gas Equipment Co., Ltd. effective
from February 22, 2006 to February 21,
2021.
|
|
·
|
Business
license to operate Xi’an Xilan Natural Gas Co., Ltd. effective as of
January 8, 2000.
|
|
·
|
Business
license to operate Xi’an Xilan Auto Body Shop Co., Ltd. effective as of
December 1, 2006.
|
|
·
|
Business
license to operate Shaanxi Jingbian Liquefied Natural Gas Co. Ltd.
effective from October 24, 2006 to October 23,
2036.
|
|
·
|
Business
license to operate Henan Xilan Natural Gas Co. Ltd. effective from July 3,
2008 to June 25, 2018.
|
|
·
|
Business
license to operate Lingbao Yuxi Natural Gas Co., Ltd. effective from June
13, 2008 to June 12, 2012.
|
|
·
|
Business
license to operate Hubei Xilan Natural Gas Co., Ltd. effective from
December 17, 2009 to December 16,
2010.
|
|
·
|
Business
license to operate Xilan Energy Co., Ltd. effective from October 27, 2009
to October 26, 2010.
|
|
·
|
Business
license to operate Henan CNPC Kunlun Xilan Compressed Natural Gas Co.,
Ltd. effective from October 27, 2009 to October 22,
2029.
|
|
·
|
the
level of government involvement;
|
|
·
|
the
level of development;
|
|
·
|
the
growth rate;
|
|
·
|
the
level and control of capital
investment;
|
|
·
|
the
control of foreign exchange; and
|
|
·
|
the
allocation of resources.
|
|
·
|
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 PRC, 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 PRC 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 XXNGC. 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.
|
|
COMMON STOCK
MARKET PRICE
|
|||||||
HIGH
|
LOW
|
|||||||
FISCAL
YEAR ENDED DECEMBER 31, 2009:
|
|
|||||||
Fourth
Quarter
|
$ | 15.62 | $ | 9.07 | ||||
Third
Quarter
|
$ | 14.36 | $ | 8.15 | ||||
Second
Quarter
|
$ | 18.00 | $ | 5.02 | ||||
First
Quarter
|
$ | 6.40 | $ | 3.00 | ||||
FISCAL
YEAR ENDED DECEMBER 31, 2008:
|
||||||||
Fourth
Quarter
|
$ | 4.08 | $ | 2.25 | ||||
Third
Quarter
|
$ | 6.00 | $ | 3.50 | ||||
Second
Quarter
|
$ | 7.33 | $ | 5.15 | ||||
First
Quarter
|
$ | 7.25 | $ | 4.75 |
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Return
on equity
|
17.5 | % | 24.7 | % | 23.7 | % | 30.9 | % | 12.9 | % |
Year ended December 31
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
STATEMENT OF OPERATIONS: | ||||||||||||||||||||
Revenues | ||||||||||||||||||||
Natural
gas revenue
|
62,236,342
|
55,746,893
|
28,278,033
|
13,713,145
|
1,687,154
|
|||||||||||||||
Gasoline
revenue
|
6,384,172
|
4,616,052
|
38,486
|
-
|
-
|
|||||||||||||||
Installation
and others
|
12,445,604
|
7,357,714
|
7,075,534
|
5,115,645
|
3,163,545
|
|||||||||||||||
Total
revenues
|
81,066,118
|
67,720,659
|
35,392,053
|
18,828,790
|
4,850,699
|
|||||||||||||||
|
|
|
|
|
||||||||||||||||
Cost
of revenues
|
|
|
|
|
|
|||||||||||||||
Natural
gas cost
|
29,478,854
|
27,234,508
|
14,838,997
|
7,663,060
|
1,293,585
|
|||||||||||||||
Gasoline
cost
|
5,993,207
|
4,277,458
|
34,747
|
-
|
-
|
|||||||||||||||
Installation
and others
|
5,432,978
|
3,469,671
|
3,151,331
|
2,054,940
|
1,110,452
|
|||||||||||||||
Total
cost of revenues
|
40,905,039
|
34,981,637
|
18,025,075
|
9,718,000
|
2,404,037
|
|||||||||||||||
Gross
profit
|
40,161,079
|
32,739,022
|
17,366,978
|
9,110,790
|
2,446,662
|
|||||||||||||||
|
|
|
|
|
||||||||||||||||
Operating
expenses
|
|
|
|
|
|
|||||||||||||||
Selling
expenses
|
9,566,387
|
7,651,948
|
3,451,161
|
1,308,464
|
474,855
|
|||||||||||||||
General
and administrative expenses
|
5,541,885
|
4,024,882
|
2,837,768
|
1,287,735
|
500,228
|
|||||||||||||||
Total
operating expenses
|
15,108,272
|
11,676,830
|
6,288,929
|
2,596,199
|
975,083
|
|||||||||||||||
Income
from operations
|
25,052,807
|
21,062,192
|
11,078,049
|
6,514,591
|
1,471,579
|
|||||||||||||||
Non-operating
income (expense):
|
||||||||||||||||||||
Interest
income
|
125,287
|
209,502
|
70,697
|
41,109
|
2,131
|
|||||||||||||||
Interest
expense
|
(747,172
|
)
|
(2,228,244
|
)
|
-
|
-
|
-
|
|||||||||||||
Foreign
currency exchange loss
|
(69,077
|
)
|
(397,299
|
)
|
(150,729
|
)
|
-
|
-
|
||||||||||||
Other
income (expense)
|
(186,805
|
)
|
111,859
|
31,976
|
(79,021
|
)
|
(671
|
)
|
||||||||||||
Change
in fair value of warrants
|
(1,031,330
|
)
|
|
|
|
|
||||||||||||||
Total
non-operating income (expense)
|
(1,909,097
|
)
|
(2,304,182
|
)
|
(48,056
|
)
|
(37,912
|
)
|
1,460
|
|||||||||||
Income
before income tax
|
23,143,710
|
18,758,010
|
11,029,993
|
6,476,679
|
1,473,039
|
|||||||||||||||
Provision
for income tax
|
4,312,923
|
3,567,642
|
1,913,923
|
1,025,584
|
220,956
|
|||||||||||||||
Net
income
|
18,830,787
|
15,190,368
|
9,116,070
|
5,451,095
|
1,252,083
|
|||||||||||||||
Other
comprehensive income
|
||||||||||||||||||||
Foreign
currency translation gain
|
52,959
|
5,184,035
|
2,637,573
|
610,705
|
228,175
|
|||||||||||||||
Comprehensive
income
|
18,883,746
|
20,374,403
|
11,753,643
|
6,061,800
|
1,480,258
|
|||||||||||||||
Weighted average shares | ||||||||||||||||||||
outstanding | ||||||||||||||||||||
Basic
|
16,624,294
|
14,600,154
|
13,100,340
|
11,936,468
|
8,149,735
|
|||||||||||||||
Diluted
|
16,830,907
|
14,645,070
|
13,150,901
|
11,936,468
|
8,149,735
|
|||||||||||||||
Earnings
per share
|
||||||||||||||||||||
Basic
|
1.13
|
1.04
|
0.70
|
0.46
|
0.15
|
|||||||||||||||
Diluted
|
1.12
|
1.04
|
0.69
|
0.46
|
0.15
|
|||||||||||||||
BALANCE SHEETS DATA | ||||||||||||||||||||
(at end of period): | ||||||||||||||||||||
PROPERTY
AND EQUIPMENT, net
|
72,713,012
|
76,028,272
|
32,291,995
|
17,193,728
|
8,267,897
|
|||||||||||||||
Working
Capital
|
1,868,754
|
4,989,448
|
13,581,900
|
5,289,220
|
(320,253
|
)
|
||||||||||||||
TOTAL
ASSETS
|
197,614,516
|
118,262,291
|
53,289,998
|
28,466,351
|
10,911,062
|
|||||||||||||||
Long
Term Debt
|
2,045,638
|
42,021,605
|
-
|
-
|
-
|
|||||||||||||||
Stockholders
’ Equity
|
144,113,272
|
71,648,421
|
51,207,314
|
25,630,204
|
9,675,550
|
|
·
|
Distribution
and sale of compressed natural gas through our VIE owned CNG fueling
stations for hybrid (natural gas/gasoline) powered vehicles (36 stations
as of December 31, 2009);
|
|
·
|
Installation,
distribution and sale of piped natural gas to residential and commercial
customers through our VIE owned pipelines. We distributed and sold piped
natural gas to approximately 108,423 residential customers as of December
31, 2009;
|
|
·
|
Distribution
and sale of gasoline through our VIE owned CNG fueling stations for
gasoline and hybrid (natural gas/gasoline) powered vehicles (eight of our
CNG fueling stations sold gasoline as of December 31, 2009);
and
|
|
·
|
Conversion
of gasoline-fueled vehicles to hybrid (natural gas/gasoline) powered
vehicles at our auto conversion
sites.
|
Office
equipment
|
5
years
|
Operating
equipment
|
5-20
years
|
Vehicles
|
5
years
|
Buildings
and improvements
|
5-30
years
|
|
·
|
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 and significant to
the fair value measurement.
|
|
·
|
Identifying
and hiring additional personnel with U.S. GAAP and SEC reporting
experience;
|
|
·
|
Providing
training to our finance personnel to improve their knowledge of U.S. GAAP
and SEC reporting requirements;
|
|
·
|
Holding
regular meetings of the audit committee and resuming regular communication
between the committee and our independent registered public accounting
firm;
|
|
·
|
Engaging
Ernst & Young to consult on our internal audit function as well as
other internal control practices;
|
|
·
|
Establishing
anonymous whistleblower systems for reporting violations of our governance
policies, including policies regarding internal
controls;
|
|
·
|
Introducing
policies and procedures to effectively control daily cash transactions and
recording;
|
|
·
|
Putting
in place a centralized financial reporting software system in our
headquarters, management centers and operating sites;
and
|
|
·
|
Engaging
external professional consultants to assess the entity level internal
controls over financial reporting using the COSO internal control
framework.
