UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report: March 19, 2015
(Date of earliest event reported: December 31, 2014)
SOLAR POWER, INC.
(Exact name of registrant as specified in its charter)
California |
000-50142 |
20- 4956638 |
3400 Douglas Boulevard, Suite 285
Roseville, California 95661-3875
(Address and telephone number of principal executive offices) (Zip Code)
(916) 770-8100
(Registrant's telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
[ ] |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
[ ] |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
[ ] |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
[ ] |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.01 Completion of Acquisition or Disposition of Assets.
This Current Report on Form 8-K/A (the “Form 8-K/A”) amends and supplements the Current Report on Form 8-K of Solar Power, Inc. (the “Company”) filed with the Securities and Exchange Commission (“SEC”) on January 8, 2015 (the “Original Form 8-K”) disclosing, among other things, the Company’s acquisition of the 100% equity interest in Gonghe County Xinte Photovoltaic Co., Ltd. (“Xinte”) on December 31, 2014. This Form 8-K/A includes the historical financial information of Xinte and the pro forma financial information required by Item 9.01 of Form 8-K.
Item 9.01 Financial Statements and Exhibits.
(a) |
Financial Statements of Business Acquired. |
The audited balance sheet of Gonghe County Xinte Photovoltaic Co., Ltd. as of December 31, 2013, and the related statement of profit or loss and other comprehensive income, changes in equity, and cash flows for the period from April 28, 2013 (date of incorporation) to December 31, 2013, including the notes thereto, and the related report of KPMG Huazhen (SGP) (“KPMG Huazhen”), independent accounting firm, are attached as Exhibit 99.1 to this Form 8-K/A.
The unaudited interim condensed balance sheet of Gonghe County Xinte Photovoltaic Co., Ltd. as of June 30, 2014, and the related interim condensed statements of profit or loss and other comprehensive income, changes in equity, and cash flows for the six-month period ended June 30, 2014 and the period from April 28, 2013 (date of incorporation) to June 30, 2013, including the notes thereto, are attached as Exhibit 99.2 to this Form 8-K/A.
(b) |
Pro Forma Financial Information. |
The unaudited pro forma interim condensed combined balance sheet as of September 30, 2014, and the pro forma interim condensed combined statement of operations for the nine-month period ended September 30, 2014, and the accompanying notes, are attached as Exhibit 99.3 to this Form 8-K/A.
(d) |
Exhibits. |
Exhibit No. | Exhibit Description | |
99.1 |
Audited balance sheet of Gonghe County Xinte Photovoltaic Co., Ltd. as of December 31, 2013, and the related statement of profit or loss and other comprehensive income, changes in equity, and cash flows for the period from April 28, 2013 (date of incorporation) to December 31, 2013, including the notes thereto. |
99.2 |
Unaudited interim condensed balance sheet of Gonghe County Xinte Photovoltaic Co., Ltd. as of June 30, 2014, the related interim condensed statements of profit or loss and other comprehensive income, changes in equity, and cash flows for the six-month period ended June 30, 2014 and the period from April 28, 2013 (date of incorporation) to June 30, 2013, including the notes thereto. |
99.3 |
Unaudited pro forma interim condensed combined balance sheet as of September 30, 2014, and the pro forma interim condensed combined statement of operations for the nine-month period September 30, 2014, and the accompanying notes. |
Forward-Looking Statements
This Form 8-K/A contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, particularly with respect to the Company’s acquisition of 100% of the equity interest in Xinte. Forward-looking statements describe future expectations, plans, results or strategies and can often be identified by the use of terminology such as “may,” “will,” “estimate,” “project,” “assume,” “intend,” “continue,” “believe,” “expect,” “anticipate,” “should,” “could,” “potential,” “opportunity,” or similar terminology. These statements are based upon management’s current expectations, assumptions and estimates, including the estimates and assumptions related to the preparation of the pro forma financial information contained herein, and are not guarantees of timing, future results or performance. Actual results may differ materially from those contemplated in the forward-looking statements due to a variety of risks and uncertainties and other factors.
Additional information regarding risks and uncertainties and other factors that could cause actual results to differ materially from those contemplated in forward-looking statements is included from time to time in the Company’s filings with the SEC, including the Company’s most recent Quarterly Report on Form 10-Q filed with the SEC on November 13, 2014 (including under the headings “Forward Looking Statements” and “Risk Factors”) and other reports filed with the SEC. Forward-looking statements speak only as of the date they are made and, except for the Company's ongoing obligations under the U.S. federal securities laws, the Company undertakes no obligation to publicly update any forward-looking statements whether as a result of new information, future events or otherwise.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
SOLAR POWER, INC. a California Corporation | |
Dated: March 19, 2015 |
/s/ Amy Jing Liu Name: Amy Jing Liu Title: Chief Financial Officer |
4
Exhibit 99.1
GONGHE COUNTY XINTE PHOTOVOLTAIC CO., LTD.
FINANCIAL STATEMENTS
DECEMBER 31, 2013
INDEX TO FINANCIAL STATEMENTS |
|
Report of Independent Auditors |
2 |
Statement of Profit or Loss and Other Comprehensive Income |
3 |
Balance Sheet |
4 |
Statement of Changes in Equity |
5 |
Statement of Cash Flows |
6 |
Notes to the Financial Statements |
7 |
Independent Auditors’ Report
The Board of Directors
Gonghe County Xinte Photovoltaic Co., Ltd.:
We have audited the accompanying financial statements of Gonghe County Xinte Photovoltaic Co., Ltd., which comprise the balance sheet as of December 31, 2013 and the related statements of profit and loss and other comprehensive income, changes in equity, and cash flows for the period from April 28, 2013 (date of incorporation) to December 31, 2013, and the related notes to the financial statements.
Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Gonghe County Xinte Photovoltaic Co., Ltd. as of December 31, 2013, and the results of its operations and its cash flows for the period from April 28, 2013 (date of incorporation) to December 31, 2013 in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board.
(signed) KPMG Huazhen (SGP)
Shanghai, China
March 19, 2015
STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
FOR THE PERIOD FROM APRIL 28, 2013 (DATE OF INCORPORATION) TO DECEMBER 31, 2013
Period Ended December 31 |
||||
In RMB |
2013 |
|||
Revenues |
- | |||
Cost of sales |
- | |||
Gross profit |
- | |||
Other income |
- | |||
Administrative expenses |
(4,160 |
) | ||
Other expenses |
- | |||
Operating loss |
(4,160 |
) | ||
Finance income(note 9) |
4,820 | |||
Net profit before income taxes |
660 | |||
Income taxes (note 7) |
(165 |
) | ||
Profit for the period |
495 | |||
Other comprehensive income for the period |
- | |||
Total comprehensive income for the period |
495 |
The accompanying notes are an integral part of these financial statements.
