x
|
Quarterly
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
|
Florida
|
65-1193022
|
|
(State
or other jurisdiction
of
incorporation or organization)
|
(I.R.S.
Employer
Identification
No.)
|
|
B-2508
TYG Center, C2
Dongsanhuanbeilu,
Chaoyang
District, Beijing 100027,
People’s
Republic of China
|
100027
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer ¨
|
Accelerated
filer x
|
|
Non-accelerated
filer ¨
|
||
(Do
not check if smaller reporting company)
|
Smaller
reporting company ¨
|
Page
|
||||
PART
I -
|
FINANCIAL
INFORMATION
|
|||
Item
1.
|
Financial
Statements (unaudited):
|
1
|
||
Consolidated
Balance Sheets as of September 30, 2009 (unaudited) and December 31,
2008
|
1
|
|||
Consolidated
Statements of Income and Other Comprehensive Income
|
||||
For
the Three and Nine Months Ended September 30, 2009 and 2008
(unaudited)
|
2
|
|||
Consolidated
Statements of Changes in Equity
|
3
|
|||
Consolidated
Statements of Cash Flows
|
||||
For
the Nine Months Ended September 30, 2009 and 2008
(unaudited)
|
4
|
|||
Notes
to Consolidated Financial Statements (unaudited)
|
5
|
|||
Item
2.
|
Management's
Discussion and Analysis or Plan of Operation
|
32
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
44
|
||
Item
4.
|
Controls
and Procedures
|
45
|
||
PART II -
|
OTHER
INFORMATION
|
|||
Item
1.
|
Legal
Proceedings
|
45
|
||
Item
1A.
|
Risk
Factors
|
45
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
45
|
||
Item
3.
|
Defaults
Upon Senior Securities
|
46
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders.
|
46
|
||
Item
5.
|
Other
Information
|
46
|
||
Item
6.
|
Exhibits
|
46
|
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 28,483,011 | $ | 26,655,333 | ||||
Restricted
cash
|
1,515,385 | 5,377,933 | ||||||
Notes
receivable
|
6,086,333 | 3,670,259 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of $6,091,865 and
$4,370,362 as of September 30, 2009 and December 31, 2008,
respectively
|
32,408,623 | 25,826,343 | ||||||
Receivables
from related party
|
550,517 | 466,223 | ||||||
Other
receivables
|
1,706,124 | 1,532,259 | ||||||
Inventories
|
5,084,589 | 6,538,938 | ||||||
Costs
and estimated earnings in excess of billings
|
35,774,224 | 17,821,708 | ||||||
Employee
advances
|
1,386,094 | 743,868 | ||||||
Prepayments
and deferred expenses
|
3,387,997 | 2,816,976 | ||||||
Total
current assets
|
116,382,897 | 91,449,840 | ||||||
PLANT
AND EQUIPMENT, net
|
8,539,508 | 8,445,254 | ||||||
OTHER
ASSETS:
|
||||||||
Restricted
cash - non current
|
3,481,274 | 1,872,828 | ||||||
Accounts
receivable - retentions
|
3,445,092 | 1,107,450 | ||||||
Advances
on building and equipment purchases
|
- | 249,859 | ||||||
Investment
in joint ventures
|
477,838 | 1,167,238 | ||||||
Intangible
assets, net of accumulated amortization
|
1,059,980 | 1,116,449 | ||||||
Total
other assets
|
8,464,184 | 5,513,824 | ||||||
Total
assets
|
$ | 133,386,589 | $ | 105,408,918 | ||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$ | 7,578,793 | $ | 6,664,090 | ||||
Customer
deposits
|
2,836,162 | 6,102,026 | ||||||
Billings
in excess of costs and estimated earnings
|
1,260,403 | 4,237,528 | ||||||
Other
payables
|
405,376 | 837,973 | ||||||
Accrued
liabilities
|
11,600,618 | 6,785,409 | ||||||
Taxes
payable
|
8,667,218 | 2,092,745 | ||||||
Total
current liabilities
|
32,348,570 | 26,719,771 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
EQUITY:
|
||||||||
Common
stock, $0.001 par value, 65,000,000 shares authorized, 27,593,275 and
27,586,593 shares issued and outstanding as of September 30, 2009 and
December 31, 2008, respectively
|
27,593 | 27,586 | ||||||
Additional
paid-in-capital
|
20,092,548 | 19,357,409 | ||||||
Statutory
reserves
|
7,148,827 | 7,148,827 | ||||||
Retained
earnings
|
66,385,947 | 44,850,181 | ||||||
Accumulated
other comprehensive income
|