|
|
Year Ended December 31,
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
Revenues
|
||||||||||||
Natural
gas revenue
|
$ | 62,236,342 | $ | 55,746,893 | $ | 28,278,033 | ||||||
Gasoline
revenue
|
6,384,172 | 4,616,052 | 38,486 | |||||||||
Installation
and others
|
12,445,604 | 7,357,714 | 7,075,534 | |||||||||
Total
revenues
|
81,066,118 | 67,720,659 | 35,392,053 | |||||||||
Cost
of revenues
|
||||||||||||
Natural
gas cost
|
29,478,854 | 27,234,508 | 14,838,997 | |||||||||
Gasoline
cost
|
5,993,207 | 4,277,458 | 34,747 | |||||||||
Installation
and others
|
5,432,978 | 3,469,671 | 3,151,331 | |||||||||
Total
cost of revenues
|
40,905,039 | 34,981,637 | 18,025,075 | |||||||||
Gross
profit
|
40,161,079 | 32,739,022 | 17,366,978 | |||||||||
Operating
expenses
|
||||||||||||
Selling
expenses
|
9,566,387 | 7,651,948 | 3,451,161 | |||||||||
General
and administrative expenses
|
5,541,885 | 4,024,882 | 2,837,768 | |||||||||
Total
operating expenses
|
15,108,272 | 11,676,830 | 6,288,929 | |||||||||
Income
from operations
|
25,052,807 | 21,062,192 | 11,078,049 | |||||||||
Non-operating
income (expense):
|
||||||||||||
Interest
income
|
125,287 | 209,502 | 70,697 | |||||||||
Interest
expense
|
(747,172 | ) | (2,228,244 | ) | - | |||||||
Other
income, net
|
(186,805 | ) | 111,859 | 31,976 | ||||||||
Chang
in fair value warrants
|
(1,031,330 | ) | - | - | ||||||||
Foreign
currency exchange loss
|
(69,077 | ) | (397,299 | ) | (150,729 | ) | ||||||
Total
non-operating expense
|
(1,909,097 | ) | (2,304,182 | ) | (48,056 | ) | ||||||
Income
before income tax
|
23,143,710 | 18,758,010 | 11,029,993 | |||||||||
Provision
for income tax
|
4,312,923 | 3,567,642 | 1,913,923 | |||||||||
Net
income
|
18,830,787 | 15,190,368 | 9,116,070 | |||||||||
Other
comprehensive income
|
||||||||||||
Foreign
currency translation gain
|
52,959 | 5,184,035 | 2,637,573 | |||||||||
Comprehensive
income
|
$ | 18,883,746 | $ | 20,374,403 | $ | 11,753,643 |
December 31,
2009
|
|
December 31,
2008
|
Increase in dollar
Amount
|
Increase in
percentage
|
||||||||||||
Natural
gas from fueling stations
|
$ | 59,257,975 | $ | 53,219,853 | $ | 6,038,122 | 11.3 | % | ||||||||
Natural
gas from pipelines
|
2,978,367 | 2,527,040 | 451,327 | 17.9 | % | |||||||||||
Gasoline
|
6,384,172 | 4,616,052 | 1,768,120 | 38.3 | % | |||||||||||
Installation
|
9,838,812 | 4,854,438 | 4,984,374 | 102.7 | % | |||||||||||
Auto
conversion
|
2,606,792 | 2,503,276 | 103,516 | 4.1 | % | |||||||||||
Total
|
$ | 81,066,118 | $ | 67,720,659 | $ | 13,345,459 | 19.7 | % |
December 31,
2009
|
December 31,
2008
|
Increase /
(Decrease) in
dollar
amount
|
Increase /
(Decrease) in
percentage
|
|||||||||||||
Natural
gas from fueling stations
|
$ | 27,395,962 | $ | 25,420,764 | $ | 1,975,198 | 7.8 | % | ||||||||
Natural
gas from pipelines
|
2,082,892 | 1,813,744 | 269,148 | 14.8 | % | |||||||||||
Gasoline
|
5,993,207 | 4,277,458 | 1,715,749 | 40.1 | % | |||||||||||
Installation
|
3,888,996 | 1,961,300 | 1,927,696 | 98.3 | % | |||||||||||
Auto
conversion
|
1,543,982 | 1,508,371 | 35,611 | 2.4 | % | |||||||||||
Total
|
$ | 40,905,039 | $ | 34,981,637 | $ | 5,923,402 | 16.9 | % |
December 31,
2009
|
December 31,
2008
|
Increase in
dollar amount
|
Increase in
percentage
|
|||||||||||||
Natural
gas from fueling stations
|
$ | 31,862,013 | $ | 27,799,089 | $ | 4,062,924 | 14.6 | % | ||||||||
Natural
gas from pipelines
|
895,475 | 713,296 | 182,179 | 25.5 | % | |||||||||||
Gasoline
|
390,965 | 338,594 | 52,371 | 15.5 | % | |||||||||||
Installation
|
5,949,816 | 2,893,138 | 3,056,678 | 105.7 | % | |||||||||||
Auto
conversion
|
1,062,810 | 994,905 | 67,905 | 6.8 | % | |||||||||||
Total
|
$ | 40,161,079 | $ | 32,739,022 | $ | 7,422,057 | 22.7 | % |
December 31,
|
December 31,
|
Increase in dollar
|
Increase in
|
|||||||||||||
2008
|
2007
|
Amount
|
percentage
|
|||||||||||||
Natural
gas from fueling stations
|
$ | 53,219,853 | $ | 26,765,249 | $ | 26,454,604 | 98.8 | % | ||||||||
Natural
gas from pipelines
|
2,527,040 | 1,512,784 | 1,014,256 | 67.0 | % | |||||||||||
Gasoline
|
4,616,052 | 38,486 | 4,577,566 | 11894.1 | % | |||||||||||
Installation
|
4,854,438 | 6,122,453 | (1,268,015 | ) | (20.7 | )% | ||||||||||
Auto
conversion
|
2,503,276 | 953,081 | 1,550,195 | 162.6 | % | |||||||||||
Total
|
$ | 67,720,659 | $ | 35,392,053 | $ | 32,328,606 | 91.3 | % |
December 31,
2008
|
December 31,
2007
|
Increase /
(Decrease) in
dollar
amount
|
Increase /
(Decrease) in
percentage
|
|||||||||||||
Natural
gas from fueling stations
|
$ | 25,420,764 | $ | 13,737,306 | $ | 11,683,458 | 85.0 | % | ||||||||
Natural
gas from pipelines
|
1,813,744 | 1,101,691 | 712,053 | 64.6 | % | |||||||||||
Gasoline
|
4,277,458 | 34,747 | 4,242,711 | 12,210.3 | % | |||||||||||
Installation
|
1,961,300 | 2,574,994 | (613,694 | ) | (23.8 | )% | ||||||||||
Auto
conversion
|
1,508,371 | 576,337 | 932,034 | 161.7 | % | |||||||||||
Total
|
$ | 34,981,637 | $ | 18,025,075 | $ | 16,956,562 | 94.1 | % |
December 31,
2008
|
December 31,
2007
|
Increase in
dollar amount
|
Increase in
percentage
|
|||||||||||||
Natural
gas from fueling stations
|
$ | 27,799,089 | $ | 13,027,943 | $ | 14,771,146 | 113.4 | % | ||||||||
Natural
gas from pipelines
|
713,296 | 411,093 | 302,203 | 73.5 | % | |||||||||||
Gasoline
|
338,594 | 3,739 | 334,855 | 8955.7 | % | |||||||||||
Installation
|
2,893,138 | 3,547,459 | (654,321 | ) | (18.4 | )% | ||||||||||
Auto
conversion
|
994,905 | 376,744 | 618,161 | 164.1 | % | |||||||||||
Total
|
$ | 32,739,022 | $ | 17,366,978 | $ | 15,372,044 | 88.5 | % |
Payments
due by period
|
||||||||||||||||||||
Less
than
|
1-3
|
3-5
|
More
than
|
|||||||||||||||||
Contractual
obligations
|
Total
|
1
year
|
Years
|
years
|
5
years
|
|||||||||||||||
(in thousands)
|
||||||||||||||||||||
Long-Term
Debt Obligations
|
$ | 40,000 | $ | 40,000 | $ | - | $ | - | $ | - | ||||||||||
Capital
Lease Obligations
|
- | - | - | - | - | |||||||||||||||
Operating
Lease Obligations(1)
|
32,303 | 1,583 | 3,218 | 3,176 | 24,326 | |||||||||||||||
Purchase
Obligations (2)
|
13,679 | 11,536 | 2,143 | - | - | |||||||||||||||
Other
Long-Term Liabilities Reflected on Company's Balance Sheet
(3)
|
17,500 | 17,500 | - | - | - | |||||||||||||||
Total
|
$ | 103,482 | $ |
70,619
|
$ |
5,361
|
$ |
3,176
|
$ |
24,326
|
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
Full
Year
|
|||||||||||||||
Year
Ended December
31, 2009
|
||||||||||||||||||||
Net
operating revenues
|
18,527,666 | 20,742,520 | 20,125,184 | 21,670,748 | 81,066,118 | |||||||||||||||
Gross
profit
|
9,633,652 | 10,278,190 | 9,717,692 | 10,531,545 | 40,161,079 | |||||||||||||||
Net
income
|
4,201,623 | 3,862,756 | 4,647,519 | 6,118,889 | 18,830,787 | |||||||||||||||
Basic
EPS
|
0.29 | 0.26 | 0.29 | 0.29 | 1.13 | |||||||||||||||
Diluted
EPS
|
0.29 | 0.26 | 0.29 | 0.28 | 1.12 | |||||||||||||||
Year
Ended December
31, 2008
|
||||||||||||||||||||
Net
operating revenues
|
$ | 14,025,674 | $ | 16,890,486 | $ | 18,401,200 | $ | 18,403,299 | $ | 67,720,659 | ||||||||||
Gross
profit
|
6,088,476 | 7,665,763 | 9,492,367 | 9,492,416 | 32,739,022 | |||||||||||||||
Net
income
|
2,808,571 | 3,512,892 | 5,136,590 | 3,732,315 | 15,190,368 | |||||||||||||||
Basic
EPS
|
0.20 | 0.24 | 0.35 | 0.25 | 1.04 | |||||||||||||||
Diluted
EPS
|
0.20 | 0.24 | 0.35 | 0.25 | 1.04 | |||||||||||||||
Year
Ended December
31, 2007
|
||||||||||||||||||||
Net
operating revenues
|
$ | 6,743,576 | $ | 8,273,309 | $ | 9,078,089 | $ | 11,297,079 | $ | 35,392,053 | ||||||||||
Gross
profit
|
3,517,359 | 4,143,110 | 4,319,839 | 5,386,670 | 17,366,978 | |||||||||||||||
Net
income
|
2,110,326 | 2,745,009 | 1,961,662 | 2,299,073 | 9,116,070 | |||||||||||||||
Basic
EPS
|
0.18 | 0.22 | 0.14 | 0.16 | 0.70 | |||||||||||||||
Diluted
EPS
|
0.18 | 0.22 | 0.14 | 0.15 | 0.69 |
|
·
|
Expense
recognized in connection with the change in fair value of warrants in the
amount of $1,031,330 related to 383,654 warrants previously treated as
equity, all future changes in the fair value of which will be recognized
in the income statement as a result of changes in accounting
standards.