BALANCE SHEET AS OF DECEMBER 31, 2013
In RMB |
As of December 31, |
|||
2013 |
||||
ASSETS: |
||||
Land use rights (note5) |
2,600,000 | |||
Property, plant and equipment (note 6) |
179,948,020 | |||
TOTAL NON-CURRENT ASSETS |
182,548,020 | |||
CURRENT ASSETS: |
||||
Cash and cash equivalents (note 4) |
2,000,660 | |||
TOTAL CURRENT ASSETS |
2,000,660 | |||
TOTAL ASSETS |
184,548,680 | |||
LIABILITIES AND EQUITY: |
||||
CURRENT LIABILITIES: |
||||
Income tax payables |
165 | |||
Trade and other payables (note 8) |
182,548,020 | |||
TOTAL CURRENT LIABILITIES |
182,548,185 | |||
TOTAL LIABILITIES |
182,548,185 | |||
EQUITY: |
||||
Paid-in capital (note 11) |
2,000,000 | |||
Retained earnings |
495 | |||
TOTAL EQUITY |
2,000,495 | |||
TOTAL LIABILITIES AND EQUITY |
184,548,680 |
The accompanying notes are an integral part of these financial statements.
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD FROM APRIL 28, 2013 (DATE OF INCORPORATION) TO DECEMBER 31, 2013
In RMB |
Paid-in |
Retained |
||||||||||
|
Capital |
Earnings |
Total |
|||||||||
Balance at April 28, 2013 (date of incorporation) |
- | - | - | |||||||||
|
|
|
|
|||||||||
Changes in equity for the period |
||||||||||||
Profit for the period |
- | 495 | 495 | |||||||||
Other comprehensive income |
- | - | - | |||||||||
Total comprehensive income |
- | 495 | 495 | |||||||||
Capital injection |
2,000,000 | - | 2,000,000 | |||||||||
|
||||||||||||
Balance at December 31, 2013 |
2,000,000 | 495 | 2,000,495 |
The accompanying notes are an integral part of these financial statements.
STATEMENT OF CASH FLOWS
FOR THE PERIOD FROM APRIL 28, 2013 (DATE OF INCORPORATION) TO DECEMBER 31, 2013
Period ended December 31, 2013 |
||||
In RMB |
||||
Cash flows from operating activities |
||||
Profit before taxation |
660 | |||
Adjustments for: |
||||
Finance income |
(4,820 |
) | ||
Changes in: |
||||
Trade and other receivables |
- | |||
Trade and other payables |
- | |||
Cash used in operating activities |
(4,160 |
) | ||
Tax paid |
- | |||
Net cash used in operating activities |
(4,160 |
) | ||
Cash flows from investing activities |
||||
Purchase of property, plant and equipment |
- | |||
Net cash used in investing activities |
- | |||
Cash flows from financing activities |
||||
Capital injection |
2,000,000 | |||
Finance income received |
4,820 | |||
Net cash from financing activities |
2,004,820 | |||
Net increase in cash and cash equivalents |
2,000,660 | |||
Cash and cash equivalents at beginning of the period |
- | |||
Cash and cash equivalents at end of the period |
2,000,660 |
The accompanying notes are an integral part of these financial statements.
NOTE 1— REPORTING ENTITY
Gonghe County Xinte Photovoltaic Co., Ltd. (the “Company”) was incorporated on April 28, 2013. The address of its registered office is Photovoltaic Park, Gonghe County, Qing Hai Province, The People’s Republic of China (“PRC”). The Company is a limited liability company established at Qing Hai province in the PRC by TBEA Xinjiang Sunoasia Co., Ltd. (“TBEA Xinjiang”) and Xinjiang Sang Ou Solar Equipment Co., Ltd. (“Xinjiang Sang Ou”). As of December 31 ,2013, the Company was owned as to 90% by TBEA Xinjiang and 10% by Xinjiang Sang Ou. On December 31, 2014, 100% of the Company’s equity interests were acquired by Solar Power, Inc (“SPI”), an entity whose common stock is traded on the Over the Counter Bulletin Board in the United States. Thereafter, SPI has become the ultimate controlling party of the Company.
The Company is principally engaged in the development, investment and operation of the photovoltaic park located in the PRC. As at December 31, 2013, the Company owned a 20 mega-watt photovoltaic park, the construction of which was completed in December 2013.
The photovoltaic park was grid connected in December 2013. Since January 2014, the Company has started generating revenue through sales of electricity to State Grid Qinghai Electric Power Company in the PRC (“State Grid”).
These financial statements were authorized for issue by the Board of Directors of the Company on March 19, 2015.
NOTE 2— BASIS OF PREPARATION OF FINANCIAL STATEMENTS
The accompanying financial statements of the Company have been prepared in accordance with all applicable International Financial Reporting Standards (“IFRSs”), which collective term includes all applicable individual International Financial Reporting Standards, International Accounting Standards (“IASs”) and Interpretations issued by the International Accounting Standards Board (“IASB”).
For local statutory filings in PRC, the Company prepares its annual financial statements in accordance with generally accepted accounting principles in PRC (“PRC GAAP”).
The accounting policies set out in note 3 have been applied in preparing the financial statements for the period from the date of the incorporation of April 28, 2013 to December 31, 2013.
The financial statements have been prepared under the historical cost convention.
The preparation of financial statements in conformity with IFRSs requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Company’s accounting policies. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed in note 14. Actual results could differ from those estimates and such differences could affect the results of operations reported in future periods.
The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. As at December 31, 2013, the Company had net current liabilities of RMB 180,547,525, of which RMB 182,174,220 was payable to TBEA Xinjiang in connection with the construction of the Company’s photovoltaic park.
The directors of the Company have given careful consideration to the future liquidity and performance of the Company and its available sources of finance in assessing whether the Company will have sufficient financial resources to continue as a going concern.
The directors believe the Company will generate sufficient cash flow and continue as a going concern on the basis that SPI, the Company’s parent company since December 31, 2014, has undertaken to provide financial support to the Company through at least December 31, 2015 to the extent necessary such that the Company can meet its financial obligations as and when they fall. Accordingly, the accompanying financial statements have been prepared on a going concern basis.
NOTE 3—SIGNIFICANT ACCOUNTING POLICIES
The principal accounting policies applied in the preparation of these financial statements are set out below.
3.1 CASH AND CASH EQUIVALENTS
Cash and cash equivalents consist of cash on hand and cash at banks with maturities of three months or less from the acquisition date that are subject to an insignificant risk of changes in their fair value, and are used by the Company in the management of its short-term commitments.
3.2 FOREIGN CURRENCY TRANSACTIONS
The Company’s financial statements are presented in RMB, which is also the functional currency of the Company.
Transactions denominated in foreign currencies are translated to the functional currency of the Company at the foreign exchange rates ruling at the transaction dates. Monetary assets and liabilities denominated in foreign currencies are translated at the foreign exchange rates ruling at the balance sheet date. Exchange gains and losses are recognized in profit or loss.
3.3 LAND USE RIGHTS
Land use rights are located in the PRC and are carried at cost less accumulated amortization and impairment loss (note 3.5(a)). Amortization is provided to write off cost of land use rights on a straight line basis of 25 years.
3.4 PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment are stated at historical cost less accumulated depreciation and impairment losses (note 3.5(a)).
Cost includes expenditure that is directly attributable to the acquisition of the items. Subsequent costs are included in the asset’s carrying amount or recognized as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the entity and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognized. All other repairs and maintenance are charged to the profit or loss as incurred. Subsequent costs are depreciated over the remaining useful life of the related asset.
