SHENZHEN, China, Aug. 16, 2011 /PRNewswire-Asia-FirstCall/ --
China TMK Battery Systems Inc. (OTC Bulletin Board: DFEL) ("TMK" or
"the Company") (formerly, Deerfield Resources, Ltd.), a Chinese
manufacturer and distributor of customized rechargeable battery
solutions to global consumer product companies, today announced the
Company's financial results for the second quarter ended
June 30, 2011.
Second Quarter 2011 Results
(USD) (unaudited)
|
|
|
Three months ended June
30
|
2011
|
2010
|
CHANGE
|
|
|
Sales
|
$25.1
million
|
$16.8
million
|
+50%
|
|
|
Gross Profit
|
$5.8
million
|
$3.4
million
|
+71%
|
|
|
Net Income
|
$3.7
million
|
$2.3
million
|
+62%
|
|
|
Adjusted Net Income(1)
|
$3.5
million
|
$1.2
million
|
+190%
|
|
|
EPS
|
$0.10
|
$0.06
|
+67%
|
|
|
Adjusted EPS(1)
|
$0.10
|
$0.03
|
+188%
|
|
|
(1) Please see non-GAAP
reconciliation below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter ended June 30, 2011
"We delivered solid growth during our second quarter of 2011
which was driven by balanced demand across each of our product
lines," stated Henian Wu, Chairman
and President of TMK. "Increased production and sales of consumer
electronics, household products, and power tools in China and globally is driving demand for
rechargeable batteries. Our capacity expansion has enabled us to
meet incremental customer demand and capture additional market
share. The Hualian acquisition will enable us to capitalize on the
rapid growth in the Lithium ion battery market, and additionally
expand our diverse product line."
For the second quarter of 2011, revenues increased 50% to
$25.1 million due primarily due to an
increase of new customers, increased demand from existing
customers, supported by increased production. Total cost of sales
increased by 44% to $19.3 million for
the second quarter of 2011, compared to the same period in 2010.
Gross profit increased 71% to $5.8
million with gross margin of 23.1% in the second quarter,
compared to $3.4 million and gross
margin of 20.2% in 2010.
Operating expenses for the second quarter of 2011 were
approximately $1.2 million in
comparison to $1.7 million in the
second quarter of 2010. Selling expenses decreased 8% to
$0.5 million. The major reason was
that the company had a one-time welfare paid to employees,
excluding management level, as a consideration of their efforts to
the Company's going public activity in second quarter of 2010.
Income from operations was $4.5
million for the second quarter of 2011, up 169% from
$1.7 million from the prior year's
period and operating margins were 18.1% compared to 10.1% in
2010.
Net income for TMK in the second quarter of 2011 was
approximately $3.7 million, up from
$2.5 million in the same period last
year. Adjusted net income for the quarter was $3.5 million, up 190% from $1.2 million in 2010. Excluding changes in the
fair value of derivative liabilities, adjusted diluted earnings per
share were $0.10 and $0.03 in the second quarter of 2011 and 2010,
respectively, based on 36.9 million and 36.6 million weighted
average shares outstanding.
Six Months ended June 30,
2011
Six Months 2011 Results (USD)
(unaudited)
|
|
|
Six months ended June
30
|
2011
|
2010
|
CHANGE
|
|
|
Sales
|
$45.4
million
|
$30.0
million
|
+51%
|
|
|
Gross Profit
|
$10.6
million
|
$6.5
million
|
+63%
|
|
|
Net Income
|
$7.1
million
|
$0.8
million
|
+779%
|
|
|
Adjusted Net Income(1)
|
$6.5
million
|
$3.0
million
|
+113%
|
|
|
EPS
|
$0.19
|
$0.02
|
+690%
|
|
|
Adjusted EPS(1)
|
$0.18
|
$0.09
|
+96%
|
|
|
(1) Please see non-GAAP
reconciliation below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the second half of 2011, revenues increased 51% to
$45.4 million due primarily to the
increase in customer demand, supported by higher production
capacity. Total cost of sales increased by 48% to $34.7 million for the first second half of 2011,
compared to $23.5 million in the same
period in 2010. Gross profit increased 63% to $10.6 million with gross margin of 23.5% in the
second half of 2011, compared to $6.5
million and gross margin of 21.8% in 2010.