|
|
·
|
Interest
expense of $344,190 related to the Company’s $40 million senior notes due
2014, net of capitalized interest. This charge includes $280,250 in
amortization of discount on our senior notes, and $63,940 in amortization
of deferred offering costs. The Company capitalized $4,597,544 of interest
expense and amortization into construction in progress for fiscal year
2009.
|
·
|
Extended
loans to unrelated third parties in the amount of $14 million in the first
quarter of 2010;
|
·
|
Entered
into a bank loan agreement in the amount of $17.7 million in February,
2010; and
|
·
|
Acquired
4 natural gas fueling stations without pre-approval on the final
acquisition price in the second quarter of
2010.
|
·
|
Failure
to disclose as a subsequent event for the bank loan of $17.7 million on
the consolidated financial statements footnotes for the year ended
December 31, 2009.
|
·
|
Understatement
of restricted cash in the amount of $13.2 million and the understatement
of bank loans of $13.2 million in its consolidated
balance sheet as of March 31,
2010.
|
·
|
Misclassification
from short term liabilities to long term liabilities for the senior notes
payable and fair value of the redeemable warrants in the amount of $45.6
million in our consolidated balance sheet as of March 31,
2010.
|
|
·
|
Identifying and hiring additional
personnel with U.S. GAAP and SEC reporting
experience;
|
|
·
|
Providing training to our finance
personnel to improve their knowledge of U.S. GAAP and SEC reporting
requirements;
|
|
·
|
Holding regular meetings of the
audit committee and resuming regular communication between the committee
and our independent registered public accounting
firm;
|
|
·
|
Engaging Ernst & Young to
consult on our internal audit function as well as other internal control
practices;
|
|
·
|
Establishing anonymous
whistleblower systems for reporting violations of our governance policies,
including policies regarding internal
controls;
|
|
·
|
Introducing policies and
procedures to effectively control daily cash transactions and
recording;
|
|
·
|
Putting in place a centralized
financial reporting software system in our headquarters, management
centers and operating sites;
and
|
|
·
|
Engaging external professional
consultants to assess the entity level internal controls over financial
reporting using the COSO internal control
framework.
|
Name
|
Age
|
Position
|
Held Position Since
|
|||
Qinan Ji
|
53
|
Chief
Executive Officer and Chairman of the Board
|
2005
|
|||
David
She(1)
|
26
|
Acting
Chief Financial Officer
|
2010
|
|||
Zhiqiang
Wang
|
70
|
Director
|
2006
|
|||
Donald
Yang
|
44
|
Director
|
2008
|
|||
Carl
Yeung
|
31
|
Director
|
2008
|
|||
Lawrence
Leighton
|
76
|
Director
|
2008
|
Name
and
Principal
Position(1)
|
Year
|
Salary
($)
|
Bonus
($)
|
Option
Awards
(2)
($)
|
All
Other
Compensation
($)
|
Total
($)
|
||||||||||||||||
Qinan
Ji, Chief Executive
|
2009
|
120,000 | 60,000 | 94,909 | 274,909 | |||||||||||||||||
Officer
and Chairman of the Board
|
2008
|
15,000 | - | - | - | 15,000 | ||||||||||||||||
2007
|
15,000 | - | - | - | 15,000 | |||||||||||||||||
Veronica
Chen, Chief Financial Officer(3)
|
2009
|
71,481 | 71,481 | |||||||||||||||||||
Richard
P. Wu, Chief Financial Officer(4)
|
2009
|
72,917 | - | - | - | 72,917 | ||||||||||||||||
2008
|
47,260 | - | - | 1,890 | 49,150 | |||||||||||||||||
Lihong
Guo, Chief Financial Officer(5)
|
2008
|
40,000 | - | - | - | 40,000 | ||||||||||||||||
2007
|
4,000 | - | - | - | 4,000 |
|
·
|
Salary
for 2009 will be $120,000
|
|
·
|
Discretionary
bonus of up to $60,000
|
|
·
|
Contract
can be renewed on a yearly basis if both the Company and Mr. Ji decide to
renew the employment agreement
|
|
·
|
Annual
Salary of $15,000
|
|
·
|
Contract
was superseded by the March 2009 agreement described
above
|
·
|
Salary
for the 12-month period commencing on May 1, 2009, will be
$95,308
|
|
·
|
Salary
for the 12-month period commencing on October 10, 2008, will be
$250,000
|
|
·
|
The
Company will provide an additional $10,000 insurance allowance per
year
|
|
·
|
Eligible
for up to 1.5% stock option of the Company’s shares outstanding, pending
the Company’s employee stock option
plan
|
|
·
|
Contract
can be renewed on a yearly basis if both the Company and Mr. Wu decide to
renew the employment agreement
|
|
·
|
Salary
for 2008 will be $40,000
|
|
·
|
Contract
can be renewed on a yearly basis if both the Company and Ms. Guo decide to
renew the employment agreement
|
All
Other
|
|
|||||||||||||||||||
Stock
|
All
Other
|
|||||||||||||||||||
Awards:
|
Option
|
|
|
|
||||||||||||||||
Number |
Awards:
|
Exercise
|
Grant
|
Grant
Date
|
||||||||||||||||
of
|
Number
of
|
or
Base
|
Date
|
Fair
Value
|
||||||||||||||||
Shares
of
|
Securities
|
Price
of
|
Closing
|
of
Stock
|
||||||||||||||||
Stock
or
|
Underlying
|
Option
|
Market
|
and
|
||||||||||||||||
Units
|
Options
|
Awards
|
Price
|
Option
|
||||||||||||||||
Name
|
Grant
Date
|
(#)
|
(#)
|
($/Sh)
|
($/Sh)
|
Awards($)
|
||||||||||||||
Ji
Qinan
|
04/01/2009
|
146,000 | 4.90 | 5.20 | 506,183 | |||||||||||||||
Veronica
Chen(1)
|
05/01/2009
|
75,000 | 4.90 | 5.70 | 291,737 |
Option
Awards
|
Stock
Awards
|
||||||||||||||||||||||||||||||||
Equity
|
|||||||||||||||||||||||||||||||||
Incentive
|
|||||||||||||||||||||||||||||||||
Equity
|
Plan
|
||||||||||||||||||||||||||||||||
Incentive
|
Equity
|
Awards:
|
|||||||||||||||||||||||||||||||
Plan
|
Incentive
Plan
|
Market
or
|
|||||||||||||||||||||||||||||||
Number
of
|
Number
of
|
Awards:
|
Number
of
|
Awards:
|
Payout
Value
|
||||||||||||||||||||||||||||
Securities
|
Securities
|
Number
of
|
Shares
or
|
Number
of
|
of
Unearned
|
||||||||||||||||||||||||||||
Underlying
|
Underlying
|
Securities
|
Units
of
|
Market
Value
|
Unearned
|
Shares,
Units
|
|||||||||||||||||||||||||||
Unexercised
|
Unexercised
|
Underlying
|
Option
|
Stock
That
|
of
Shares or
|
Shares,
Units
|
or
Other
|
||||||||||||||||||||||||||
Options
(#)
|
Options
(#)
|
Unexercised
|
Exercise
|
Option
|
Have
Not
|
Units
of Stock
|
or
Other Rights
|
Rights
That
|
|||||||||||||||||||||||||
Exercisable
|
Unexercisable
|
Unearned
|
Price
|
Expiration
|
Vested
|
That
Have Not
|
That
Have Not
|
Have
Not
|
|||||||||||||||||||||||||
Name
|
(Vested)
|
(Unvested)
|
Options
(#)
|
$ -
|
Date
|
(#)
|
Vested
($)
|
Vested
(#)
|
Vested
($)(1)
|
||||||||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
||||||||||||||||||||||||
Ji
Qinan
|
- | - | 146,000 | $ | 4.90 |
04/01/2015
|
- | - | - | - | |||||||||||||||||||||||
Veronica
Chen(1)
|
75,000 | $ | 4.90 |
05/01/2015
|
Fees
|
||||||||||||||||||||
Earned
|
||||||||||||||||||||
or
Paid in
|
Stock
|
Option
|
All
Other
|
|||||||||||||||||
Cash
|
Awards
|
Awards
|
Compensation
|
Total
|
||||||||||||||||
Name
|
($)
|
($)
|
($)
(2)
|
($)
|
($)
|
|||||||||||||||
Qinan
Ji (1)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Zhiqiang
Wang
|
5,279
|
-
|
3,250
|
-
|
22,614
|
|||||||||||||||
Donald
Yang
|
36,000
|
-
|
3,250
|
-
|
53,335
|
|||||||||||||||
Carl
Yeung
|
36,000
|
-
|
3,900
|
-
|
56,802
|
|||||||||||||||
Lawrence
Leighton
|
36,000
|
-
|
3,250
|
-
|
53,335
|
|
Number of
|
|
|
||||||||||||
|
securities to be
|
|
|
||||||||||||
|
issued upon