Depreciation is calculated using the straight-line method to allocate the cost of the assets to their residual values over their estimated useful lives as follows:
Description |
Useful life (in years) |
|||
Photovoltaic park assets |
25 | |||
Buildings |
25 |
The assets’ residual values and useful lives are reviewed, and adjusted if appropriate, at each reporting date.
An item of property, plant and equipment and any significant part initially recognized is derecognized upon disposal or when no future economic benefits are expected from its use or disposal. Gains and losses on disposals are determined by comparing proceeds with carrying amount and are included in operating profit. Interest costs on borrowings specifically used to finance the construction of property, plant and equipment are capitalized during the construction period if recognition criteria are met.
3.5 IMPAIRMENT OF ASSETS
(a) Impairment of Property, Plant and Equipment and Land Use Rights
Property, plant and equipment and land use rights are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognized for the amount by which the asset’s carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs to sell and value in use. In assessing the value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflect current market assessments of the time value of money and the risks specific to the assets. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are independently identifiable cash flows (cash-generating units). Impairment loss is reversed if there has been a favorable change in the estimates used in determining the recoverable amount. A reversal in impairment loss is limited to the asset’s carrying amount that would have been determined had no impairment loss been recognized in prior years. Reversals of impairment losses are credited to profit or loss in the year in which the reversals are recognized.
3.6 TAXATION
The tax expense for the period comprises current and deferred tax. Tax is recognized in the profit or loss, except to the extent that it relates to items recognized in other comprehensive income or directly in equity. In this case, the tax is also recognized in other comprehensive income or directly in equity, respectively.
The current income tax charge is calculated on the basis of the tax laws enacted or substantively enacted at the balance sheet date in PRC. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities.
Deferred income tax is recognized, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements. However, the deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantively enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realized or the deferred income tax liability is settled.
Deferred income tax assets are recognized only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilized.
Deferred income tax is provided on temporary differences arising on investments in subsidiaries, except where the timing of the reversal of the temporary difference is controlled by the Company and it is probable that the temporary difference will not reverse in the foreseeable future.
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income taxes assets and liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.
3.7 TRADE AND OTHER PAYABLES
Trade and other payables are recognized initially at fair value and subsequently measured at amortized cost unless the effect of discounting would be immaterial, in which case they are stated at cost.
3.8 PROVISION AND CONTINGENCIES
Provisions are recognized for other liabilities of uncertain timing or amount when the Company has a legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Where the time value of money is material, provisions are stated at the present value of the expenditure expected to settle the obligation.
Where it is not probable that an outflow of economic benefits will be required, or the amount cannot be estimated reliably, the obligation is disclosed as a contingent liability, unless the probability of outflow of economic benefits is remote. Possible obligations, whose existence will only be confirmed by the occurrence or non-occurrence of one or more future events are also disclosed as contingent liabilities unless the probability of outflow of economic benefits is remote.
3.9 REVENUE
Revenue is measured at the fair value of the consideration received or receivable. Provided it is probable that the economic benefits will flow to the Company and the revenue and costs, if applicable, can be measured reliably. Revenue from the sales of electricity is recognized when the electricity is delivered on gird to the State Grid. Sales of electricity are measured based on the basic tariff and additional tariff (collectively the “On-Grid Tariff”) respectively charged on the actual level of electricity output delivered to the State Grid. Sales revenue earned based on basic tariff and additional tariff are separately billed to and settled by the State Grid. The On-Grid Tariff is determined by the State Development and Reform Committee in the PRC (“SDRC”) from time to time while allocation of On-Grid Tariff between basic and additional tariff is performed by the State Grid.
3.10 RELATED PARTY
a) |
A person, or a close member of that person’s family, is related to the Company if that person: |
|
i) |
has control or joint control over the Company; |
|
ii) |
has significant influence over the Company; or |
|
iii) |
is a member of the key management personnel of the Company or the Company’s parent or ultimate controlling shareholders. |
b) |
An entity is related to the Company if any of the following conditions applies: |
|
i) |
The entity and the Company are members of the same group; |
|
ii) |
One entity is an associate or joint venture of the other entity (or an associate of joint venture of a member of a group of with the other entity is a member); |
|
iii) |
Both entities are joint ventures of the same third party; |
|
iv) |
One entity is a joint venture of a third entity and the other entity is an associate of the third entity; |
|
v) |
The entity is a post-employment benefit plan for the benefit of employees of the Company or an entity related to the Company; |
|
vi) |
The entity is controlled or jointly controlled by a person identified in (a); |
|
vii) |
A person identified in (a)(i) has significant influence over the entity or is a member of the key management personnel of the entity (or of a parent of the entity); |
Close members of the family of a person are those family members who may be expected to influence, or be influenced by, that person in their dealings with the entity.
NOTE 4—CASH AND CASH EQUIVALENTS
As of December 31 |
||||
In RMB |
2013 |
|||
|
||||
Cash at banks |
2,000,660 | |||
Total |
2,000,660 |
NOTE 5—LAND USE RIGHTS
The Company’s interest in land use rights represents payment made to acquire the use right for land in the QingHai province in the PRC where the photovoltaic park is located. The Company is in the process of obtaining the land use right certificate from the local land Bureau.
NOTE 6—PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment are summarized as follows:
In RMB |
Photovoltaic park assets |
Buildings |
Construction in progress |
Total |
||||||||||||
|
||||||||||||||||
|
||||||||||||||||
Cost: |
||||||||||||||||
Balance at April 28, 2013 |
- | - | - | |||||||||||||
Additions |
- | 179,948,020 | 179,948,020 | |||||||||||||
Transfer from Construction in progress |
177,605,992 | 2,342,028 | (179,948,020 | ) | - | |||||||||||
Balance at December 31, 2013 |
177,605,992 | 2,342,028 | - | 179,948,020 | ||||||||||||
|
||||||||||||||||
Accumulated depreciation |
||||||||||||||||
Balance at April 28, 2013 |
- | - | - | |||||||||||||
Depreciation for the period |
- | - | - | |||||||||||||
Balance at December 31, 2013 |
- | - | - | |||||||||||||
|
||||||||||||||||
Net book value |
||||||||||||||||
At December 31, 2013 |
177,605,992 | 2,342,028 | - | 179,948,020 |
Photovoltaic park assets primarily included construction fees of the park, costs of items installed in the park including solar panels, and other costs incurred that are directly attributable to getting the park ready for its intended use of grid connection with customer for supply of electricity.
The Company’s buildings were self-constructed and the Company had not obtained the building certificate by December 31, 2013. The management is of the opinion that the absence of the building certificate of these buildings will not affect the Company’s operation in its normal course of business.
NOTE 7—TAXATION
(a) |
Taxation in the profit or loss represents: |
Period ended December 31, |
||||
In RMB |
2013 |
|||
Current tax |
165 | |||
Tax credit |
165 |
Pursuant to the tax law in PRC, the statutory income tax rate of the Company in 2013 was 25%.