7,317,511 | 7,305,144 | ||||||
Total
shareholders' equity
|
100,972,426 | 78,689,147 | ||||||
Noncontrolling
interest
|
65,593 | - | ||||||
Total
equity
|
101,038,019 | 78,689,147 | ||||||
Total
liabilities and equity
|
$ | 133,386,589 | $ | 105,408,918 |
Three Months Ended September
30,
|
Nine Months Ended September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
REVENUES
|
||||||||||||||||
System
contracting projects
|
$ | 18,710,099 | $ | 15,173,858 | $ | 50,004,213 | $ | 41,060,246 | ||||||||
Products
|
5,351,659 | 978,806 | 12,267,472 | 5,393,942 | ||||||||||||
Maintenance
services
|
754,671 | 590,603 | 1,988,823 | 1,639,429 | ||||||||||||
Total
revenues
|
24,816,429 | 16,743,267 | 64,260,508 | 48,093,617 | ||||||||||||
COST
OF REVENUES
|
||||||||||||||||
System
contracting projects
|
7,821,254 | 6,459,973 | 19,598,795 | 18,001,928 | ||||||||||||
Products
|
2,559,838 | 117,258 | 4,636,886 | 1,176,638 | ||||||||||||
Maintenance
services
|
436,026 | 301,605 | 1,228,186 | 821,932 | ||||||||||||
Total
cost of revenues
|
10,817,118 | 6,878,836 | 25,463,867 | 20,000,498 | ||||||||||||
GROSS
PROFIT
|
13,999,311 | 9,864,431 | 38,796,641 | 28,093,119 | ||||||||||||
OPERATING
EXPENSE
|
||||||||||||||||
Selling
and marketing
|
2,470,092 | 1,718,929 | 6,610,283 | 5,054,642 | ||||||||||||
General
and administrative
|
2,416,007 | 1,132,492 | 6,080,089 | 3,559,940 | ||||||||||||
Depreciation
and amortization expenses
|
197,042 | 123,829 | 573,892 | 445,779 | ||||||||||||
Research
and development
|
390,029 | 762,382 | 1,224,046 | 1,656,983 | ||||||||||||
Total
operating expense
|
5,473,170 | 3,737,632 | 14,488,310 | 10,717,344 | ||||||||||||
INCOME
FROM OPERATIONS
|
8,526,141 | 6,126,799 | 24,308,331 | 17,375,775 | ||||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Other
income
|
241,521 | 280,094 | 463,820 | 501,737 | ||||||||||||
Other
expense
|
(5,604 | ) | (3,675 | ) | (6,906 | ) | (89,063 | ) | ||||||||
Interest
income, net
|
99,205 | 48,010 | 228,507 | 139,754 | ||||||||||||
Total
other income
|
335,122 | 324,429 | 685,421 | 552,428 | ||||||||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES AND NONCONTROLLING
INTEREST
|
8,861,263 | 6,451,228 | 24,993,752 | 17,928,203 | ||||||||||||
PROVISION
FOR INCOME TAXES
|
1,329,732 | (6,736 | ) | 3,480,396 | 53,359 | |||||||||||
NET
INCOME BEFORE NONCONTROLLING INTEREST
|
7,531,531 | 6,457,964 | 21,513,356 | 17,874,844 | ||||||||||||
Less:
Net loss attributable to noncontrolling interest
|
(22,410 | ) | - | (22,410 | ) | - | ||||||||||
NET
INCOME ATTRIBUTABLE TO CONTROLLING INTEREST
|
7,553,941 | 6,457,964 | 21,535,766 | 17,874,844 | ||||||||||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
Foreign
currency translation adjustment
|
121,290 | 173,873 | 12,367 | 3,534,472 | ||||||||||||
COMPREHENSIVE
INCOME
|
$ | 7,675,231 | $ | 6,631,837 | $ | 21,548,133 | $ | 21,409,316 | ||||||||
BASIC
EARNINGS PER SHARE
|
||||||||||||||||
Weighted
average number of shares
|
27,593,275 | 27,572,112 | 27,589,489 | 27,562,087 | ||||||||||||
Earnings
per share
|
$ | 0.27 | $ | 0.23 | $ | 0.78 | $ | 0.65 | ||||||||
DILUTED
EARNINGS PER SHARE
|
||||||||||||||||
Weighted
average number of shares
|
28,372,332 | 28,259,171 | 28,299,552 | 28,205,583 | ||||||||||||
Earnings
per share
|
$ | 0.27 | $ | 0.23 | $ | 0.76 | $ | 0.63 |
China Fire & Security, Inc. Shareholders' Equity
|
||||||||||||||||||||||||||||||||
Retained Earnings
|
Accumulated other
|
|||||||||||||||||||||||||||||||
Common Stock
|
Additional
|
Statutory
|
comprehensive
|
Noncontrolling
|
||||||||||||||||||||||||||||
Shares
|
Par value
|
paid-in-capital
|
reserves
|
Unrestricted
|
income
|
Interest
|
Totals
|
|||||||||||||||||||||||||
BALANCE,
December 31, 2007
|
27,556,893 | $ | 27,556 | $ | 19,317,287 | $ | 5,067,061 | $ | 22,228,095 | $ | 3,568,117 | $ | - | $ | 50,208,116 | |||||||||||||||||