Operating expenses for the six months ended June 30, 2011 were approximately $2.3 million in comparison to $3.9 million in the second half of 2010. The
decrease is primarily due to $1.77
million of merger cost incurred in second quarter in 2010 in
connection with the Company's reverse acquisition.
Income from operations was $8.4
million for the second half of 2011, up 221% from
$2.6 million from the prior year's
period and operating margins were 18.5% compared to 8.7% in 2010.
Excluding the one-time reverse merger expenses, operating margins
were 13.9% in the six months ended June 30,
2010.
Net income for TMK in the first half of 2011 was $7.1 million, up from $0.8
million in the same period last year. Adjusted net income
for the six months was $6.5 million,
up 113% from $3.0 million in 2010,
excluding changes in the fair value of derivative liabilities and
merger cost. Adjust diluted earnings per share were $0.18 and $0.09 in
the first half of 2011 and 2010, respectively.
Balance Sheet and Cash Flow
Cash and cash equivalents as of June 30,
2011 totaled $8.9 million
compared to $0.4 million at
December 31, 2010. Accounts
receivable increased in direct relation to increased sales volumes
and totaled $15.0 million at
June 30, 2011 versus $12.4 million at year-end 2010.
TMK used approximately $3.1
million of cash flow from operations in the first six months
of 2011. At June 30, 2011, the
Company had $28.7 million bank loans
outstanding. The Company received approximately a $1.5 million line of credit from the Shenzhen branch of DBS Bank in April 2011. Additionally, the Company completed a
$16 million preferred stock financing
in May and June of 2011.
Guidance
For the full year ending December 31,
2011, management increased guidance and now expects revenues
of $84 million and net income of
$11 million.
Business Update
On August 16th, TMK announced it
completed a share purchase agreement with Loyal Top Capital
Investment Limited ("Loyal Top") on August
13 for the purchase of Shenzhen Dongfang Hualian Technology
Co., Ltd. ("Dongfang Hualian"), a lithium battery producer which
design, manufacture and sell lithium ion batteries. Under the terms
of the purchase agreement, the Company will acquire 100% equity
interest in Dongfang Hualian in exchange for a cash payment of
approximately $11 million and 8.1
million shares of the Company's common stock. The audited financial
statements reported that Dongfang Hualian generated approximately
$41 million in revenue and
approximately $5.5 million in net
income during 2010. With a state-of-the-art production facility
built in 2008 and 20 patents related to lithium ion battery
technologies, Hualian provides TMK with an entry into a
multi-billion dollar, rapidly growing global market
opportunity.
Separately, On May 28, 2011 and
June 20, 2011, the Company signed
separate purchase agreements with China Development Industrial Bank
and ZTE Energy Co., Ltd., respectively, for the two investors to
purchase an aggregate of 8,000,000 shares of the Company's
preferred stock convertible at $2 per
share.
In the fourth quarter of 2011, TMK expects to commence road
testing for its hybrid electric vehicle (HEV) battery pack which
will center on both safety and functionality. It is estimated that
growth in HEV batteries will be one of the major contributors to
increased Ni-MH consumption and TMK is focused on participating in
this opportunity.
Conference Call
Conference Call
|
|
|
Date:
|
Wednesday, August 17,
2011
|
|
Time:
|
10:00 am Eastern Time,
US
|
|
Conference Line Dial-In
(U.S.):
|
+1-877-317-6776
|
|
International
Dial-In:
|
+1-412-317-6776
|
|
Asia Dial-In:
|
Northern China:
10-800-712-2304
Southern China:
10-800-120-2304
Hong Kong: 800-962475
|
|
Conference ID:
|
TMK Battery’s Second Quarter
2011 Conference Call
|
|
Webcast link:
|
http://webcast.mz-ir.com/publico.aspx?codplataforma=3101
|
|
|
|
Please note: Due to the pending registration statement, the
Company’s attorneys have advised management to not hold a question
and answer session after management’s prepared remarks. Instead,
the Company is asking all investors to submit any questions they
have regarding their operations and/or financial results for the
second quarter results by the end of the day Tuesday, August 16th at midnight US EDT. The
Company will consolidate the applicable questions and include these
responses in the earnings call scheduled for 10:00 a.m. ET on Wednesday, August 17, 2011. Please send questions
via email to Ted Haberfield of
MZ-HCI at thaberfield@hcinternational.net. Management
appreciates your understanding for the protocol covering this
call.
About China TMK Battery Systems Inc.