(b) |
Reconciliation between tax expense and accounting loss at applicable tax rate: |
Period Ended December 31, |
||||
In RMB |
2013 |
|||
|
|
|||
Profit before taxation |
660 | |||
National tax on profit before tax, calculated at the statutory tax rate of 25% |
165 | |||
Total |
165 |
NOTE 8—TRADE AND OTHER PAYABLES
As of December 31, |
||||
In RMB |
2013 |
|||
Payables for property, plant and equipment |
182,486,220 | |||
Other payable and accruals |
61,800 | |||
Total |
182,548,020 |
NOTE 9—FINANCE INCOME
Period Ended December 31, |
||||
In RMB |
2013 |
|||
|
|
|||
Bank interest income |
4,820 | |||
Finance income recognized in profit or loss |
4,820 |
NOTE 10—FINANCIAL INSTRUMENTS—RISK MANAGEMENT AND FAIR VALUES
The Company’s activities in the normal course expose the Company to credit risk and liquidity risk.
The Company’s exposure to these risks and the financial risk management policies and practices used by the Company to manage these risks are described below.
(a) |
Credit risk |
Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises principally from the banks where the Company placed deposits and the Company’s receivables from customers after gird connection in January 2014. Management monitors the exposures to these credit risks on an ongoing basis.
The Company placed deposits in state-owned banks with high credit rating and remote credit risk.
Since January 2014, the Company has started generating revenue from State Grid through the sales of electricity. Up to the issuance date of the accompanying financial statements, State Grid is still the Company’s sole customer and therefore the Company has significant concentration of credit risk on trade receivables arising from the sales of electricity. Given State Grid is a state-owned entity, the management considered that the credit risk that the Company will expose is at a low level.
As of December 31, 2013, the maximum exposure to credit risk is represented by the carrying amount of the cash and cash equivalents in the balance sheet. The Company only started generating revenue in January 2014 and therefore there was no accounts receivable that would expose the Company to credit risk as at December 31, 2013.
The Company does not provide any guarantees which would expose the Company to credit risk.
(b) |
Liquidity risk |
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. Management’s approach in managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company’s reputation. The Company is one of the subsidiaries of a larger group. The liquidity of the Company is primarily dependent on its ability to maintain adequate cash inflows from operations and obtain adequate finance from or through its holding companies.
As at December 31, 2013, the Company had net current liabilities of RMB 180,547,525. SPI, which has become the parent company following the acquisition of 100% equity interests of the Company on December 31, 2014, has undertaken to provide financial support to the Company to the extent necessary so the Company can meet its financial obligations as and when they fall due prior to December 31, 2015.
The following table details the remaining contractual maturities at the end of the reporting period of the Company’s financial liabilities, which are based on the contractual undiscounted cash flows and the earliest date the Company can be required to pay:
As of December 31, 2013
Carrying amount |
Contractual undiscounted cash outflow |
||||||||||||||
Within 1 year |
More than 1 year but less than 2 years |
More than 2 year but less than 5 years |
More than 5 years |
Total |
|||||||||||
Trade and other payables |
182,548,020 | 182,548,020 | 182,548,020 | ||||||||||||
Total |
182,548,020 | 182,548,020 | 182,548,020 |
(c) |
Fair value measurement |
The Company did not hold any financial assets and liabilities carried at fair value as at December 31, 2013.
The carrying amounts of the Company’s financial assets and liabilities carried at cost or amortized cost are not materially different from their fair value as at December 31, 2013.
NOTE 11—PAID-IN CAPITAL
(a) Movement of paid-in capital
Period ended December 31, |
||||
In RMB |
2013 |
|||
Balance at April 28, 2013 |
- | |||
Capital injection by equity holders during the period |
2,000,000 | |||
Balance at December 31, 2013 |
2,000,000 | |||
Registered capital at December 31, 2013 |
10,000,000 |
(b) Capital management
The Company’s objectives when managing capital are to safeguard the Company’s ability to continue as a going concern so that it can provide returns for equity holders and benefits for other stakeholders and secure access to finance at a reasonable cost.
NOTE 12—RELATED PARTY TRANSACTIONS
The Company entered into the following material transactions with its related party during the reporting period:
(a) |
Construction of a 20 mega-watt photovoltaic park |
Period ended December 31, |
||||
In RMB |
2013 |
|||
|
|
|||
Immediate holding company: |
||||
TBEA Xinjiang |
182,174,220 |
The Company had the following balances with its related party at the end of the reporting period:
(b) |
Trade and other payables |
As of December 31 |
||||
In RMB |
2013 |
|||
|
||||
Immediate holding company: |
||||
TBEA Xinjiang |
182,174,220 |
The balances due to TBEA Xinjiang were related to the construction of the Company’s photovoltaic park by TBEA Xinjiang. Pursuant to the construction contract entered between the Company and TBEA Xinjiang on July 30, 2013, payable balances relating to the construction were due for payment in accordance with the various stages of construction progress of the photovoltaic park. As at December 31, 2013, the construction of the photovoltaic park had been completed and the entire payable balances due to TBEA Xinjiang were due for payment.
In connection with the SPI’s acquisition of the Company’s entire equity interests as set out in note 1, the Company, TBEA Xinjiang, Xinjiang Sang Ou and SPI entered into an agreement dated November 6, 2014, pursuant to which payables of RMB 144,200,000 due to TBEA Xinjiang as at that date are repayable on December 31, 2015, carry interests at an annual rate of 5.88% and are guaranteed by SPI and the remaining payables of RMB 18,800,000 as at that date are due for payment by May 30, 2015.
NOTE 13—IMMEDIATE AND ULTIMATE CONTROLLING PARTY
At December 31, 2013, the directors considered the immediate holding companies to be TBEA Xinjiang and Xinjiang Sang Ou, both of which are incorporated in the PRC, and the ultimate holding company to be TBEA Co., Ltd., which is incorporated in the PRC. TBEA Co., Ltd. produces financial statements in accordance with PRC accounting standards that are available for public use.
On December 2014, SPI acquired all the equity interests of Gonghe County Xinte Photovoltaic Co., Ltd. and has become the ultimate controlling party of the Company.
NOTE 14—SIGNIFICANT ACCOUNTING ESTIMATES AND JUDGEMENTS
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The selection of critical accounting policies, the judgements and other uncertainties affecting application of those policies and the sensitivity of reported results to changes in conditions and assumptions are factors to be considered when reviewing the financial statements. The principal accounting policies are set forth in note 3. The Company believes the following critical accounting policies involve the most significant judgements and estimates used in the preparation of the financial statements.
(a) Impairment of property, plant and equipment and land use rights
The Company conducts impairment reviews on property, plant and equipment and land use rights when events of changes in circumstances indicate that their carrying amounts may not be recoverable. An impairment loss is recognized when the carrying amount of an asset is lower than the greater of its fair value less cost to sell or the value in use. In determining the value in use, management assess the present value of the estimated future cash flows expected to arise from the continuing use of the asset and from its disposal at the end of its useful life. Significant estimates and judgements are applied in determining these future cash flows and the discount rate.
(b)Useful lives of property, plant and equipment and land use rights
The Company’s management determines the estimated useful lives and related depreciation or amortization charges for its property, plant and equipment and land use rights. This estimate is based on the historical experience of the actual useful lives of property, plant and equipment and land use rights of similar nature and functions. It could change significantly as a result of technical innovations and competitor actions in response to severe industry cycles. Management will increase the depreciation or amortization charges where useful lives are less than previously estimated lives, or it will write-off or write-down technically obsolete or non-strategic assets that have been abandoned or sold.