- | ||||||||||||||||||||||||||||||||
Net
income
|
17,874,844 | 17,874,844 | ||||||||||||||||||||||||||||||
Options
issued to employees
|
36,578 | 36,578 | ||||||||||||||||||||||||||||||
Warrants
exercised
|
29,700 | 30 | (30 | ) | - | |||||||||||||||||||||||||||
Foreign
currency translation adjustment
|
3,534,472 | 3,534,472 | ||||||||||||||||||||||||||||||
BALANCE,
September, 2008 (Unaudited)
|
27,586,593 | $ | 27,586 | $ | 19,353,835 | $ | 5,067,061 | $ | 40,102,939 | $ | 7,102,589 | $ | - | $ | 71,654,010 | |||||||||||||||||
Net
income
|
6,829,008 | 6,829,008 | ||||||||||||||||||||||||||||||
Warrants
exercised
|
- | - | - | - | ||||||||||||||||||||||||||||
Options
issued to employees
|
3,574 | 3,574 | ||||||||||||||||||||||||||||||
Adjustment
on statutory reserves
|
2,081,766 | (2,081,766 | ) | - | ||||||||||||||||||||||||||||
Foreign
currency translation adjustment
|
202,555 | 202,555 | ||||||||||||||||||||||||||||||
BALANCE,
December 31, 2008
|
27,586,593 | $ | 27,586 | $ | 19,357,409 | $ | 7,148,827 | $ | 44,850,181 | $ | 7,305,144 | $ | - | $ | 78,689,147 | |||||||||||||||||
Capital
received from noncontrolling interest
|
88,003 | 88,003 | ||||||||||||||||||||||||||||||
Net
income (loss)
|
21,535,766 | (22,410 | ) | 21,513,356 | ||||||||||||||||||||||||||||
Warrants
exercised
|
6,682 | 7 | (7 | ) | - | |||||||||||||||||||||||||||
Options
issued to employees
|
735,146 | 735,146 | ||||||||||||||||||||||||||||||
Foreign
currency translation adjustment
|
12,367 | 12,367 | ||||||||||||||||||||||||||||||
BALANCE,
September 30, 2009 (Unaudited)
|
27,593,275 | $ | 27,593 | $ | 20,092,548 | $ | 7,148,827 | $ | 66,385,947 | $ | 7,317,511 | $ | 65,593 | $ | 101,038,019 |
Nine Months Ended September 30,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income attributable to controlling interest
|
$ | 21,535,766 | $ | 17,874,844 | ||||
Net loss
attributable to noncontrolling interest
|
(22,410 | ) | - | |||||
Consolidated
net income
|
21,513,356 | 17,874,844 | ||||||
Adjustments
to reconcile net income to net cash (used in) provided by operating
activities:
|
||||||||
Depreciation
|
611,661 | 652,290 | ||||||
Amortization
|
56,461 | 56,224 | ||||||
Provision
for doubtful accounts
|
1,724,705 | 527,870 | ||||||
Gain
(loss) on disposal of equipments
|
9,427 | (32,828 | ) | |||||
Stock
compensation to employees
|
735,146 | 36,578 | ||||||
Provision
for estimated warranty claims
|
74,866 | - | ||||||
Change
in operating assets and liabilities
|
||||||||
Notes
receivable
|
(2,414,263 | ) | (1,569,203 | ) | ||||
Accounts
receivable
|
(10,825,671 | ) | (2,635,095 | ) | ||||
Receivables
from related party
|
(84,231 | ) | (323,278 | ) | ||||
Other
receivables
|
(277,941 | ) | (483,680 | ) | ||||
Inventories
|
212,023 | (3,364,122 | ) | |||||
Costs
and estimated earnings in excess of billings
|
(17,939,056 | ) | (14,544,590 | ) | ||||
Employee
advances
|
(660,086 | ) | 225,922 | |||||
Prepayments
and deferred expenses
|
(592,077 | ) | (1,149,078 | ) | ||||
Accounts
payable
|
1,340,372 | 754,465 | ||||||
Customer
deposits
|
(3,254,294 | ) | 10,869,806 | |||||
Billings
in excess of costs and estimated earnings
|
(2,974,893 | ) | (1,809,272 | ) | ||||
Other
payables
|
(412,977 | ) | 1,134,642 | |||||
Accrued
liabilities
|
4,771,623 | 838,157 | ||||||
Taxes
payable
|
6,596,492 | 287,605 | ||||||
Net
cash (used in) provided by operating activities
|
(1,789,357 | ) | 7,347,257 | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase
of equipment
|
(1,039,560 | ) | (1,637,531 | ) | ||||
Advances
on building and equipment purchase
|
- | (156,709 | ) | |||||
Proceeds
from sale of equipments
|
9,828 | 67,839 | ||||||
Deconsolidation
of cash held at Tianxiao Fire Safety Equipment Co. Ltd.
|
(241,311 | ) | - | |||||
Proceeds
from restructuring on Tianxiao Fire Safety Equipment Co.