exercise
|
Exercise
or Base
|
|
|
Grant Date
Fair Value
|
||||||||||
|
of outstanding
|
Price of
|
|
|
of Stock
|
||||||||||
|
options and
rights
|
Option
Awards
|
|
|
and
Option
|
||||||||||
Name
|
(#)
|
($/Sh)
|
Grant
Date
|
Expiration Date
|
Awards($)
|
||||||||||
Carl
Yeung
|
6,000
|
4.90
|
04/01/2009
|
04/01/2015
|
20,802
|
||||||||||
Lawrence
Leighton
|
5,000
|
4.90
|
04/01/2009
|
04/01/2015
|
17,335
|
||||||||||
Donald
Yang
|
5,000
|
4.90
|
04/01/2009
|
04/01/2015
|
17,335
|
||||||||||
Zhiqiang
Wang
|
5,000
|
4.90
|
04/01/2009
|
04/01/2015
|
17,335
|
Name
of Beneficial Owner (1)
|
Number
of
Common
Stock
Beneficially
Owned
|
Percentage
Of
Common
Stock
Outstanding(2)
|
||||||
Executive
Officers and Directors
|
||||||||
Qinan
Ji
|
2,965,799 | (3) | 14 | % | ||||
Lawrence
W. Leighton
|
1,000 | 0 | % | |||||
All
officers and directors as a group (1 person)
|
2,966,799 | (3) | 14 | % | ||||
5%
holders
|
||||||||
Xiang
Ji
|
1,760,000 | 8.31 | % | |||||
Heartland
Advisors
|
1,476,000 | (4) | 6.97 | % | ||||
Wellington
Management
|
1,446,730 | (5) | 6.83 | % | ||||
Xi’an
Sunway Technology & Industry Co., Ltd
|
1,437,683 | (3) | 6.79 | % | ||||
Abax
Lotus Ltd.
|
1,450,000 | (6) | 6.41 | % |
Number
of securities
|
||||||||||||
remaining
available for
|
||||||||||||
Number
of
|
future
issuance under
|
|||||||||||
securities
to be
|
Weighted-average
|
equity
compensation
|
||||||||||
issued
upon exercise
|
exercise
price
|
plans
(excluding
|
||||||||||
of
outstanding
|
of
outstanding
|
securities
reflected in
|
||||||||||
options
and rights
|
options
and rights
|
column
(a))
|
||||||||||
Plan
Category
|
(a)
|
(b)
|
(c)
|
|||||||||
Equity
compensation plans approved by
stockholders
|
318,850 | $ | 4.90 | 1,141,150 | ||||||||
Equity
compensation plans not approved by
stockholders
|
||||||||||||
Total
|
318,850 | $ | 4.90 | 1,141,150 |
Audit
fees
|
2008
|
2009
|
||||||
Frazer
Frost, LLP (Successor of Moore Stephen Wurth Frazer and Torbet,
LLP)*
|
$
|
180,000
|
$
|
275,000
|
||||
Kabani
& Company, Inc.
|
$
|
7,500
|
$
|
-
|
||||
Audit-related
fees
|
||||||||
Tax
fees**
|
$
|
10,000
|
$
|
10,000
|
||||
All
other fees
|
||||||||
Total
fees paid or accrued to our principal accountants
|
$
|
190,000
|
$
|
285,000
|
Number
|
Description
of Exhibit
|
|
2.1
|
Form
of Equity Ownership Transfer Agreement (incorporated by reference to same
exhibit filed with the Company’s Form 8-K filed on December 31,
2008).
|
|
3.1
|
Articles
of Incorporation (incorporated by reference to same exhibit filed with the
Company's Form 10SB Registration Statement filed September 15, 2000, SEC
file no. 000-31539).
|
|
3.2
|
Registrant's
Amended and Restated By-Laws (incorporated by reference to exhibit 3.1
filed with the Registrant's Form 8K filed June 16, 2006, SEC file no.
000-31539).
|
|
10.1
|
Share
Purchase Agreement made as of December 6, 2005 among Coventure
International Inc., Xi’an Xilan Natural Gas Co., Ltd. and each of Xilan's
shareholders. (incorporated by reference to the exhibits to Registrant’s
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 Registrant’s 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 Registrant’s
Form 8-K filed on December 23, 2005).
|
|
10.4
|
Form
of Securities Purchase Agreement (incorporated by reference to the
exhibits to Registrant’s Form 8-K filed on January 12,
2006).
|
|
10.5
|
Form
of Common Stock Purchase Agreement (incorporated by reference to the
exhibits to Registrant’s Form 8-K filed on January 12,
2006).
|
|
10.6
|
Form
of Registration Rights Agreement (incorporated by reference to the
exhibits to Registrant’s Form 8-K filed on January 12,
2006).
|
|
10.7
|
CNG
Product Purchase and Sale Agreement between Xi’an 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 the exhibits to Registrant’s Form 10-KSB filed on April 17,
2007).
|
|
10.8
|
Securities
Purchase Agreement dated, August 2, 2007, between the Company and the
Investors named therein (incorporated by reference to the exhibits to
Registrant’s Form 8-K filed on August 8, 2007).
|
|
10.9
|
Registration
Rights Agreement dated, August 2, 2007, between the Company and the
Investors named therein (incorporated by reference to the exhibits to
Registrant’s Form 8-K filed on August 8, 2007).
|
|
10.10
|
Consulting
Services Agreement dated, August 17, 2007, between Shaanxi Xilan Natural
Gas Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd.
(incorporated by reference to the exhibits to Registrant’s Form 10-QSB
filed on August 20, 2007).
|
|
10.11
|
Operating
Agreement, dated August 17, 2007, between Shaanxi Xilan Natural Gas
Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd. (incorporated by
reference to the exhibits to Registrant’s Form 10-QSB filed on August 20,
2007).
|
10.12
|
Equity
Pledge Agreement, dated August 17, 2007, between Shaanxi Xilan Natural Gas
Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd. (incorporated by
reference to the exhibits to Registrant’s Form 10-QSB filed on August 20,
2007).
|
|
10.13
|
Option
Agreement dated, August 17, 2007, between Shaanxi Xilan Natural Gas
Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd. (incorporated by
reference to the exhibits to Registrant’s Form 10-QSB filed on August 20,
2007).
|
|
10.14
|
Proxy
Agreement dated, August 17, 2007, between Shaanxi Xilan Natural Gas
Equipment Co., Ltd. and Xi’an Xilan Natural Gas Co., Ltd. (incorporated by
reference to the exhibits to Registrant’s Form 10-QSB filed on August 20,
2007).
|
|
10.15
|
Securities
Purchase Agreement, dated December 30, 2007, between the Company and Abax
Lotus Ltd. (incorporated by reference to the exhibits to Registrant’s Form
8-K filed on January 31, 2008).
|
|
10.16
|
Amendment
to Securities Purchase Agreement, dated January 29, 2008, between the
Company and Abax Lotus Ltd. (incorporated by reference to the exhibits to
Registrant’s Form 8-K filed on January 31, 2008).
|
|
10.17
|
Indenture,
dated January 29, 2008, by and among the Company and DB Trustees (Hong
Kong) Limited, as trustee, relating to the 5.00% Guaranteed Senior Notes
due 2014 (incorporated by reference to the exhibits to Registrant’s Form
8-K filed on January 31, 2008).
|
|
10.18
|
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 the
exhibits to Registrant’s Form 8-K filed on January 31,
2008).
|
|
10.19
|
Equity
Registration Rights Agreement, dated January 29, 2008, by and between the
Company and Abax Lotus Ltd. (incorporated by reference to the exhibits to
Registrant’s Form 8-K filed on January 31, 2008).
|
|
10.20
|
Investor
Rights Agreement, dated January 29, 2008, by and among the Company, its
subsidiaries, Mr. Qinan Ji, and Abax Lotus Ltd. (incorporated by reference
to the exhibits to Registrant’s Form 8-K filed on January 31,
2008).
|
|
10.21
|
Information
Rights Agreement, dated January 29, 2008, between the Company and Abax
Lotus Ltd. (incorporated by reference to the exhibits to Registrant’s Form
8-K filed on January 31, 2008).
|
|
10.22
|
Onshore
Share Pledge Agreement, dated January 29, 2008, between the Company and DB
Trustees (Hong Kong) Limited, as security agent (incorporated by reference
to the exhibits to Registrant’s Form 8-K filed on January 31,
2008).