(c)Provision for income taxes
The Company is subject to income taxes in the PRC. Significant judgment is required in determining the provision for income taxes. There are many transactions and calculations for which the ultimate tax determination is uncertain during the ordinary course of business. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made.
Deferred income tax assets relating to temporary differences and tax losses are recognized when management expects it is probable that future taxable profits will be available to utilize against the temporary difference or tax losses. Where the expectations are different from the original estimates, such differences will impact the recognition of deferred income tax assets in the period in which such estimates have been changed.
NOTE 15—POSSIBLE IMPACT OF AMENDMENTS, NEW STANDARDS AND INTERPRETATIONS ISSUED BUT NOT YET EFFECTIVE FOR THE ANNUAL ACCOUNTING PERIOD ENDED 31 DECEMBER 2013
Up to the date of issue of these financial statements, the IASB has issued a number of amendments, new standards and interpretations which are not yet effective for the period ended December 31, 2013 and which have not been adopted in these financial statements.
|
Effective annual financial periods beginning on or after |
Amendments to IFRS 10, IFRS 12 and IAS 27, Investment entities |
January 1, 2014 |
Amendments to IAS 32, Financial instruments: Presentation - Offsetting financial assets and financial liabilities |
January 1, 2014 |
Amendments to IAS 36, Recoverable amount disclosure for non-financial assets |
January 1, 2014 |
Amendments to IAS 39, Novation of derivatives and continuation of hedge accounting |
January 1, 2014 |
IFRIC 21, Levies |
January 1, 2014 |
Amendments to IAS 19, Defined benefit plans: Employee contributions |
July 1, 2014 |
Annual improvements to IFRS 2010-2012 cycle |
July 1, 2014 |
Annual improvements to IFRS 2011-2013 cycle |
July 1, 2014 |
Annual improvements to IFRS 2012-2014 cycle |
January 1, 2016 |
Amendments to IFRS 11, Accounting for acquisitions of interests in joint ventures |
January 1, 2016 |
Amendments to IAS 16 and IAS 38, Clarification of acceptable methods of depreciation and amortization |
January 1, 2016 |
Amendments to IAS 27, Equity method in separate financial statements |
January 1, 2016 |
Amendments to IFRS 10 and IAS 28, Sale or contribution of assets between an investor and its associate or joint venture |
January 1, 2016 |
IFRS 15, Revenue from contracts with customers |
January 1, 2017 |
IFRS 9, Financial Instruments |
January 1, 2018 |
Management has made an initial assessment of what the impact of these amendments and new standards is expected to be in the period of initial application and has so far concluded that the adoption of them is unlikely to have a significant impact on the Company’s results of operations and financial position.
NOTE 16- SUBSEQUENT EVENT
In addition to those subsequent events disclosed in note 1 and note 12(b), the following event has taken place after December 31, 2013.
On July 21, 2014, the Company’s Board of Directors resolved to increase the Company’s registered capital by RMB 33,000,000, from RMB 10,000,000 to RMB 43,000,000 and the Company’s paid-in capital by RMB 41,000,000, from RMB 2,000,000 to RMB 43,000,000. Prior to the date of acquisition by SPI, the Company had received the additional paid in capital of RMB41,000,000 from TBEA Xinjiang and Xinjiang Sang Ou.
20
Exhibit 99.2
GONGHE COUNTY XINTE PHOTOVOLTAIC CO., LTD.
UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2014 AND 2013
INDEX TO UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS
|
|
|
Unaudited Interim Condensed Statements of Profit or Loss and Other Comprehensive Income |
2 |
|
Unaudited Interim Condensed Balance Sheets |
3 |
|
Unaudited Interim Condensed Statements of Changes in Equity |
4 |
|
Unaudited Interim Condensed Statements of Cash Flows |
5 |
|
Notes to the Unaudited Interim Condensed Financial Statements |
6 |
|
UNAUDITED INTERIM CONDENSED STATEMENTS OF PROFIT OR LOSS
AND OTHER COMPREHENSIVE INCOME
FOR THE SIX-MONTHS ENDED JUNE 30, 2014
AND THE PERIOD FROM APRIL 28, 2013 (DATE OF INCORPORATION) TO JUNE 30, 2013
In RMB |
For the six months ended June 30, 2014 |
For the period from April 28, 2013 (date of incorporation) to June 30, 2013 |
||||||
Revenue (Note 6) |
4,361,260 | - | ||||||
Cost of sales |
(3,650,960 | ) | - | |||||
Gross profit |
710,300 | - | ||||||
General and administrative expenses |
(2,056 | ) | - | |||||
Operating income |
708,244 | - | ||||||
Finance income |
1,947 | |||||||
Profit before income taxes |
710,191 | - | ||||||
Income taxes (Note 5) |
(177,548 | ) | - | |||||
Profit for the period |
532,643 | - | ||||||
Other comprehensive income for the period |
- | - | ||||||
Total comprehensive income for the period |
532,643 | - |
The accompanying notes form part of these unaudited interim condensed financial statements.
UNAUDITED INTERIM CONDENSED BALANCE SHEETS
AS OF JUNE 30, 2014 AND DECEMBER 31, 2013
In RMB |
As of June 30, 2014 |
As of December 31, 2013 |
||||||
ASSETS |
||||||||
Land use rights |
2,548,000 | 2,600,000 | ||||||
Property, plant and equipment |
176,349,059 | 179,948,020 | ||||||
TOTAL NON-CURRENT ASSETS |
178,897,059 | 182,548,020 | ||||||
CURRENT ASSETS: |
||||||||
Trade and other receivables (Note 3) |
5,102,675 | - | ||||||
Cash and cash equivalents |
1,861 | 2,000,660 | ||||||
TOTAL CURRENT ASSETS |
5,104,536 | 2,000,660 | ||||||
TOTAL ASSETS |
184,001,595 | 184,548,680 | ||||||
LIABILITIES AND EQUITY |
||||||||
CURRENT LIABILITIES: |
||||||||
Income taxes payable |
177,136 | 165 | ||||||
Trade and other payables (Note 4) |
181,291,321 | 182,548,020 | ||||||
TOTAL CURRENT LIABILITIES |
181,468,457 | 182,548,185 | ||||||
TOTAL LIABILITIES |
181,468,457 | 182,548,185 | ||||||
EQUITY: |
||||||||
Paid-in capital |
2,000,000 | 2,000,000 | ||||||
Retained earnings |
533,138 | 495 | ||||||
TOTAL EQUITY |
2,533,138 | 2,000,495 | ||||||
TOTAL LIABILITIES AND EQUITY |
184,001,595 | 184,548,680 |
The accompanying notes form part of these unaudited interim condensed financial statements.
UNAUDITED INTERIM CONDENSED STATEMENTS OF CHANGES IN EQUITY
FOR THE SIX-MONTHS ENDED JUNE 30, 2014
AND THE PERIOD FROM APRIL 28, 2013 (DATE OF INCORPORATION) TO JUNE 30, 2013
In RMB |
Paid-in Capital |
Retained Earnings |
Total |
|||||||||
Balance at April 28, 2013 (date of incorporation) |
- | - | - | |||||||||
Changes in equity for the period |
||||||||||||
Profit for the period |
- | - | - | |||||||||
Other comprehensive income |
- | - | - | |||||||||
Total comprehensive income |
- | - | - | |||||||||
Capital injection |
2,000,000 | - | 2,000,000 | |||||||||
Balance at June 30, 2013 |
2,000,000 | - | 2,000,000 | |||||||||
Balance at January 1, 2014 |
2,000,000 | 495 | 2,000,495 | |||||||||
Changes in equity for the period |
||||||||||||
Profit for the period |
- | 532,643 | 532,643 | |||||||||
Other comprehensive income |
||||||||||||
Total comprehensive income |
- | 532,643 | 532,643 | |||||||||
Balance as of June 30, 2014 |
2,000,000 | 533,138 | 2,533,138 |
The accompanying notes form part of these unaudited interim condensed financial statements.