Ltd.
|
1,550,922 | - | ||||||
Proceeds
from sales of investment in King Galaxy Investments
Limited
|
1,000,000 | - | ||||||
Net
cash provided by (used in) investing activities
|
1,279,879 | (1,726,401 | ) | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Change
in restricted cash
|
2,252,851 | (2,039,634 | ) | |||||
Capital
contributed by noncontrolling interest shareholder
|
87,954 | - | ||||||
Net
cash provided by (used in) financing activities
|
2,340,805 | (2,039,634 | ) | |||||
EFFECT
OF EXCHANGE RATE CHANGES ON CASH
|
(3,649 | ) | 1,113,669 | |||||
INCREASE
IN CASH
|
1,827,678 | 4,694,891 | ||||||
CASH
and CASH EQUIVALENTS, beginning of period
|
26,655,333 | 17,110,449 | ||||||
CASH
and CASH EQUIVALENTS, end of period
|
$ | 28,483,011 | $ | 21,805,340 | ||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Income
taxes paid
|
$ | 759,948 | $ | 36,473 | ||||
Interest
paid
|
$ | - | $ | - | ||||
NON-CASH
TRANSACTIONS INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Reclassification
of advances on building and equipment purchase to plant and equipment upon
receipt of purchase
|
$ | 249,672 | $ | 390,898 |
Subsidiaries
|
Incorporated in
|
Ownership
Percentage
|
||||
China
Fire Protection Group Inc. (“CFPG”)
|
British
Virgin Islands
|
100 | % | |||
Sureland
Industrial Fire Safety Limited (“Sureland Industrial”)
|
People’s
Republic of China
|
100 | % | |||
Sureland
Industrial Fire Equipment Co. Ltd. (“Sureland
Equipment”)
|
People’s
Republic of China
|
100 | % | |||
Beijing
Hua An Times Fire Safety Technology Co., Ltd. (“Beijing Hua
An”)
|
People’s
Republic of China
|
100 | % | |||
Beijing
Shian Kexin Technology Co., Ltd
|
People’s
Republic of China
|
100 | % | |||
Shenyang
Hongshida Electronics Co., Ltd
|
People’s
Republic of China
|
80 | % |
|
1.
|
Revenue
from system contracting projects are recognized using the
percentage-of-completion method of accounting and, therefore, take into
account the costs, estimated earnings and revenue to date on contracts not
yet completed. Revenue recognized is that percentage of the total contract
price that cost expended to date bears to anticipated final total cost,
based on current estimates of costs to complete. Contract costs include
all direct material and labor costs and those indirect costs related to
contract performance, such as indirect labor, supplies, tools, repairs,
and depreciation costs. Selling, general, and administrative costs are
charged to expense as incurred. At the time a loss on a contract becomes
known, the entire amount of the estimated ultimate loss is recognized in
the consolidated financial statements. Claims for additional contract
costs are recognized upon a signed change order from the customer or in
accordance with paragraphs 62 and 65 of the AICPA’S Statement of Position
("SOP") 81-1, "Accounting for Performance of Construction - Type and
Certain Production - Type Contracts" ("SOP 81-1") [ASC
605-35-25].
|
|
2.
|
Revenue
from product sales is recognized when the goods are delivered and title
has passed. Product sales revenue is presented net of a value-added tax
(VAT). All of the Company’s products that are sold in the People’s
Republic of China (“PRC”) are subject to a Chinese value-added tax at a
rate of 17% of the gross sales price. This VAT may be offset by VAT paid
by the Company on raw materials and other materials included in the cost
of producing their finished
product.
|
|
3.
|
Revenue
from the rendering of Maintenance Services is recognized over the service
period on a straight-line basis.
|
|
Useful
Life
|
|
Buildings
and improvements
|
40
years
|
|
Transportation
equipment
|
5
years
|
|
Machinery
|
10
years
|
|
Office
equipment
|
5
years
|
|
Furniture
|
5
years
|
|
September 30,
2009
(Unaudited)
|
December 31,
2008
|
||||||
Buildings
and improvements
|
$ | 6,439,015 | $ | 6,417,304 | ||||
Transportation
equipment
|
3,195,052 | 2,747,038 | ||||||
Machinery
|
873,497 | 1,249,470 | ||||||
Office
equipment
|
1,322,255 | 1,262,426 | ||||||
Furniture
|
150,026 | 90,882 | ||||||
Total
depreciable assets
|
11,979,845 | 11,767,120 | ||||||
Less
accumulated depreciation
|
(3,709,440 | ) | (3,321,866 | ) | ||||
Construction
in progress
|
269,103 | - | ||||||
Plant
and equipment, net
|
$ | 8,539,508 | $ | 8,445,254 |
|
September 30, 2009
(Unaudited)
|
December 31,
2008
|
||||||
Restricted
cash
|
||||||||
Products
sales
|
$
|
4,148,565
|
$
|
1,608,056
|
||||
System
contracting projects
|
848,094
|
5,642,705
|
||||||
Total
restricted cash
|
4,996,659
|
7,250,761
|
||||||
Restricted