Based in Shenzhen, PRC and
founded in 1999, TMK manufactures and distributes high rate
discharge Nickel Metal Hydride ("Ni-MH") multi-cell batteries in
its manufacturing facility located in Shenzhen, China. TMK maintains a diverse
roster of large, consumer-focused clients with major production
facilities in China. The Company
works with its clients throughout the product design cycle to
develop and integrate reliable and long-lasting rechargeable power
solutions for widely used consumer products, which include home
appliances, cordless power tools, medical devices, multiple
personal communication devices and electric bicycles segments. The
Company is also focused on becoming a supplier of back-up power
solutions to the telecommunications industry and for traffic
lighting applications. Corporate Information can be found at
www.tmk-battery.com and investor information can be found at
http://ir.stockpr.com/tmk-battery/
About Non-GAAP Financial Measures
The following table excludes from net income certain items
related to the cost of the share exchange agreement China TMK
Battery Systems Inc. entered into with Leading Asia on February 10, 2010, which was treated as a reverse
acquisition. The Company believes that these non-GAAP financial
measures are useful to investors because they exclude non-cash
charges that management excludes when it internally evaluates the
performance of the Company's business and makes operating
decisions, including internal budgeting, and performance
measurement, because these measures provide a consistent method of
comparison to historical periods. Moreover, management believes
these non-GAAP measures reflect the essential operating activities
of China TMK Battery Systems Inc. As such, management excludes
these items when making operational decisions. The Company believes
that providing to its investors the non-GAAP measures that
management uses is useful to investors for a number of reasons. The
non-GAAP measures provide a consistent basis for investors to
understand the Company's financial performance in comparison to
historical periods. In addition, it allows investors to evaluate
the Company's performance using the same methodology and
information as that used by our management. Non-GAAP measures are
subject to inherent limitations because they do not include all of
the expenses included under GAAP and because they involve the
exercise of judgment of which charges are excluded from the
non-GAAP financial measure. However, our management compensates for
these limitations by providing the relevant disclosure of the items
excluded.
|
|
Reconciliation of GAAP Net
Income to Adjusted Net Income (Unaudited)
|
|
|
Three Months Ended June 30
|
Q2
2011
|
Q2
2010
|
|
|
GAAP Net (loss) income
|
$3,666,190
|
$2,269,945
|
|
|
Non-GAAP
|
|
|
|
|
|
|
Change in fair value of derivative liability
|
(154,758)
|
(1,060,860)
|
|
|
Adjusted Net income
|
$3,511,432
|
$1,209,085
|
|
|
Weighted Average Shares Outstanding
|
36,888,000
|
36,551,841
|
|
|
Adjusted Net income Per Share
|
$0.10
|
$0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June
30
|
1H
2011
|
1H2010
|
|
|
GAAP Net (loss) income
|
$7,052,162
|
$802,578
|
|
|
Non-GAAP
|
|
|
|
|
|
|
One Time Merger related
cost
|
|
1,566,000
|
|
|
Change in fair value of derivative liability
|
(578,001)
|
664,373
|
|
|
Adjusted Net income
|
$6,474,161
|
$3,032,951
|
|
|
Weighted Average Shares Outstanding
|
36,888,000
|
33,833,547
|
|
|
Adjusted Net income Per Share
|
$0.18
|
$0.09
|
|
|
|
|
|
|
|
|
|
Cautionary Statement Regarding Forward Looking
Information
This press release may contain certain "forward-looking
statements" relating to the business of China TMK Battery Systems
Inc., and its subsidiary companies. All statements, other than
statements of historical fact included herein are "forward-looking
statements" including statements regarding: the impact of the
proceeds from the private placement on the Company's short term
business and operations, including the ability of the Company to
significantly increase its Ni-MH battery manufacturing capacity and
meet its current backlog of orders; the ability of the Company to
introduce new battery types into its product portfolio while
developing Lithium-Ion battery production capabilities, sustain
aggressive growth in the coming years relative to its peers and
position the Company a vertically integrated rechargeable battery
supply solution provider; the general ability of the Company to
achieve its commercial objectives, including the ability of the
Company to sustain growth; the business strategy, plans and
objectives of the Company and its subsidiaries; and any other
statements of non-historical information. These forward-looking
statements are often identified by the use of forward-looking
terminology such as "believes," "expects" or similar expressions,
involve known and unknown risks and uncertainties. Although the
Company believes that the expectations reflected in these
forward-looking statements are reasonable, they do involve
assumptions, risks and uncertainties, and these expectations may
prove to be incorrect. Investors should not place undue reliance on
these forward-looking statements, which speak only as of the date
of this press release. The Company's actual results could differ
materially from those anticipated in these forward-looking
statements as a result of a variety of factors, including those
discussed in the Company's periodic reports that are filed with the
Securities and Exchange Commission and available on its website
(http://www.sec.gov ). All forward-looking statements attributable
to the Company or persons acting on its behalf are expressly
qualified in their entirety by these factors. Other than as
required under the securities laws, the Company does not assume a
duty to update these forward-looking statements.