UNAUDITED INTERIM CONDENSED STATEMENTS OF CASH FLOWS
FOR THE SIX-MONTHS ENDED JUNE 30, 2014
AND THE PERIOD FROM APRIL 28, 2013 (DATE OF INCORPORATION) TO JUNE 30, 2013
Six-months ended June 30, |
From April 28 (date of incorporation) to June 30, |
|||||||
In RMB |
2014 |
2013 |
||||||
Cash flows from operating activities |
||||||||
Profit before taxation |
710,191 | - | ||||||
Adjustment for: |
||||||||
Depreciation and amortization |
3,650,961 | - | ||||||
Finance income |
(1,947 | ) | - | |||||
Changes in: |
||||||||
Trade and other receivables |
(5,102,675 | ) | ||||||
Trade and other payables |
743,301 | - | ||||||
|
|
|
||||||
Cash generated from operating activities |
(169 | ) | - | |||||
Tax paid |
(577 | ) | - | |||||
|
|
|||||||
Net cash generated from operating activities |
(746 | ) | - | |||||
Cash flows from investing activities |
||||||||
Purchase of property, plant and equipment |
(2,000,000 | ) | - | |||||
|
|
|||||||
Net cash used in investing activities |
(2,000,000 | ) | - | |||||
Cash flows from financing activities |
||||||||
Finance income received |
1,947 | |||||||
Capital injection |
- | 2,000,000 | ||||||
Net cash generated from financing activities |
1,947 | 2,000,000 | ||||||
Net (decrease)/increase in cash and cash equivalents |
(1,998,799 | ) | 2,000,000 | |||||
Cash and cash equivalents at beginning of the period |
2,000,660 | - | ||||||
Cash and cash equivalents at end of the period |
1,861 | 2,000,000 |
The accompanying notes form part of these unaudited interim condensed financial statements.
NOTE 1— REPORTING ENTITY
Gonghe County Xinte Photovoltaic Co., Ltd. (the “Company”) was incorporated on April 28, 2013. The address of its registered office is Photovoltaic Park, Gonghe County, Qing Hai Province, The People’s Republic of China (“PRC”). The Company is a limited liability company established at Qing Hai province in the PRC by TBEA Xinjiang Sunoasia Co., Ltd. (“TBEA Xinjiang”) and Xinjiang Sang Ou Solar Equipment Co., Ltd. (“Xinjiang Sang Ou”). As of June 30 ,2014, the Company was owned as to 90% by TBEA Xinjiang and 10% by Xinjiang Sang Ou. On December 31, 2014, 100% of the Company’s equity interests were acquired by Solar Power, Inc (“SPI”), an entity whose common stock is traded on the Over the Counter Bulletin Board in the United States. Thereafter, SPI has become the ultimate controlling party of the Company.
The Company is principally engaged in the development, investment and operation of the photovoltaic park located in PRC.
NOTE 2— BASIS OF PREPARATION OF FINANCIAL STATEMENTS
The accompanying interim condensed financial statements have been prepared in accordance with International Accounting Standards (IAS) 34 “Interim Financial Reporting” issued by the International Accounting Standards Board (“IASB”). They do not include all the information required for a complete set of financial statements prepared in accordance with International Financial Reporting Standards (“IFRSs”). However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Company’s financial position and performance since the financial statements for the period from April 28, 2013 (date of incorporation) to 31 December 2013.
IASB has issued a number of amendments to IFRSs and interpretations and new standards that are first effective for the accounting period beginning on January 1, 2014. These developments have had no material impact on the contents of these condensed interim financial statements. Except for these developments, the accounting policies applied by the Company in these interim condensed financial statements are the same as those applied by the Company in its financial statements for the period from April 28, 2013 (date of incorporation) to December 31, 2013. The Company has not applied any new standard or interpretation that is not yet effective for the current accounting period.
The interim condensed financial statements were authorized for issue by the Board of Directors of the Company on March 19, 2015.
The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Company’s accounting policies. Actual results could differ from those estimates and such differences could affect the results of operations reported in future periods.
The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. As at June 30, 2014, the Company had net current liabilities of RMB 176,363,921. The current liabilities of the Company as at June 30, 2014 included an amount of RMB180,176,220 which was payable to TBEA Xinjiang in connection with the construction of the Company’s photovoltaic park.
The directors of the Company have given careful consideration to the future liquidity and performance of the Company and its available sources of finance in assessing whether the Company will have sufficient financial resources to continue as a going concern.
The directors believe the Company will generate sufficient cash flow and continue as a going concern on the basis that SPI, the Company’s parent company since December 31, 2014, has undertaken to provide financial support to the Company through at least December 31, 2015 to the extent necessary such that the Company can meet its financial obligations as and when they fall due. Accordingly, the accompanying financial statements have been prepared on a going concern basis.
NOTE 3—TRADE AND OTHER RECEIVABLES
In RMB |
As of June 30, 2014 |
As of December 31, 2013 |
|||||||
|
|
|
|
||||||
Trade receivables |
5,102,675 |
|
- |
All trade receivables are due from State Grid Qinghai Electric Power Company (“State Grid”) for the sales of electricity. For receivables relating to the basic tariff portion, credit period of 1 month is offered. For receivables relating to the additional tariff portion, the directors expect that they will settled within one year in the absence of contractual credit terms.
NOTE 4—TRADE AND OTHER PAYABLES
In RMB |
As of June 30, 2014 |
As of December 31, 2013 |
||||||
Payables for property, plant and equipment |
180,486,220 | 182,486,220 | ||||||
Value added tax payable |
741,301 | - | ||||||
Other payable and accruals |
63,800 | 61,800 | ||||||
Total |
181,291,321 | 182,548,020 |
NOTE 5—TAXATION
(a) Taxation in the profit or loss represents:
In RMB |
Period ended June 30, 2014 |
From April 28, 2013 (date of incorporation) to June 30, 2013 |
||||||
Current tax |
177,548 | - |
Pursuant to the tax law in PRC, the statutory income tax rate applicable to the Company in 2014 was 25% (2013: 25%).
NOTE 6—REVENUE
In RMB |
Period ended June 30, 2014 |
From April 28, 2013 (date of incorporation) to June 30, 2013 |
||||||
Sales of electricity – basic tariff portion |
1,504,635 | - | ||||||
Sales of electricity – additional tariff portion |
2,856,625 | - | ||||||
Total |
4,361,260 | - |
The Company’s Photovoltaic Park has been grid connected for sales of electricity to State Grid since January 2014. The sales revenue from electricity are recognized based on the actual kilowatt hours of electricity delivered on grid multiplied by the respective basic and additional tariffs (collectively the “On-Grid tariff”). The On-Grid tariff is determined by the State Development and Reform Committee while the allocation of On-Grid tariff between basic and additional tariff is performed by the State Grid.