cash - non current
|
(3,481,274
|
)
|
(1,872,828
|
)
|
||||
Restricted
cash - current
|
$
|
1,515,385
|
$
|
5,377,
933
|
|
September 30, 2009
(Unaudited)
|
December 31,
2008
|
||||||
Raw
materials
|
$
|
186,771
|
$
|
896,797
|
||||
Finished
goods
|
4,030,935
|
4,597,407
|
||||||
Work
in progress
|
866,883
|
1,044,734
|
||||||
Total
|
$
|
5,084,589
|
$
|
6,538,938
|
|
September 30, 2009
(Unaudited)
|
December 31,
2008
|
||||||
Accounts
receivable:
|
||||||||
System
contracting projects
|
$ | 24,185,709 | $ | 19,167,096 | ||||
Maintenance
services
|
3,047,949 | 3,193,166 | ||||||
Products
sales
|
14,711,922 | 8,943,893 | ||||||
Total
accounts receivable
|
41,945,580 | 31,304,155 | ||||||
Allowance
for bad debts
|
(6,091,865 | ) | (4,370,362 | ) | ||||
Accounts
receivable, net
|
35,853,715 | 26,933,793 | ||||||
Accounts
receivable - non-current retentions
|
(3,445,092 | ) | (1,107,450 | ) | ||||
Accounts
receivable - current
|
$ | 32,408,623 | $ | 25,826,343 |
|
September 30, 2009
(Unaudited)
|
December 31,
2008
|
||||||
Beginning
allowance for doubtful accounts
|
$
|
4,370,362
|
$
|
2,483,359
|
||||
Additional
charged to bad debt expense
|
1,724,705
|
1,683,336
|
||||||
Write-off
charged against the allowance
|
-
|
-
|
||||||
Foreign
currency translation adjustment
|
(3,202
|
)
|
203,667
|
|||||
Ending
allowance for doubtful accounts
|
$
|
6,091,865
|
$
|
4,370,362
|
|
September 30, 2009
(Unaudited)
|
December 31,
2008
|
||||||
Retentions
|
||||||||
Current
|
$
|
3,031,110
|
$
|
3,685,136
|
||||
Non-current
|
3,445,092
|
1,107,450
|
||||||
Total
retentions
|
$
|
6,476,202
|
$
|
4,792,586
|
|
September 30, 2009
(Unaudited)
|
December 31,
2008
|
||||||
Contract
costs incurred plus recognized profits less recognized losses to
date
|
$
|
128,983,178
|
$
|
68,149,817
|
||||
Less:
progress billings
|
(93,208,954
|
)
|
(50,328,109
|
)
|
||||
Costs
and estimated earnings in excess of billings
|
$
|
35,774,224
|
$
|
17,821,708
|
|
September 30, 2009
(Unaudited)
|
December 31,
2008
|
||||||
Progress
billings
|
$
|
9,806,624
|
$
|
31,456,807
|
||||
Less:
contracts costs incurred plus recognized profits less recognized losses to
date
|
(8,546,221
|
)
|
(27,219,279
|
)
|
||||
Billings
in excess of costs and estimated earnings
|
$
|
1,260,403
|
$
|
4,237,528
|
|
·
|
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 assets or liability, either directly or indirectly, for
substantially the full term of the financial
instruments.
|
|
·
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value.
|
|
September 30, 2009
(Unaudited)
|
December 31,
2008
|
||||||
Land
use rights
|
$
|
770,789
|
$
|
770,789
|
||||
Technology
rights
|
608,745
|
608,745
|
||||||
Accumulated
amortization
|
(319,554
|
)
|
(263,085
|
)
|
||||
Balance
|
$
|
1,059,980
|
$
|
1,116,449
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
income for earnings per share
|
$ | 7,553,941 | $ | 6,457,964 | $ | 21,535,766 | $ | 17,874,844 | ||||||||
Weighted
average shares used in basic computation
|
27,593,275 | 27,572,112 | 27,589,489 | 27,562,087 | ||||||||||||
Diluted
effect of stock options and warrants
|
779,057 | 687,059 | 710,063 | 643,496 | ||||||||||||
Weighted
average shares used in diluted computation
|
28,372,332 | 28,259,171 | 28,299,552 | 28,205,583 | ||||||||||||
Earnings
per share:
|
||||||||||||||||
Basic
|
$ | 0.27 | $ | 0.23 | $ | 0.78 | $ | 0.65 | ||||||||
Diluted
|
$ | 0.27 | $ | 0.23 | $ | 0.76 | $ | 0.63 |
a.
|
The
new standard EIT rate of 25% will replace the 33% rate currently
applicable to both DES and FIEs, except for High Tech companies who pays a
reduced rate of 15%;
|
b.
|
Companies
established before March 16, 2007 will continue to enjoy tax holiday
treatment approved by local government for a grace period of the next 5
years or until the tax holiday term is completed, whichever is
sooner.
|
Subsidiaries
|
Income tax
exemption
|
Effective
income tax
rate
|
||||||
Sureland
Industrial
|
25.0
|
%
|
-
|
%
|
||||
Sureland
Equipment
|
12.5
|
%
|
12.5
|
%
|
||||
Beijing
Hua An
|
25.0
|
%
|
-
|
%
|
||||
Tianxiao
Equipment
|
-
|
%
|
25.0
|
%
|
Subsidiaries
|
Income tax
exemption
|
Effective
income tax
rate
|
||||||
Sureland
Industrial
|
12.5
|
%
|
12.5
|
%
|
||||
Sureland
Equipment
|
12.5
|
%
|
12.5
|
%
|
||||
Beijing
Hua An
|
17.5
|
%
|
7.5
|
%
|
||||
Tianxiao
Equipment (six months ended June 30, 2009)
|
-
|
%
|
25.0
|
%
|
||||
Shian
Kexin
|
-
|
%
|
25.0
|
%
|
||||
Shanyang
Hongshida
|
-
|
%
|
25.0
|
%
|
Three months ended
|
Nine months ended
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
U.S.