|
|
For more information, please
contact:
|
|
|
|
|
|
For the Company:
|
|
|
|
|
|
Mr. Jin Hu, CFO
|
|
|
Tel: +18688977631
|
|
|
|
|
|
Investor Relations:
|
|
|
|
|
|
MZ-HCI
|
|
|
Ted Haberfield,
President
|
|
|
Tel: +1-760-755-2716
|
|
|
Email:
thaberfield@hcinternational.net
|
|
|
|
|
|
|
|
|
|
-- FINANCIAL TABLES –
China TMK
Battery System Inc.
|
|
Consolidated
Balance Sheets
|
|
(Stated in
US dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2011
|
December 31, 2010
|
|
|
(Unaudited)
|
|
|
|
|
|
|
ASSETS
|
|
|
|
Current assets
|
|
|
|
Cash and cash
equivalents
|
$ 8,900,046
|
$ 356,871
|
|
Short-term investment
|
9,043,761
|
1,512,400
|
|
Trade receivables,
net
|
14,955,130
|
12,351,588
|
|
VAT recoverable
|
380,754
|
276,768
|
|
Inventories, net
|
13,321,602
|
4,973,989
|
|
Due from related
parties
|
65,139
|
2,269
|
|
Prepaid expenses and other
receivables
|
5,640,983
|
45,372
|
|
Advances to suppliers
|
1,112,149
|
528,509
|
|
Restricted cash
|
1,546,500
|
1,270,416
|
|
Deposit for business
acquisition
|
10,491,290
|
9,397,891
|
|
Total Current Assets
|
65,457,354
|
30,716,073
|
|
|
|
|
|
Property, equipment and
construction in
|
|
|
|
progress, net
|
18,569,887
|
17,239,438
|
|
Advance for property and
equipment
|
|
|
|
purchase
|
14,912,883
|
13,849,212
|
|
Restricted cash
|
742,320
|
-
|
|
Other assets
|
47,434
|
46,516
|
|
|
|
|
|
TOTAL ASSETS
|
$ 99,729,878
|
$ 61,851,239
|
|
LIABILITIES & SHAREHOLDERS'
EQUITY
|
|
|
|
Current Liabilities
|
|
|
|
Accounts payable
|
$ 7,198,882
|
$ 4,437,186
|
|
Accrued liabilities and other
payable
|
2,596,300
|
576,164
|
|
Customer deposits
|
2,121,052
|
493,256
|
|
Wages payable
|
253,879
|
398,699
|
|
Corporate tax payable
|
761,097
|
210,717
|
|
Short-term loan
|
1,268,130
|
2,571,080
|
|
Current portion of long-term
bank loans
|
6,742,153
|
5,159,422
|
|
Property purchase
payable
|
510,600
|
499,342
|
|
Derivative liability
|
563,117
|
1,141,118
|
|
Due to related
parties
|
15,606
|
19,695
|
|
Reigstration rights
liability
|
411,450
|
411,450
|
|
Total Current
Liabilities
|
22,442,266
|
15,918,129
|
|
|
|
|
|
Long-term bank loans
|
20,733,490
|
12,710,430
|
|
Deferred tax
liability
|
603,997
|
598,520
|
|
Due to related
parties
|
1,498,069
|
1,465,420
|
|
TOTAL LIABILITIES
|
$ 45,277,822
|
$ 30,692,499
|
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
Preferred stock, $0.001 par
value,
|
|
|
|
10,000,000 shares authorized,
5,000,000 shares
|
|
|
|
and none issued and outstanding
at June 30,
|
|
|
|
2011 and December 31, 2010,
respectively
|
$ 5,000
|
$ -
|
|
Preferred stock
subscribed
|
3,000
|
-
|
|
Common stock, $0.001 par value,
300,000,000
|
|
|
|
shares authorized, 36,888,000
shares issued
|
|
|
|
and outstanding at June 30, 2011
and December
|
|
|
|
31, 2010,
respectively
|
36,888
|
36,888
|
|
Common stock
subscribed
|
-
|
253
|
|
Additional paid-in
capital
|
26,510,662
|
11,024,449
|
|
Accumulated other comprehensive
income
|
1,954,389
|
1,207,195
|
|
Statutory reserves
|
1,038,988
|
1,038,988
|
|
Retained earnings
(unrestricted)
|
24,903,129
|
17,850,967
|
|
TOTAL SHAREHOLDERS'
EQUITY
|
54,452,056
|
31,158,740
|
|
|
|
|
|
EQUITY
|
$ 99,729,878
|
$ 61,851,239
|
|
|
|
|
China TMK
Battery System Inc.