NOTE 7—RELATED PARTY TRANSACTIONS
The Company had no material transactions with its related party during the reporting period.
The Company had following balances with its related party at the end of the reporting period.
(a) |
Trade and other payables |
In RMB |
As of June 30, 2014 |
As of December 31, 2013 |
|||||||
Immediate holding company |
|
|
|
||||||
TBEA Xinjiang. |
180,176,220 |
|
182,174,220 |
The payables due to TBEA Xinjiang were primarily related to the construction of the Company’s photovoltaic park in the previous reporting period.
In connection with the SPI’s acquisition of the Company’s entire equity interests as set out in note 1, the Company, TBEA Xinjiang, Xinjiang Sang Ou and SPI entered into an agreement date November 6, 2014, pursuant to which payables of RMB 144,200,000 due to TBEA Xinjiang as at that date are repayable on December 31, 2015, carry interests at an annual rate of 5.88% and are guaranteed by SPI and the remaining payables of RMB 18,800,000 as at that date are due for payment by May 30, 2015.
NOTE 8—IMMEDIATE AND ULTIMATE CONTROLLING PARTY
At June 30, 2014, the directors considered the immediate holding company to be TBEA Xinjiang and Xinjiang Sang Ou, both of which are incorporated in the PRC, and the ultimate holding company to be TBEA Co., Ltd., which is incorporated in the PRC. TBEA Co., Ltd. produces financial statements in accordance with PRC accounting standards that are available for public use.
In December 2014, SPI acquired all the equity interests of Gonghe County Xinte Photovoltaic Co., Ltd. and has become the ultimate controlling party of the Company.
NOTE 9- SUBSEQUENT EVENT
In addition to those subsequent events disclosed in note 1 and note 7(a), the following event has taken place after June 30, 2014.
On July 21, 2014, the Company’s Board of Directors resolved to increase the Company’s registered capital by RMB 33,000,000, from RMB 10,000,000 to RMB 43,000,000 and the Company’s paid-in capital by RMB 41,000,000, from RMB 2,000,000 to RMB 43,000,000. Prior to the date of acquisition by SPI, the Company had received the additional paid in capital of RMB41,000,000 from TBEA Xinjiang and Xinjiang Sang Ou.
8
Exhibit 99.3
Pro Forma Condensed Combined Financial Statements
(Unaudited)
(in thousands, unless otherwise noted)
The following unaudited pro forma condensed combined financial statements give effect to the acquisition by Solar Power, Inc., of Gonghe County Xinte Photvoltaic Co., Ltd. (“Xinte”). On November 6, 2014, Solar Power, Inc. and its indirectly wholly-owned subsidiary, SPI Solar Power (Suzhou) Co., Ltd., entered into an equity interest purchase agreement with TBEA Xinjiang Sunoasis Co., Ltd. (“TBEA Sunoasis”) and Xinjiang Sang Ou Solar Equipment Co., Ltd. for the acquisition of the 100% equity interest in Xinte. The acquisition was completed on December 31, 2014.
The historical financial information of Xinte included elsewhere in this Form 8-K/A has been prepared in accordance with International Financial Reporting Standards (“IFRSs”) as issued by the International Accounting Standards Board (“IASB”) and presented in CNY. IFRSs include International Accounting Standards (“IAS”) and related interpretations. The unaudited pro forma financial statements presented herein include adjustments to convert the basis of the financial statements of Xinte from IFRSs to U.S. generally accepted accounting principles (“U.S. GAAP”) and to translate the CNY amounts into U.S. dollars.
The pro forma condensed combined balance sheet as of September 30, 2014, and the pro forma condensed combined statement of operations for the nine-month period ended September 30, 2014, and the notes thereto are included herein. No pro forma combined statement of operation for the year ended December 31, 2013 is presented as Xinte was only incorporated on April 28, 2013 and no revenue was generated since its date of incorporation to December 31, 2013.
The unaudited pro forma condensed combined statement of operations is based on the individual historical consolidated statement of operations of Solar Power, Inc. and Xinte for the nine-month period ended September 30, 2014 giving effect to the acquisition of Xinte as if it had occurred on January 1, 2014. The pro forma statement of operations reflects only pro forma adjustments expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined balance sheet is based on the individual historical consolidated balance sheet of Solar Power, Inc. and Xinte as at September 30, 2014 giving effect to the acquisition of Xinte as if it had occurred on September 30, 2014. The unaudited pro forma condensed combined financial statements reflects adjustments to give effect to pro forma events that are (1) directly attributable to the acquisition, (2) factually supportable, and (3) expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial statements. In addition, the unaudited pro forma condensed combined financial statements and notes thereto should be read in conjunction with (1) Solar Power, Inc.’s annual report on Form 10-K, for the year ended December 31, 2013, including the audited consolidated financial statements and the notes relating thereto, for the year ended December 31, 2013, (2) Xinte’s audited financial statements for the period from April 28, 2013 (date of incorporation) to December 31, 2013, and the notes relating thereto, (3) the Solar Power, Inc. Form 10-Q for the third quarter ended September 30, 2014, including the unaudited interim condensed consolidated financial statements for the nine-months ended September 30, 2014, and (4) Xinte unaudited interim condensed financial statements for the six-months ended June 30, 2014.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Nine-month period ended September 30, 2014
(In thousands, except for share data)
Solar Power, Inc. |
Xinte (U.S. GAAP) |
Pro Forma Adjustments |
Pro Forma Combined |
|||||||||||||
(3) | ||||||||||||||||
Net sales: |
||||||||||||||||
Net sales |
$ | 36,593 | $ | 1,698 | - | $ | 38,291 | |||||||||
Total net sales |
36,593 | 1,698 | - | 38,291 | ||||||||||||
Cost of goods sold: |
||||||||||||||||
Cost of goods sold |
30,393 | 887 | (57 | ) | 31,223 | |||||||||||
Total cost of goods sold |
30,393 | 887 | (57 | ) | 31,223 | |||||||||||
Gross profit |
6,200 | 811 | 57 | 7,068 | ||||||||||||
Operating expenses: |
||||||||||||||||
General and administrative |
4,190 | 4 | - | 4,194 | ||||||||||||
Sales, marketing and customer service |
1,025 | - | - | 1,025 | ||||||||||||
Total operating expenses |
5,215 | 4 | - | 5,219 | ||||||||||||
Operating income |
985 | 807 | 57 | 1,849 | ||||||||||||
Other income (expense): |
||||||||||||||||
Interest expense |