Statutory rates
|
34.0 | % | 34.0 | % | 34.0 | % | 34.0 | % | ||||||||
Foreign
income not recognized in USA
|
(34.0 | ) | (34.0 | ) | (34.0 | ) | (34.0 | ) | ||||||||
China
income taxes
|
25.0 | 25.0 | 25.0 | 25.0 | ||||||||||||
China
income tax exemption
|
(10.5 | ) | (25.1 | ) | (11.9 | ) | (24.7 | ) | ||||||||
Other
item (1)
|
0.5 | 0.0 | 0.8 | 0.0 | ||||||||||||
Total
provision for income taxes
|
15.0 | % | (0.1 | ) % | 13.9 | % | 0.3 | % |
|
September 30, 2009
(Unaudited)
|
December 31,
2008
|
||||||
VAT
taxes payable
|
$
|
4,599,548
|
$
|
1,094,089
|
||||
Income
taxes payable
|
2,558,383
|
38,406
|
||||||
Sales
taxes
|
1,463,846
|
936,164
|
||||||
Other
taxes payable
|
45,441
|
24,086
|
||||||
Total
|
$
|
8,667,218
|
$
|
2,092,745
|
Weighted
|
Average
|
|||||||||||
Average
|
Remaining
|
|||||||||||
Warrants
|
Exercise
|
Contractual
|
||||||||||
Outstanding
|
Price
|
Life (years)
|
||||||||||
Outstanding,
December 31, 2007
|
55,000 | $ | 4.19 | 4.08 | ||||||||
Granted
|
|
4.25 |
|
|||||||||
Forfeited
|
|
|
|
|||||||||
Exercised
|
(45,000 | ) | 4.24 |
|
||||||||
Outstanding,
December 31, 2008
|
10,000 | $ | 4.25 | 2.09 | ||||||||
Granted
|
|
|
|
|||||||||
Forfeited
|
|
|
|
|||||||||
Exercised
|
(10,000
|
) |
4.25
|
|
||||||||
Outstanding,
September 30, 2009 (Unaudited)
|
- | $ | - | - |
Options
Outstanding
|
Weighted
Average
Exercise
Price
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding,
December 31, 2007
|
779,500 | $ | 1.43 | $ | 8,925,615 | |||||||
Granted
|
|
|
|
|||||||||
Forfeited
|
|
|
|
|||||||||
Exercised
|
|
|
|
|||||||||
Outstanding,
December 31, 2008
|
779,500 | $ | 1.43 | $ | 4,194,190 | |||||||
Granted
|
1,000,000 | 6.81 |
|
|||||||||
Forfeited
|
|
|
|
|||||||||
Exercised
|
|
|
|
|||||||||
Outstanding,
September 30, 2009 (Unaudited)
|
1,779,500 | $ | 4.45 | $ | 26,247,625 |
Outstanding Options
|
Exercisable Options
|
|||||||||||||||||||||
Number of
Options
|
Exercise
Price
|
Average
Remaining
Contractual
Life
|
Number of
Options
|
Exercise
Price
|
Average
Remaining
Contractual
Life
|
|||||||||||||||||
750,000 | $ | 1.25 | 6.8 | 750,000 | $ | 1.25 | 6.8 | |||||||||||||||
9,500 | $ | 4.51 | 2.6 | 9,500 | $ | 4.51 | 2.6 | |||||||||||||||
20,000 | $ | 6.70 | 2.8 | 10,000 | $ | 6.70 | 2.8 | |||||||||||||||
1,000,000 | $ | 6.81 | 4.3 | 125,000 | $ | 6.81 | 4.3 |
1.
|
Revenue
from system contracting projects are recognized using the
percentage-of-completion method of accounting and, therefore, take into
account the costs, estimated earnings and revenue to date on contracts not
yet completed. Revenue recognized is that percentage of the total contract
price that cost expended to date bears to anticipated final total cost,
based on current estimates of costs to complete the contract. Contract
costs include all direct material and labor costs and those indirect
costs related to contract performance, such as indirect labor, supplies,
tools, repairs, and depreciation costs. Selling, general, and
administrative costs are charged to expense as incurred. At the time a
loss on a contract becomes known, the entire amount of the estimated
ultimate loss is recognized in the consolidated financial statements.