|
|
10.23
|
Account
Pledge and Security Agreement, dated January 29, 2008, by and between the
Company and DB Trustees (Hong Kong) Limited as Security Agent
(incorporated by reference to the exhibits to Registrant’s Form 8-K filed
on January 31, 2008).
|
|
10.24
|
Natural
Gas Purchase Agreement entered by and between Xi' An Xilan Natural Gas
Co., Ltd. and China Petroleum Co., Ltd., Changqing Branch, dated July 30,
2006 (incorporated herein by reference to the exhibits to the Registrant’s
Form 10-K/A filed on July 20, 2009).
|
|
10.25
|
Natural
Gas Purchase Agreement entered by and between Ji Nan Yuhai Natural Gas
Co., Ltd. and Xi' An Xilan Natural Gas Co., Ltd. dated, February 28, 2008
(incorporated herein by reference to the exhibits to the Registrant’s Form
10-K/A filed on July 20, 2009)..
|
10.26
|
Natural
Gas Supply Agreement between Jincheng Ming Shi Natural Gas Co., Ltd.,
Jinan Branch, and Xi' An Xilan Natural Gas Co., Ltd. dated, March 20, 2008
(incorporated herein by reference to the exhibits to the Registrant’s Form
10-K/A filed on July 20, 2009).
|
|
10.27
|
Natural
Gas Purchase Agreement entered by and between Shaanxi Natural Gas Co.,
Ltd. and Xi' An Xilan Natural Gas Co., Ltd., dated July 17, 2008
(incorporated herein by reference to the exhibits to the Registrant’s Form
10-K/A filed on July 20, 2009).
|
|
10.28
|
Independent
Director Agreement, dated January 1, 2008, by and between China Natural
Gas., Inc. and Zhiqiang Wang (incorporated herein by reference to the
exhibits to the Registrant’s Form 10-K/A filed on July 20,
2009).
|
|
10.29
|
Independent
Director Agreement, dated July 1, 2008, by and between China Natural Gas.,
Inc. and Carl Yeung (incorporated herein by reference to the exhibits to
the Registrant’s Form 10-K/A filed on July 20, 2009).
|
|
10.30
|
Independent
Director Agreement, dated August 5, 2008, by and between China Natural
Gas., Inc. and Lawrence W. Leighton (incorporated herein by reference to
the exhibits to the Registrant’s Form 10-K/A filed on July 20,
2009).
|
|
10.31
|
Employment
Agreement, dated October 10, 2008, by and between China Natural Gas., Inc.
and Richard Peidong Wu (incorporated herein by reference to the exhibits
to the Registrant’s Form 10-K/A filed on July 20,
2009).
|
|
10.32
|
Employment
Agreement, dated May 10, 2005, by and between China Natural Gas., Inc. and
Qinan Ji (incorporated herein by reference to the exhibits to the
Registrant’s Form 10-K/A filed on July 20, 2009).
|
|
10.33
|
Equity
Ownership Transfer Agreement, dated October 2, 2008, by and between Xi'an
Xilan Natural Gas Co., Ltd., Zhihe Zhang and Lingjun Hu (incorporated by
reference to the Registrant’s Form 8-K filed on December 31,
2008).
|
|
10.34
|
Joint
Venture Agreement dated July 22, 2009 by and between Xi’an Xilan Natural
Gas Co., Ltd. and China National Petroleum Corporation Kunlun Natural Gas
Co., Ltd. (incorporated by reference to the Registrant’s Form 8-K filed on
July 28, 2009).
|
|
10.35
|
Strategic Cooperation Framework
Agreement dated as of July 6, 2009 by and between Xi’an Xilan Natural Gas
Co., Ltd. and China National Petroleum Corporation Kunlun Natural Gas Co.,
Ltd. (incorporated
by reference to the Registrant’s Form 8-K filed on July 8,
2009).
|
|
14.1
|
Code
of Ethics adopted by the Company on June 14, 2006 (incorporated by
reference to the exhibits to Registrant’s Form 8-K filed on June 16,
2006).
|
|
16.1
|
Letter
of Moore Stephens Wurth Frazer and Torbet, LLP dated January 7, 2010
(incorporated by reference to the exhibits to Registrant’s Form 8-K filed
on January 7, 2010).
|
|
21.1*
|
List
of Subsidiaries. (incorporated by reference to the exhibits to
Registrant’s Form 10-KSB filed on April 17, 2007).
|
|
23.1
|
Written
consent of Moore Stephens Wurth Frazer and Torbet, LLP (incorporated by
reference to the exhibits to Registrant’s Form S-3/A filed on July 2,
2009).
|
23.2
|
Written
consent of Kabani & Company, Inc. (incorporated by reference to the
exhibits to Registrant’s Form S-3/A filed on July 2,
2009).
|
|
31.1*
|
Certification
of Principal Executive Officer pursuant to Rule 13a-14 and Rule 15d-14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
31.2*
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14 and Rule 15d 14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
32.1*
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Executive
Officer)
|
|
32.2*
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Financial
Officer)
|
|
*
Filed herewith
|
CHINA
NATURAL GAS, INC.
|
|
/s/
Qinan Ji
|
/s/
David She
|
Name:
Qinan Ji
|
Name:
David She
|
Title: Chief
Executive Officer
(Principal
Executive Officer)
|
Title: Chief
Financial Officer
(Principal
Financial and Accounting
Officer)
|
/s/
Qinan Ji
|
President
and Chief
Executive
Officer and
Director
(Principal Executive Officer)
|
August
19, 2010
|
||
Qinan
Ji
|
||||
/s/
Zhiqiang Wang
|
Director
|
August
19, 2010
|
||
Zhiqiang
Wang
|
||||
/s/
Donald Yang
|
Director
|
August
19, 2010
|
||
Donald
Yang
|
||||
/s/
David She
|
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
|
August
19, 2010
|
||
David
She
|
||||
/s/
Carl Yeung
|
Director
|
August
19, 2010
|
||
Carl
Yeung
|
||||
/s/
Lawrence Leighton
|
Director
|
August
19, 2010
|
||
Lawrence
Leighton
|
Pages
|
||
Reports
of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated
Balance Sheets as of December 31, 2009 and 2008
|
F-3
|
|
Consolidated
Statements of Income and Other Comprehensive Income for the years ended
December 31, 2009, 2008 and 2007
|
F-4
|
|
Consolidated
Statements of Stockholders’ Equity
|
F-5
|
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2009, 2008 and
2007
|
F-6
|
|
Notes
to Consolidated Financial Statements as of December 31,
2009
|
F-7 –
F-35
|
2009
|
2008
|
|||||||
(As Restated
see Note 2)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
& cash equivalents
|
$ | 48,177,794 | $ | 5,854,383 | ||||
Accounts
receivable, net of allowance for doubtful accounts of $163,280 and $0 as
of December 31, 2009 and 2008, respectively
|
1,289,116 | 906,042 | ||||||
Other
receivable
|
709,741 | 60,784 | ||||||
Other
receivable - employee advances
|
338,689 | 332,263 | ||||||
Inventories
|
841,837 | 519,739 | ||||||
Advances
to suppliers
|
596,868 | 837,592 | ||||||
Prepaid
expense and other current assets
|
1,076,915 | 777,510 | ||||||
Loan
receivable
|
293,400 | 293,400 | ||||||
Total
current assets
|
53,324,360 | 9,581,713 | ||||||
INVESTMENT
IN UNCONSOLIDATED JOINT VENTURES
|
1,467,000 | - | ||||||
PROPERTY
AND EQUIPMENT, NET
|
72,713,012 | 76,028,272 | ||||||
CONSTRUCTION
IN PROGRESS
|
52,918,236 | 22,061,414 | ||||||
DEFERRED
FINANCING COSTS
|
1,336,998 | 1,746,830 | ||||||
OTHER
ASSETS
|
15,854,910 | 8,844,062 | ||||||
TOTAL
ASSETS
|
$ | 197,614,516 | $ | 118,262,291 | ||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 2,081,261 | $ | 800,013 | ||||
Other
payables
|
80,788 | 124,151 | ||||||
Unearned
revenue
|
1,813,641 | 944,402 | ||||||
Accrued
interest
|
786,052 | 861,114 | ||||||
Taxes
payable
|
1,901,577 | 1,862,585 | ||||||
Notes
payable, net of discount of $12,707,713 and $0 as of December 31, 2009 and
2008,
|
||||||||
respectively
|
27,292,287 | - | ||||||
Redeemable
liabilities-warrants
|
17,500,000 | - | ||||||
Total
current liabilities
|
51,455,606 | 4,592,265 | ||||||
LONG
TERM LIABILITIES:
|
||||||||
Notes
payable, net of discount of $0 and $15,478,395 as of December 31, 2009 and
2008, respectively
|
- | 24,521,605 | ||||||
Derivative
liabilities - warrants
|
2,045,638 | 17,500,000 | ||||||
Total
long term liabilities
|
2,045,638 | 42,021,605 | ||||||
Total
liabilities
|
53,501,244 | 46,613,870 | ||||||
STOCKHOLDERS'
EQUITY:
|
||||||||
Preferred
stock, $0.0001 per share; 5,000,000 shares authorized; none
issued
|
- | - | ||||||
Common
stock, $0.0001 per share; 45,000,000 shares authorized, 21,183,904 shares