|
|
Consolidated
Statements of Income
|
|
(Unaudited)
|
|
(Stated in
US dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six
Months Ended June 30,
|
For the
Three Months Ended June 30,
|
|
|
2011
|
2010
|
2011
|
2010
|
|
|
|
|
|
|
|
Sales revenue
|
$ 45,364,436
|
$ 30,019,190
|
$ 25,071,628
|
$ 16,754,718
|
|
Cost of
|
(34,714,962)
|
(23,481,135)
|
(19,288,162)
|
(13,375,438)
|
|
goods sold
|
|
|
|
|
|
Gross profit
|
10,649,474
|
6,538,055
|
5,783,466
|
3,379,280
|
|
|
|
|
|
|
|
Operating costs
|
|
|
|
|
|
and expenses
|
|
|
|
|
|
Selling
|
828,261
|
732,806
|
456,273
|
498,088
|
|
expenses
|
|
|
|
|
|
Depreciation
|
122,297
|
66,579
|
61,578
|
49,074
|
|
Other
|
933,830
|
2,634,622
|
516,116
|
811,643
|
|
general and
|
|
|
|
|
|
administrative
|
|
|
|
|
|
expenses
|
|
|
|
|
|
Research and
|
384,097
|
493,394
|
203,411
|
328,150
|
|
development
|
|
|
|
|
|
Total
|
2,268,485
|
3,927,401
|
1,237,378
|
1,686,955
|
|
operating costs
|
|
|
|
|
|
and expenses
|
|
|
|
|
|
|
|
|
|
|
|
Income from
|
8,380,989
|
2,610,654
|
4,546,088
|
1,692,325
|
|
operations
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
(679,865)
|
(486,790)
|
(384,944)
|
(244,883)
|
|
expense, net
|
|
|
|
|
|
Change in
|
578,001
|
(664,373)
|
154,758
|
1,060,860
|
|
fair value of
|
|
|
|
|
|
derivative
|
|
|
|
|
|
liability
|
|
|
|
|
|
Other
|
(6,472)
|
(60,355)
|
(1,783)
|
26
|
|
income (expense),
|
|
|
|
|
|
net
|
|
|
|
|
|
Total
|
(108,336)
|
(1,211,518)
|
(231,969)
|
816,003
|
|
other income
|
|
|
|
|
|
(expenses)
|
|
|
|
|
|
|
|
|
|
|
|
Income before
|
8,272,653
|
1,399,136
|
4,314,119
|
2,508,328
|
|
income tax
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax
|
(1,220,491)
|
(596,558)
|
(647,929)
|
(238,383)
|
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
$ 7,052,162
|
$ 802,578
|
$ 3,666,190
|
$ 2,269,945
|
|
|
|
|
|
|
|
Earnings per
|
0.19
|
0.02
|
0.10
|
0.06
|
|
share - basic
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
|
36,888,000.00
|
33,175,227
|
36,888,000.00
|
36,111,714
|
|
shares
|
|
|
|
|
|
outstanding,
|
|
|
|
|
|
basic
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
|
0.19
|
0.02
|
0.10
|
0.06
|
|
share - diluted
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
|
36,888,000.00
|
33,833,547
|
36,888,000.00
|
36,551,841
|
|
shares
|
|
|
|
|
|
outstanding,
|
|
|
|
|
|
diluted
|
|
|
|
|
|
|
|
|
|
|
China TMK
Battery System Inc.