Claims for additional contract costs are recognized upon a signed change
order from the customer or in accordance with paragraphs 62 and 65 of
AICPA Statement of Position 81-1, "Accounting for Performance of
Construction - Type and Certain Production - Type Contracts" ("SOP
81-1")
|
2.
|
Revenue
from product sales is recognized when the goods are delivered and title
has passed. Product sales revenue represents the invoiced value of goods,
net of a value-added tax (VAT). All of the Company’s products that are
sold in the PRC are subject to a Chinese value-added tax at a rate of 17
percent of the gross sales price. This VAT may be offset by VAT paid by
the Company on raw materials and other materials included in the cost of
producing their finished product.
|
3.
|
Revenue
from the rendering of Maintenance Services is recognized when such
services are provided.
|
4.
|
Provision
is made for foreseeable losses as soon as they are anticipated by
management.
|
5.
|
Where
contract costs incurred to date plus recognized profits less recognized
losses exceed progress billings, the surplus is treated as an amount due
from contract consumers. Where progress billings exceed contract costs
incurred to date plus recognized profits less recognized losses, the
surplus is treated as an amount due to contract
customers.
|
For the Three Months Ended September
30,
|
||||||||||||||||||||||||
2009
|
2008
|
Y/Y Change
|
||||||||||||||||||||||
Amount ($)
|
% of
Total
Revenue
|
Amount ($)
|
% of
Total
Revenue
|
Amount ($)
|
%
|
|||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
System
contracting projects
|
18,710,099 | 75.4 | % | 15,173,858 | 90.6 | % | 3,536,241 | 23.3 | % | |||||||||||||||
Products
|
5,351,659 | 21.6 | % | 978,806 | 5.9 | % | 4,372,853 | 446.8 | % | |||||||||||||||
Maintenance
Services
|
754,671 | 3.0 | % | 590,603 | 3.5 | % | 164,068 | 27.8 | % | |||||||||||||||
Total
Revenue
|
24,816,429 | 100.0 | % | 16,743,267 | 100.0 | % | 8,073,162 | 48.2 | % |
For the Three Months Ended September 30,
|
||||||||||||||||||||||||
2009
|
2008
|
Y/Y Change
|
||||||||||||||||||||||
Amount ($)
|
% of
Revenue
|
Amount ($)
|
% of
Revenue
|
Amount ($)
|
%
|
|||||||||||||||||||
Cost of Revenues
|
||||||||||||||||||||||||
System
contracting projects
|
7,821,254 | 41.8 | % | 6,459,973 | 42.6 | % | 1,361,281 | 21.1 | % | |||||||||||||||
Products
|
2,559,838 | 47.8 | % | 117,258 | 12.0 | % | 2,442,580 | 2083.1 | % | |||||||||||||||
Maintenance
Services
|
436,026 | 57.8 | % | 301,605 | 51.1 | % | 134,421 | 44.6 | % | |||||||||||||||
Total
Cost of Revenues
|
10,817,118 | 43.6 | % | 6,878,836 | 41.1 | % | 3,938,282 | 57.3 | % | |||||||||||||||
Gross Profit
|
||||||||||||||||||||||||
System
contracting projects
|
10,888,845 | 58.2 | % | 8,713,885 | 57.4 | % | 2,174,960 | 25.0 | % | |||||||||||||||
Products
|
2,791,821 | 52.2 | % | 861,548 | 88.0 | % | 1,930,273 | 224.0 | % | |||||||||||||||
Maintenance
Services
|
318,645 | 42.2 | % | 288,998 | 48.9 | % | 29,647 | 10.3 | % | |||||||||||||||
Total
Gross Profit
|
13,999,311 | 56.4 | % | 9,864,431 | 58.9 | % | 4,134,880 | 41.9 | % |
For the Three Months Ended September 30,
|
||||||||||||||||||||||||
2009
|
2008
|
Y/Y Change
|
||||||||||||||||||||||
Amount ($)
|
% of
Total
Revenue
|
Amount ($)
|
% of
Total
Revenue
|
Amount ($)
|
%
|
|||||||||||||||||||
Operating Expenses
|
||||||||||||||||||||||||
Selling
Expense
|
2,470,092 | 10.0 | % | 1,718,929 | 10.3 | % | 751,163 | 43.7 | % | |||||||||||||||
General
Administrative
|
2,416,007 | 9.7 | % | 1,132,492 | 6.8 | % | 1,283,515 | 113.3 | % | |||||||||||||||
Depreciation
and Amortization
|
197,042 | 0.8 | % | 123,829 | 0.7 | % | 73,213 | 59.1 | % | |||||||||||||||
R&D
|
390,029 | 1.6 | % | 762,382 | 4.6 | % | -372,353 | -48.8 | % | |||||||||||||||
Total
Operating Expenses
|
5,473,170 | 22.1 | % | 3,737,632 | 22.3 | % | 1,735,538 | 46.4 | % | |||||||||||||||
Income
From Operations
|