and 14,600,154 shares issued and outstanding at December 31, 2009 and
2008, respectively
|
2,118 | 1,460 | ||||||
Additional
paid-in capital
|
79,851,251 | 32,115,043 | ||||||
Accumulative
other comprehensive gain
|
8,714,019 | 8,661,060 | ||||||
Statutory
reserves
|
5,962,695 | 3,730,083 | ||||||
Retained
earnings
|
49,583,189 | 27,140,775 | ||||||
Total
stockholders' equity
|
144,113,272 | 71,648,421 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 197,614,516 | $ | 118,262,291 |
Years Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Revenues
|
||||||||||||
Natural
gas revenue
|
$ | 62,236,342 | $ | 55,746,893 | $ | 28,278,033 | ||||||
Gasoline
revenue
|
6,384,172 | 4,616,052 | 38,486 | |||||||||
Installation
and others
|
12,445,604 | 7,357,714 | 7,075,534 | |||||||||
Total
revenues
|
81,066,118 | 67,720,659 | 35,392,053 | |||||||||
Cost
of revenues
|
||||||||||||
Natural
gas cost
|
29,478,854 | 27,234,508 | 14,838,997 | |||||||||
Gasoline
cost
|
5,993,207 | 4,277,458 | 34,747 | |||||||||
Installation
and others
|
5,432,978 | 3,469,671 | 3,151,331 | |||||||||
Total
cost of revenues
|
40,905,039 | 34,981,637 | 18,025,075 | |||||||||
Gross
profit
|
40,161,079 | 32,739,022 | 17,366,978 | |||||||||
Operating
expenses
|
||||||||||||
Selling
expenses
|
9,566,387 | 7,651,948 | 3,451,161 | |||||||||
General
and administrative expenses
|
5,541,885 | 4,024,882 | 2,837,768 | |||||||||
Total
operating expenses
|
15,108,272 | 11,676,830 | 6,288,929 | |||||||||
Income
from operations
|
25,052,807 | 21,062,192 | 11,078,049 | |||||||||
Non-operating
income (expense):
|
||||||||||||
Interest
income
|
125,287 | 209,502 | 70,697 | |||||||||
Interest
expense
|
(747,172 | ) | (2,228,244 | ) | - | |||||||
Other
income (expense), net
|
(186,805 | ) | 111,859 | 31,976 | ||||||||
Change
in fair value of warrants
|
(1,031,330 | ) | - | - | ||||||||
Foreign
currency exchange loss
|
(69,077 | ) | (397,299 | ) | (150,729 | ) | ||||||
Total
non-operating expense
|
(1,909,097 | ) | (2,304,182 | ) | (48,056 | ) | ||||||
Income
before income tax
|
23,143,710 | 18,758,010 | 11,029,993 | |||||||||
Provision
for income tax
|
4,312,923 | 3,567,642 | 1,913,923 | |||||||||
Net
income
|
18,830,787 | 15,190,368 | 9,116,070 | |||||||||
Other
comprehensive income
|
||||||||||||
Foreign
currency translation gain
|
52,959 | 5,184,035 | 2,637,573 | |||||||||
Comprehensive
income
|
$ | 18,883,746 | $ | 20,374,403 | $ | 11,753,643 | ||||||
Weighted
average shares outstanding
|
||||||||||||
Basic
|
16,624,294 | 14,600,154 | 13,100,340 | |||||||||
Diluted
|
16,830,907 | 14,645,070 | 13,150,901 | |||||||||
Earnings
per share
|
||||||||||||
Basic
|
$ | 1.13 | $ | 1.04 | $ | 0.70 | ||||||
Diluted
|
$ | 1.12 | $ | 1.04 | $ | 0.69 |
Accumulative
|
Retained Earnings
|
Total
|
||||||||||||||||||||||||||
Common Stock
|
Additional
|
Other Comprehensive
|
Statutory
|
Stockholders'
|
||||||||||||||||||||||||
Shares
|
Amount
|
Paid-in Capital
|
Gain
|
Reserve
|
Unrestricted
|
Equity
|
||||||||||||||||||||||
Balance
December 31, 2006
|
12,105,093 | $ | 1,211 | $ | 18,225,121 | $ | 839,452 | $ | 750,886 | $ | 5,813,534 | $ | 25,630,204 | |||||||||||||||
Shares
issued for cash, at $3.25
|
2,307,693 | 231 | 14,999,769 | 15,000,000 | ||||||||||||||||||||||||
Offering
Costs
|
(1,176,533 | ) | (1,176,533 | ) | ||||||||||||||||||||||||
Cashless
exercise of warrants
|
187,368 | 18 | (18 | ) | - | |||||||||||||||||||||||
Cumulative
translation adjustment
|
2,637,573 | 2,637,573 | ||||||||||||||||||||||||||
Net
Income
|
9,116,070 | 9,116,070 | ||||||||||||||||||||||||||
Transfer
to statutory reserve
|
1,051,849 | (1,051,849 | ) | - | ||||||||||||||||||||||||
Balance
December 31, 2007
|
14,600,154 | $ | 1,460 | $ | 32,048,339 | $ | 3,477,025 | $ | 1,802,735 | $ | 13,877,755 | $ | 51,207,314 | |||||||||||||||
Options
issued for services
|
66,704 | 66,704 | ||||||||||||||||||||||||||
Cumulative
translation adjustment
|
5,184,035 | 5,184,035 | ||||||||||||||||||||||||||
Net
Income
|
15,190,368 | 15,190,368 | ||||||||||||||||||||||||||
Transfer
to statutory reserve
|
1,927,348 | (1,927,348 | ) | - | ||||||||||||||||||||||||
Balance
December 31, 2008
|
14,600,154 | $ | 1,460 | $ | 32,115,043 | $ | 8,661,060 | $ | 3,730,083 | $ | 27,140,775 | $ | 71,648,421 | |||||||||||||||
Reclassification
of warrants from equity to derivative liabilities
|
(6,858,547 | ) | 5,844,239 | (1,014,308 | ) | |||||||||||||||||||||||
Stock
issuance for cash at $ 8.75
|
6,583,750 | 658 | 57,607,155 | 57,607,813 | ||||||||||||||||||||||||
Offering
costs
|
(3,237,452 | ) | (3,237,452 | ) | ||||||||||||||||||||||||
Options
issued for services
|
66,535 | 66,535 | ||||||||||||||||||||||||||
Stock
based compensation
|
158,517 | 158,517 | ||||||||||||||||||||||||||
Cumulative
translation adjustment
|
52,959 | 52,959 | ||||||||||||||||||||||||||
Net
Income
|
18,830,787 | 18,830,787 | ||||||||||||||||||||||||||
Transfer
to statutory reserve
|
2,232,612 | (2,232,612 | ) | - | ||||||||||||||||||||||||
Balance
December 31, 2009
|
21,183,904 | $ | 2,118 | $ | 79,851,251 | $ | 8,714,019 | $ | 5,962,695 | $ | 49,583,189 | $ | 144,113,272 |
Years Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 18,830,787 | $ | 15,190,368 | $ | 9,116,070 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
and amortization
|
5,571,772 | 3,474,905 | 1,639,685 | |||||||||
Loss
on disposal of equipment
|
21,373 | 24,806 | - | |||||||||
Amortization
of discount on senior notes
|
280,250 | 1,004,677 | - | |||||||||
Amortization
of financing costs
|
63,940 | 227,989 | - | |||||||||
Options
issued for services
|
66,535 | 66,704 | - | |||||||||
Stock
based compensation
|
158,517 | - | - | |||||||||
Change
in fair value of warrants
|
1,031,330 | - | - | |||||||||
Change
in assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(387,948 | ) | (568,370 | ) | 290,660 | |||||||
Other
receivable
|
(644,083 | ) | 247,349 | 36,929 | ||||||||
Other
receivable - employee advances
|
(6,425 | ) | (55,747 | ) | - | |||||||
Inventories
|
(322,099 | ) | (267,470 | ) | 71,226 | |||||||
Advances
to suppliers
|
240,724 | (125,896 | ) | 245,514 | ||||||||
Prepaid
expense and other current assets
|
(306,445 | ) | (642,857 | ) | (11,113 | ) | ||||||
Accounts
payable and accrued liabilities
|
45,888 | 275,929 | 28,531 | |||||||||
Other
payables
|
(43,362 | ) | 63,239 | (208,669 | ) | |||||||
Unearned
revenue
|
869,239 | 583,940 | 22,425 | |||||||||
Accrued
interest
|
(75,062 | ) | 861,114 | - | ||||||||
Taxes
payable
|
38,991 | 556,121 | (754,817 | ) | ||||||||
Net
cash provided by operating activities
|
25,433,922 | 20,916,801 | 10,476,441 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Payment
on investment in unconsolidated joint ventures
|
(1,467,000 | ) | - | - | ||||||||
Purchase
of property and equipment
|
(1,074,066 | ) | (43,225,673 | ) | (14,180,053 | ) | ||||||
Proceeds
from sales of equipment
|
41,325 | 194,891 | - | |||||||||
Proceeds
from (purchases of) short term investments
|
- | 250,821 | (229,106 | ) | ||||||||
Additions
to construction in progress
|
(28,020,498 | ) | (19,012,750 | ) | (519,309 | ) | ||||||
Prepayment
on long term assets
|
(6,139,766 | ) | (5,729,833 | ) | (1,914,343 | ) | ||||||
Return
of acquisition deposit
|
(283,200 | ) | - | - | ||||||||
Payment
for intangible assets
|
(161,486 | ) | (53,826 | ) | - | |||||||
Payment
for land use rights
|
(432,566 | ) | (30,354 | ) | (42,529 | ) | ||||||
Net
cash used in investing activities
|
(37,537,257 | ) | (67,606,724 | ) | (16,885,340 | ) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Stock
issued for cash
|
57,607,813 | - | 15,000,000 | |||||||||
Proceeds
from senior notes
|
- | 40,000,000 | - | |||||||||
Payment
for offering costs
|
(3,237,454 | ) | (2,122,509 | ) | (1,176,533 | ) | ||||||
Net
cash provided by financing activities
|
54,370,359 | 37,877,491 | 13,823,467 | |||||||||