|
|
Consolidated
Statements of Cash Flows
|
|
(Unaudited)
|
|
(Stated in
US dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six
Months Ended June 30,
|
|
|
2011
|
2010
|
|
|
|
|
|
CASH FLOWS FROM OPERATING
ACTIVITIES
|
|
|
|
Net income
|
$ 7,052,162
|
$ 802,578
|
|
Adjustments to reconcile net
income to net
|
|
|
|
cash provided by operating
activities:
|
|
|
|
Depreciation expense
|
522,979
|
405,482
|
|
Deferred tax benefit
|
(7,917)
|
-
|
|
Change in fair value of
derivative
|
(578,001)
|
664,373
|
|
liability
|
|
|
|
Common stocks for service
provided
|
-
|
856,250
|
|
Deferred income
|
-
|
(18,350)
|
|
Changes in operating assets
and
|
|
|
|
liabilities:
|
|
|
|
Trade
receivable-trade
|
(2,295,735)
|
(4,119,385)
|
|
Advance to suppliers
|
(564,515)
|
(33,242)
|
|
Inventories, net
|
(8,131,623)
|
(1,690,159)
|
|
Accounts payable -
trade
|
2,614,869
|
2,129,399
|
|
Accrued liabilities and other
payable
|
1,966,567
|
(195,174)
|
|
Customer deposit
|
1,596,290
|
87,575
|
|
Prepaid expenses and other
receivable
|
(5,534,003)
|
(99,137)
|
|
Wage payable
|
(151,870)
|
(74,667)
|
|
Various taxes payable
|
442,236
|
(658,849)
|
|
Other assets
|
129
|
(47,895)
|
|
Due from/to Related
Parties
|
(68,835)
|
-
|
|
CASH USED IN OPERATING
ACTIVITIES
|
(3,137,267)
|
(1,991,201)
|
|
|
|
|
|
CASH FLOWS FROM INVESTING
ACTIVITIES
|
|
|
|
Change in restricted
cash
|
(977,280)
|
349,560
|
|
Purchase and advances for of
property,
|
(2,171,616)
|
(2,626,277)
|
|
plant, and equipment
|
|
|
|
Deposit for Hualian
acquisition
|
(870,390)
|
(3,185,452)
|
|
Collection of advance/loans -
related
|
2,291
|
15,204
|
|
parties
|
|
|
|
Proceeds from maturity of
certificate
|
1,512,832
|
-
|
|
of deposit
|
|
|
|
Short-term
investments
|
(9,070,507)
|
-
|
|
CASH USED IN INVESTING
ACTIVITIES
|
(11,574,670)
|
(5,446,965)
|
|
|
|
|
|
CASH FLOWS FROM FINANCING
ACTIVITIES
|
|
|
|
Borrowing from bank
loans
|
14,964,600
|
3,157,422
|
|
Repayment of bank
loans
|
(7,221,520)
|
(4,624,782)
|
|
Net proceeds from issuance of
common
|
-
|
9,699,203
|
|
stock
|
|
|
|
Net proceeds from issuance
of
|
10,000,000
|
-
|
|
preferred stock
|
|
|
|
Net proceeds from subscription
of
|
6,000,000
|
-
|
|
preferred stock
|
|
|
|
Distribution to
owners
|
-
|
(1,504,180)
|
|
Proceeds from related
parties
|
-
|
1,421,235
|
|
Repayment to related
parties
|
-
|
(17,691)
|
|
Refund related to cancellation
of
|
(506,040)
|
-
|
|
subscription
agreement
|
|
|
|
CASH PROVIDED BY FINANCING
ACTIVITIES
|
23,237,040
|
8,131,207
|
|
|
|
|
|
Effect of exchange rate changes
on cash and
|
18,072
|
48,155
|
|
cash equivalents
|
|
|
|
|
|
|
|
NET INCREASE IN CASH
|
8,543,175
|
741,196
|
|
CASH AND CASH EQUIVALENTS AT
BEGINNING OF
|
$ 356,871
|
$ 185,590
|
|
CASH AND CASH EQUIVALENTS AT END
OF YEAR
|
$ 8,900,046
|
$ 926,786
|
|
|
|
|
|
Supplementary Disclosures for
Cash Flow
|
|
|
|
Information
|
|
|
|
Interest expense paid
|
$ 668,751
|
$ 486,920
|
|
Income taxes paid
|
$ 680,022
|
$ 784,297
|
|
|
|
|
SOURCE China TMK Battery Systems Inc.