8,526,141 | 34.4 | % | 6,126,799 | 36.6 | % | 2,399,342 | 39.2 | % |
For the Nine Months Ended September
30,
|
||||||||||||||||||||||||
2009
|
2008
|
Y/Y Change
|
||||||||||||||||||||||
Amount ($)
|
% of
Total
Revenue
|
Amount ($)
|
% of
Total
Revenue
|
Amount ($)
|
%
|
|||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
System
contracting projects
|
50,004,213 | 77.8 | % | 41,060,246 | 85.4 | % | 8,943,967 | 21.8 | % | |||||||||||||||
Products
|
12,267,472 | 19.1 | % | 5,393,942 | 11.2 | % | 6,873,530 | 127.4 | % | |||||||||||||||
Maintenance
Services
|
1,988,823 | 3.1 | % | 1,639,429 | 3.4 | % | 349,394 | 21.3 | % | |||||||||||||||
Total
Revenue
|
64,260,508 | 100.0 | % | 48,093,617 | 100.0 | % | 16,166,891 | 33.6 | % |
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||
2009
|
2008
|
Y/Y Change
|
||||||||||||||||||||||
Amount ($)
|
% of
Revenue
|
Amount ($)
|
% of
Revenue
|
Amount ($)
|
%
|
|||||||||||||||||||
Cost of Revenues
|
||||||||||||||||||||||||
System
contracting projects
|
19,598,795 | 39.2 | % | 18,001,928 | 43.8 | % | 1,596,867 | 8.9 | % | |||||||||||||||
Products
|
4,636,886 | 37.8 | % | 1,176,638 | 21.8 | % | 3,460,248 | 294.1 | % | |||||||||||||||
Maintenance
Services
|
1,228,186 | 61.8 | % | 821,932 | 50.1 | % | 406,254 | 49.4 | % | |||||||||||||||
Total
Cost of Revenues
|
25,463,867 | 39.6 | % | 20,000,498 | 41.6 | % | 5,463,369 | 27.3 | % | |||||||||||||||
Gross Profit
|
||||||||||||||||||||||||
System
contracting projects
|
30,405,418 | 60.8 | % | 23,058,318 | 56.2 | % | 7,347,100 | 31.9 | % | |||||||||||||||
Products
|
7,630,586 | 62.2 | % | 4,217,304 | 78.2 | % | 3,413,282 | 80.9 | % | |||||||||||||||
Maintenance
Services
|
760,637 | 38.2 | % | 817,497 | 49.9 | % | -56,860 | -7.0 | % | |||||||||||||||
Total
Gross Profit
|
38,796,641 | 60.4 | % | 28,093,119 | 58.4 | % | 10,703,522 | 38.1 | % |
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||
2009
|
2008
|
Y/Y Change
|
||||||||||||||||||||||
Amount ($)
|
% of
Total
Revenue
|
Amount ($)
|
% of
Total
Revenue
|
Amount ($)
|
%
|
|||||||||||||||||||
Operating Expenses
|
||||||||||||||||||||||||
Selling
Expense
|
6,610,283 | 10.3 | % | 5,054,642 | 10.5 | % | 1,555,641 | 30.8 | % | |||||||||||||||
General
Administrative
|
6,080,089 | 9.5 | % | 3,559,940 | 7.4 | % | 2,520,149 | 70.8 | % | |||||||||||||||
Depreciation
and Amortization
|
573,892 | 0.9 | % | 445,779 | 0.9 | % | 128,113 | 28.7 | % | |||||||||||||||
R&D
|
1,224,046 | 1.9 | % | 1,656,983 | 3.4 | % | -432,937 | -26.1 | % | |||||||||||||||
Total
Operating Expenses
|
14,488,310 | 22.5 | % | 10,717,344 | 22.3 | % | 3,770,966 | 35.2 | % | |||||||||||||||
Income
From Operations
|
24,308,331 | 37.8 | % | 17,375,775 | 36.1 | % | 6,932,556 | 39.9 | % |
For the Nine months Ended September
30,
|
||||||||
2009
|
2008
|
|||||||
Net
cash provided by (used in) operating activities
|
$ | (1,789,357 | ) | $ | 7,347,257 | |||
Net
cash provided by (used in) investing activities
|
1,279,879 | (1,726,401 | ) | |||||
Net
cash provided by (used in) financing activities
|
2,340,805 | (2,039,634 | ) | |||||
Effect
of foreign currency translation on cash and cash
equivalents
|
(3,649 | ) | 1,113,669 | |||||
Net
cash flow
|
$ | 1,827,678 | $ | 4,694,891 |
Exhibit
Number:
|
|
Description
|
31.1
|
Certification
of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of
2002.
|
|
31.2
|
Certification
of Principal Accounting Officer under Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
32.1
|
Certifications
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C.
Section 1350
|
|
33.2
|
Certification
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C.
Section 1350
|
CHINA
FIRE & SECURITY GROUP, INC.
|
|||
|
|
|
|
Dated:
November 9, 2009
|
By:
|
/s/ Brian Lin
|
|
Brian
Lin
|
|||
Chief
Executive Officer
|
Dated:
November 9, 2009
|
By:
|
/s/ Xiaoyuan
Yuan
|
|
Xiaoyuan
Yuan
|
|||
Principal
Accounting Officer and Principal Financial Officer
|