Effect
of exchange rate changes on cash and cash equivalents
|
56,387 | 1,375,086 | 582,948 | |||||||||
NET
(DECREASE) INCREASE IN CASH & CASH EQUIVALENTS
|
42,323,411 | (7,437,346 | ) | 7,997,516 | ||||||||
CASH
& CASH EQUIVALENTS, BEGINNING OF YEAR
|
5,854,383 | 13,291,729 | 5,294,213 | |||||||||
CASH
& CASH EQUIVALENTS, END OF YEAR
|
$ | 48,177,794 | $ | 5,854,383 | $ | 13,291,729 | ||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||||||
Interest
paid, net of capitalized interest
|
$ | 503,845 | $ | 902,777 | $ | - | ||||||
Income
taxes paid
|
$ | 4,178,066 | $ | 2,998,627 | $ | 2,387,487 | ||||||
Non-cash
transactions for investing and financing activities:
|
||||||||||||
Interest
capitalized to construction in progress from amortization of discount on
senior notes and financing costs
|
$ | 2,836,324 | $ | 1,164,618 | $ | - | ||||||
Purchase
of equipment through accounts payable
|
$ | 1,234,603 | $ | - | $ | - | ||||||
Construction
in progress transferred to property and equipment
|
$ | - | $ | 823,464 | $ | - | ||||||
Prepayment
on long term assets transferred to property and equipment
|
$ | - | $ | 405,630 | $ | - |
|
(1)
|
Misclassification of senior
notes payable—— on February 26, 2010, the Company entered into a
bank loan of $17.7 million with Pudong Development Bank Xi’an Branch
(“SPDB”) (the “Bank Loan”). The loan is secured by the
Company’s variable interest entity Xi’an Xilan Natural Gas Co., ltd
(“XXNGC”)’s equipment and vehicles located with PRC. The
Company was entitled to borrow amounts under the loan between March 1,
2010 to June 30, 2010. In connection
with the Bank Loan, XXNGC pledged its equipment and vehicles located in
PRC to secure the Bank Loan (the “Pledge”) and guaranteed the repayment of
the Bank Loan. The Pledge is prohibited by the Indenture for
the 5% Guaranteed Senior Note issued to Abax Lotus Ltd., (“Abax”) dated
January 26, 2008 (the “Senior Notes”). As a result, Abax has
the right to declare a default under the Indenture after written notice
and the Company’s 30 days right to cure. Upon an event of
default, Abax may accelerate the outstanding indebtedness together with
all accrued interest thereon and demand immediate
repayment. Due to the potential event of default and the
Company has not received a notice of default from Abax Lotus Ltd. nor has
the Company received a waiver from Abax Lotus Ltd. waiving this default as
of the date of this report, the Company did not properly reclassify the
Senior Notes in an amount of $27.3 million from long term liabilities to
short term liabilities.
|
|
(2)
|
Misclassification of fair
value of the redeemable warrants—— in connection with the Senior
Notes, the Company issued certain warrants to purchase the Company’s
common stock pursuant to a Warrant Agreement and Warrant
Certificates. Under the terms of the Warrant Agreement, in the
event of a default under the Indenture for the Senior Notes, the warrant
holders are entitled to require the Company to redeem the warrants for a
price equal to the pro rata portion of the aggregate redemption price of
$17,500,000 applicable to the warrants tendered by such
holders. Due to the potential event of default and the
Company has not received a notice of default from Abax Lotus Ltd. nor has
the Company receive a notice of waiver from Abax Lotus Ltd waiving this
default as of the date of this report, the Company did not properly
reclassify the redeemable warrants in an amount of $17.5 million from long
term liabilities to short term
liabilities.
|
Consolidated Balance Sheet December 31, 2009
|
||||||||||||
Previously Reported
|
Adjustments
|
As Restated
|
||||||||||
ASSETS
|
||||||||||||
CURRENT
ASSETS:
|
||||||||||||
Cash
& cash equivalents
|
$ | 48,177,794 | $ | $ | 48,177,794 | |||||||
Accounts
receivable,
|
1,289,116 | 1,289,116 | ||||||||||
Other
receivable
|
709,741 | 709,741 | ||||||||||
Other
receivable - employee advances
|
338,689 | 338,689 | ||||||||||
Inventories
|
841,837 | 841,837 | ||||||||||
Advances
to suppliers
|
596,868 | 596,868 | ||||||||||
Prepaid
expense and other current assets
|
1,076,915 | 1,076,915 | ||||||||||
Loan
receivable
|
293,400 | 293,400 | ||||||||||
Total
current assets
|
53,324,360 | 53,324,360 | ||||||||||
INVESTMENT
IN UNCONSOLIDATED JOINT VENTURES
|
1,467,000 | 1,467,000 | ||||||||||
PROPERTY
AND EQUIPMENT, NET
|
72,713,012 | 72,713,012 | ||||||||||
CONSTRUCTION
IN PROGRESS
|
52,918,236 | 52,918,236 | ||||||||||
DEFERRED
FINANCING COSTS
|
1,336,998 | 1,336,998 | ||||||||||
OTHER
ASSETS
|
15,854,910 | 15,854,910 | ||||||||||
TOTAL
ASSETS
|
$ | 197,614,516 | $ | 197,614,516 | ||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||
Accounts
payable and accrued liabilities
|
$ | 2,081,261 | $ | 2,081,261 | ||||||||
Other
payables
|
80,788 | 80,788 | ||||||||||
Unearned
revenue
|
1,813,641 | 1,813,641 | ||||||||||
Accrued
interest
|
786,052 | 786,052 | ||||||||||
Taxes
payable
|
1,901,577 | 1,901,577 | ||||||||||
Notes
Payable
|
- | (1) | 27,292,287 | 27,292,287 | ||||||||
Redeemable
liabilities- warrants
|
- | (2) | 17,500,000 | 17,500,000 | ||||||||
Total
current liabilities
|
6,663,319 | 44,792,287 | 51,455,606 | |||||||||
LONG
TERM LIABILITIES:
|
||||||||||||
Notes
payable
|
27,292,287 | (1) | (27,292,287 | ) | - | |||||||
Derivative
liabilities - warrants
|
19,545,638 | (2) | (17,500,000 | ) | 2,045,638 | |||||||
Total
long term liabilities
|
46,837,925 | (44,792,287 | ) | 2,045,638 | ||||||||
TOTAL
LIABILITIES
|
53,501,244 | - | 53,501,244 | |||||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||||||
STOCKHOLDERS'
EQUITY:
|
||||||||||||
Preferred
stock
|
- | - | ||||||||||
Common
stock
|
2,118 | 2,118 | ||||||||||
Additional
paid-in capital
|
79,851,251 | 79,851,251 | ||||||||||
Accumulative
other comprehensive gain
|
8,714,019 | 8,714,019 | ||||||||||
Statutory
reserves
|
5,962,695 | 5,962,695 | ||||||||||
Retained
earnings
|
49,583,189 | 49,583,189 | ||||||||||
144,113,272 | 144,113,272 | |||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 197,614,516 | $ | 197,614,516 |
|
a.
|
XXNGC holds the licenses and
approvals necessary to operate its natural gas business in
China.
|
|
b.
|
SXNGE provides exclusive
technology consulting and other general business operation services to
XXNGC in return for a consulting services fee which is equal to XXNGC’s
revenue.
|
|
c.
|
XXNGC’ shareholders have
pledged their equity interests in XXNGC 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 XXNGC and agreed to entrust all the
rights to exercise their voting power to the person appointed by the
Company.
|
|
|
December
31, 2009
|
December 31, 2008
|
|
||||
Materials and
supplies
|
$
|
345,611
|
$
|
318,069
|
||||
Gasoline
|
496,226
|
201,670
|
||||||
$
|
841,837
|
$
|
519,739
|
|
December 31, 2009
|
|
December 31, 2008
|
|||||
Shanxi
Yuojin Mountain Mining Company, due on November 30, 2009, extended to
November 30, 2010, annual interest at 5.84%
|
$
|
293,400
|
$
|
293,400
|
|
2009
|
|||
Condensed balance sheet
information:
|
||||
Current
assets
|
$ | 2,993,878 | ||
Noncurrent
assets
|
- | |||
Total
assets
|
$ | 2,993,878 | ||
Current
liabilities
|
- | |||
Noncurrent
liabilities
|
- | |||
Equity
|
$ | 2,993,878 | ||
Total liabilities and
equity
|
$ | 2,993,878 |
Office
equipment
|
5
years
|
Operating
equipment
|
5-20
years
|
Vehicles
|
5
years
|
Buildings
and improvements
|
5-30
years
|
|
|
December 31, 2009
|
December 31, 2008
|
|||||
Office equipment
|
$
|
439,055
|
$
|
412,490
|
||||
Operating
equipment
|
61,350,503
|
59,473,283
|
||||||
Vehicles
|
2,486,614
|
2,414,756
|
||||||
Buildings
and improvements
|
21,414,553
|
21,190,599
|
||||||
Total
property and equipment
|
85,690,725
|
83,491,128
|
||||||
Less
accumulated depreciation
|
(12,977,713
|
)
|
(7,462,856
|
)
|
||||
Property
and equipment, net
|
$
|
72,713,012
|
$
|
76,028,272
|
No.
|
Project Description
|
Location
|
December 31, 2009
|
Commencement
Date
|
Expected
completion
date
|
Estimated
additional
cost to
complete
|
|||||||||
1
|
Jingbian
LNG (1)
|
JBLNG
|
$
|
44,411,503
|
Dec-06
|
Jun-10
|
$
|
11,150,000
|
|||||||
2
|
Sa
Pu mother station
|
HXNGC
|
814,822
|
Jul-08
|
Jun-11
|
6,300,000
|
|||||||||
3
|
Zijing
Energy mother station
|
XXNGC
|
4,213,074
|
Sep-08
|
Mar-10
|
513,450
|
|||||||||
4
|
Xi'an
Cangsheng mother station
|
XXNGC
|
1,891,584
|
Sep-08
|
May-11
|
3,227,400
|
|||||||||
5
|
Other
CIP projects
|
XXNGC
|
1,587,253
|
Various
|
Various
|
450,000
|
|||||||||
$
|
52,918,236
|
$
|
21,640,850
|
(1)
|
Phase
I of the LNG project cost $48,963,000 to construct and the additional
$6,598,503 represent costs incurred in connection with phase II
and phase III of the LNG plant
|
|
●
|
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 and significant to the fair value
measurement.
|
|
|
December 31, 2009
|
|
|
January 1, 2009
|
|
||
Annual dividend
yield
|
-
|
-
|
||||||
Expected
life (years)
|
2.82
|
3.82
|
||||||
Risk-free
interest rate
|
1.49
|
%
|
1.13
|
%
|
||||
Expected
volatility
|
90
|
%
|
90
|
%
|
Carrying Value at
December
|
Fair Value Measurement at
December 31, 2009
|
|||||||||||||||
31, 2009
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Derivative
liability - warrants
|
2,045,638 | - | 2,045,638 | - | ||||||||||||
Total
liability measured at fair value
|
$ | 2,045,638 | $ | - | $ | 2,045,638 | $ | - |
For
the years ended
December
31
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Tax
provision (credit) at statutory rate
|
34 | % | 34 | % | 34 | % | ||||||
Foreign
tax rate difference
|
(9 | )% | (9 | )% | (1 | )% | ||||||
Effect
of favorable tax rate
|
(9 | )% | (9 | )% | (17 | )% | ||||||
Other
item (1)
|
3 | % | 3 | % | 1 | % | ||||||
Total
provision for income taxes
|
19 | % | 19 | % | 17 | % |
|
For the years ended December 31,
|
|||||||||||
Valuation allowance
|
2009
|
2008
|
2007
|
|||||||||
Balance,
beginning of period
|
$ | 563,541 | $ | 322,614 | $ | - | ||||||
Increase
|
535,630 | 240,927 | 322,614 | |||||||||
Balance,
end of period
|
$ | 1,099,171 | $ | 563,541 | $ | 322,614 |
|
|
December 31,
|
|
|||||
|
|
2009
|
2008
|
|
||||
Prepaid
rent – natural gas stations
|
$
|
340,211
|
$
|
272,635
|
||||
Prepayment
for acquiring land use right
|
1,936,440
|
1,060,675
|
||||||
Advances
on purchasing equipment and construction in progress
|
12,056,964
|
6,427,974
|
||||||
Refundable
security deposits
|
1,264,283
|
981,083
|
||||||
Others
|
257,012
|
101,695
|
||||||
Total
|
$
|
15,854,910
|
$
|
8,844,062
|
|
·
|
An indenture for the 5.00%
Guaranteed Senior Notes due
2014;
|
|
·
|
An investor rights
agreement;
|
|
·
|
A registration rights agreement
covering the shares of common stock issuable upon exercise of the
warrants;
|
|
·
|
An information rights agreement
that grants to the Investor, subject to applicable law, the right to
receive certain information regarding the
Company;
|
|
·
|
A share-pledge agreement whereby
the Company granted to the Collateral Agent (on behalf of the holders of
the Senior Notes) a pledge on 65% of the Company’s equity interest in
SXNGE, a PRC corporation and wholly-owned subsidiary of the Company;
and
|
|
·
|
An account pledge and security
agreement whereby the Company granted to the Collateral Agent a security
interest in the account where the proceeds from the Senior Notes are
deposited.
|
Date
|
|
Repayment Percentage
|
|
|
July
30, 2011
|
8.3333
|
%
|
||
January
30, 2012
|
8.3333
|
%
|
||
July
30, 2012
|
16.6667
|
%
|
||
January
30, 2013
|
16.6667
|
%
|
||
July
30, 2013
|
25.0000
|
%
|
Year
|
Principal
|
|||
2009
|
$ | 43,200,000 | ||
2010
|
42,400,000 | |||
2011
|
41,600,000 | |||
2012
|
40,800,000 | |||
2013
and thereafter
|
40,000,000 |
|
|
Warrants
Outstanding
|
Weighted Average
Exercise Price
|
Aggregate
Intrinsic Value
|
|
|||||||
Outstanding,
December 31, 2007
|
544,242
|
$
|
13.10
|
$
|
376,977
|
|||||||
Granted
|
1,450,000
|
14.74
|
-
|
|||||||||
Forfeited
|
-
|
-
|
-
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Outstanding,
December 31, 2008
|
1,994,242
|
$
|
14.28
|
-
|
||||||||
Granted
|
-
|
-
|
-
|
|||||||||
Forfeited
|
(160,588
|
)
|
$
|
7.20
|
-
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Outstanding,
December 31, 2009
|
1,833,654
|
$
|
8.93
|
$
|
4,008,434
|
Outstanding Warrants
|
|
||||||||
Exercise Price
|
Number
|
|
|
Average
Remaining
Contractual
Life
|
|
||||
$ |
7.37
|
1,450,000
|
5.08
|
||||||
$ |
14.86
|
383,654
|
2.59
|
||||||
$ |
8.93
|
1,833,654
|
4.56
|
|
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
to the discretionary surplus reserve, if approved in the shareholders’
general meeting.
|
|
Options
Outstanding
|
Weighted Average
Exercise Price
|
Aggregate
Intrinsic Value
|
|||||||||
Outstanding,
December 31, 2007
|
- | $ | - | $ | - | |||||||
Granted
|
- | - | - | |||||||||
Forfeited
|
- | - | - | |||||||||
Exercised
|
- | - | - | |||||||||
Outstanding,
December 31, 2008
|
- | - | - | |||||||||
Granted
|
318,850 | $ | 4.90 | $ | 95,655 | |||||||
Forfeited
|
75,000 | 4.90 | 466,500 | |||||||||
Exercised
|
- | - | - | |||||||||
Outstanding,
December 31, 2009
|
243,850 | $ | 4.90 | $ | 1,516,747 |
Outstanding Options
|
|
|
Exercisable Options
|
|
|||||||||||||||||
Exercise
Price
|
Number
|
Average
Remaining
Contractual
Life
|
Exercise
Price
|
Number
|
Average
Remaining
Contractual
Life
|
||||||||||||||||
$ |
4.90
|
243,850
|
5.25
|
-
|
-
|
-
|
For the years ended December 31,
|
||||||||||||
|
2009
|
2008
|
2007
|
|||||||||
Basic earnings per share
|
||||||||||||
Net income
|
$ | 18,830,787 | $ | 15,190,368 | $ | 9,116,070 | ||||||
Weighted shares
outstanding-Basic
|
16,624,294 | 14,600,154 | 13,100,340 | |||||||||
. | ||||||||||||
Earnings per
share-Basic
|
$ | 1.13 | $ | 1.04 | $ | 0.70 | ||||||
Diluted earnings per
share
|
||||||||||||
Net income
|
$ | 18,830,787 | $ | 15,190,368 | $ | 9,116,070 | ||||||
Weighted shares
outstanding-Basic
|
16,624,294 | 14,600,154 | 13,100,340 | |||||||||
Effect of diluted
securities-Warrants
|
206,613 | 44,916 | 50,561 | |||||||||
Weighted shares
outstanding-Diluted
|
16,830,907 | 14,645,070 | 13,150,901 | |||||||||
Earnings per share-Diluted
|
$ | 1.12 | $ | 1.04 | $ | 0.69 |
|
For the years ended December 31,
|
|||||||||||
|
2009
|
2008
|
2007
|
|||||||||
Numbers
of natural gas vendors
|
4 | 4 | 3 | |||||||||
Percentage
of total natural gas purchases
|
98 | % | 98 | % | 88.4 | % |
Year
ending December 31, 2010
|
$
|
1,582,822
|
||
Year
ending December 31, 2011
|
1,701,475
|
|||
Year
ending December 31, 2012
|
1,516,221
|
|||
Year
ending December 31, 2013
|
1,404,794
|
|||
Year
ending December 31, 2014
|
1,771,514
|
|||
Thereafter
|
24,326,313
|
|||
Total
|
$
|
32,303,139
|
Year
ending December 31, 2010
|
$ | 11,535,240 | ||
Year
ending December 31, 2011
|
2,143,287 | |||
Thereafter
|
- | |||
Total
|
$ | 13,678,527 |
Year Ended December 31, 2009
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
Full Year
|
|||||||||||||||
Revenues
|
$ | 18,527,666 | $ | 20,742,520 | $ | 20,125,184 | $ | 21,670,748 | $ | 81,066,118 | ||||||||||
Gross
profit
|
9,633,652 | 10,278,190 | 9,717,692 | 10,531,545 | 40,161,079 | |||||||||||||||
Net income
|
4,201,623 | 3,862,756 | 4,647,519 | 6,118,889 | 18,830,787 | |||||||||||||||
Basic EPS
|
0.29 | 0.26 | 0.29 | 0.29 | 1.13 | |||||||||||||||
Diluted EPS
|
0.29 | 0.26 | 0.29 | 0.28 | 1.12 |