(2,090 | ) | - | - | (2,090 | ) | ||||||||||
Interest income |
967 | 1 | - | 968 | ||||||||||||
Loss on extinguishment of convertible bonds |
(8,907 | ) | - | - | (8,907 | ) | ||||||||||
Change in market value of derivative liability |
310 | - | - | 310 | ||||||||||||
Other (expense)/income, net |
(197 | ) | - | - | (197 | ) | ||||||||||
Total other expense |
(9,917 | ) | 1 | - | (9,916 | ) | ||||||||||
(Loss)/profit before income taxes |
(8,932 | ) | 808 | 57 | (8,067 | ) | ||||||||||
Provision for income taxes |
945 | 202 | - | 1,147 | ||||||||||||
Net (loss)/profit |
$ | (9,877 | ) | $ | 606 | 57 | $ | (9,214 | ) | |||||||
Net loss per common share |
||||||||||||||||
Basic and diluted |
(0.04 | ) | (0.04 | ) | ||||||||||||
Weighted average number of common shares used in computing per share amounts |
||||||||||||||||
Basic and diluted |
246,240,974 | 246,240,974 |
See accompanying notes to the pro-forma condensed combined financial statements.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
As of September 30, 2014
(In thousands, except for share data)
Solar Power, Inc. |
Xinte (U.S. GAAP) |
Pro Forma Adjustments |
Pro Forma Combined |
|||||||||||||
(1) | ||||||||||||||||
ASSETS |
||||||||||||||||
Current assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 12,789 | $ | 4 | $ | - | $ | 12,793 | ||||||||
Accounts receivable, net of allowance for doubtful accounts |
7,020 | 1,998 | - | 9,018 | ||||||||||||
Accounts receivable, related party |
3,662 | - | - | 3,662 | ||||||||||||
Costs and estimated earnings in excess of billings on uncompleted contracts |
22,705 | - | - | 22,705 | ||||||||||||
Inventories, net |
2,719 | - | - | 2,719 | ||||||||||||
Prepaid expenses and other current assets |
2,191 | - | - | 2,191 | ||||||||||||
Total current assets |
51,086 | 2,002 | - | 53,088 | ||||||||||||
Intangible asset |
703 | - | - | 703 | ||||||||||||
Goodwill |
- | - | 86 | 86 | ||||||||||||
Restricted cash |
160 | - | - | 160 | ||||||||||||
Accounts recivable, noncurrent |
9,194 | - | - | 9,194 | ||||||||||||
Notes receivable, noncurrent |
13,416 | - | - | 13,416 | ||||||||||||
Construction in progress |
27,306 | - | - | 27,306 | ||||||||||||
Property, plant and equipment at cost, net |
10,991 | 28,438 | (1,374 | ) | 38,055 | |||||||||||
Land use rights |
- | 411 | - | 411 | ||||||||||||
Deferred tax assets-non-current portion |
- | - | 358 | 358 | ||||||||||||
Total assets |
$ | 112,856 | $ | 30,851 | $ | (930 | ) | $ | 142,777 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Accounts payable |
$ | 11,859 | $ | 6,919 | $ | 18,778 | ||||||||||
Accounts payable, related party |
34,372 | 23,032 | - | 57,404 | ||||||||||||
Accrued liabilities |
813 | - | 813 | |||||||||||||
Income taxes payable |
911 | 203 | - | 1,114 | ||||||||||||
Derivative liability |
673 | - | - | 673 | ||||||||||||
Total current liabilities |
48,628 | 23,235 | 6,919 | 78,782 | ||||||||||||
Loans payable and capital lease obligations, net of current portion |
10,970 | - | - | 10,970 | ||||||||||||
Other liabilities |
1,584 | - | - | 1,584 | ||||||||||||
Total liabilities |
61,182 | 23,235 | 6,919 | 91,336 | ||||||||||||
Commitments and contingencies |
- | - | - | - | ||||||||||||
Stockholders' equity |
||||||||||||||||
Common stock |
43 | 7,006 | (7,006 | ) | 43 | |||||||||||
Additional paid in capital |
117,917 | - | (233 | ) | 117,684 | |||||||||||
Accumulated other comprehensive loss |
(335 | ) | - | - | (335 | ) | ||||||||||
Accumulated (losses)/profits |
(65,951 | ) | 610 | (610 | ) | (65,951 | ) | |||||||||
Total stockholders' equity |
51,674 | 7,616 | (7,849 | ) | 51,441 | |||||||||||
Total liabilities and stockholders' equity |
$ | 112,856 | $ | 30,851 | $ | (930 | ) | $ | 142,777 |
See accompanying notes to the pro-forma condensed combined financial statements.
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
(in thousands, unless otherwise noted)
Note 1 — Basis of Presentation
On November 6, 2014, Solar Power, Inc. and its indirectly wholly-owned subsidiary, SPI Solar Power (Suzhou) Co., Ltd., entered into an equity interest purchase agreement (Purchase Agreement) with TBEA Xinjiang Sunoasis Co., Ltd. and Xinjiang Sang Ou Solar Equipment Co., Ltd. for the acquisition of the 100% equity interest in Xinte. Under the Purchase Agreement, Solar Power, Inc. acquired all the equity interest from Xinte in exchange for RMB43 million (U.S.$6.9 million) to be settled in cash and additionally RMB163 million (U.S.$26.2 million) to TBEA Sunoasis on behalf of Xinte for the EPC service rendered by TBEA Sunoasis to Xinte.
The acquisition was completed on December 31, 2014.
In accordance with guidance for pro forma financial statements, we are presenting the pro forma combined balance sheet of Solar Power, Inc. and Xinte as if they were combined on September 30, 2014.
Note 2 — IFRS to U.S. GAAP Adjustments and Foreign Currency Translation
There is no adjustment made to the Xinte statement of operations for the nine-month period ended September 30, 2014 to convert from IFRS to U.S. GAAP. In addition, the CNY based income statement for Xinte for the nine-month period ended September 30, 2014 has been translated to U.S. dollars using a historic exchange rate. The average historic spot rate for the nine-month period ended September, 2014 was $6.176 per CNY and the historic spot rate as of September 30, 2014 was $6.138 per CNY. A reader of this pro forma financial information should not construe this translation as representations by the Company that the real amounts actually represent these U.S. dollar amounts or could be converted into U.S. dollars at the rate indicated.
Xinte (IFRS) (CNY) |
U.S. GAAP Adjustments (CNY) |
Xinte (U.S. GAAP) (CNY) |
Translation Adjustment (CNY/ 6.176) |
Xinte (U.S. GAAP) (U.S. Dollars) |
||||||||||||||||
Net sales: |
||||||||||||||||||||
Net sales |
10,484 | - | 10,484 | (8,786 | ) | 1,698 | ||||||||||||||
Total net sales |
10,484 | - | 10,484 | (8,786 | ) | 1,698 | ||||||||||||||
Cost of goods sold: |
||||||||||||||||||||
Cost of goods sold |
5,476 | - | 5,476 | (4,589 | ) | 887 | ||||||||||||||
Total cost of goods sold |
5,476 | - | 5,476 | (4,589 | ) | 887 | ||||||||||||||
Gross profit |
5,008 | - | 5,008 | (4,197 | ) | 811 | ||||||||||||||
Operating expenses: |
||||||||||||||||||||
General and administrative |
22 | - | 22 | (18 | ) | 4 | ||||||||||||||
Total operating expenses |
22 | - | 22 | (18 | ) | 4 | ||||||||||||||
Operating income |
4,986 | - | 4,986 | (4,179 | ) | 807 | ||||||||||||||
Other income (expense): |
||||||||||||||||||||
Interest income |
6 | - | 6 | (5 | ) | 1 | ||||||||||||||
Other (expense), net |
0 | - | 0 | 0 | 0 | |||||||||||||||
Total other expense |
6 | - | 6 | (5 | ) | 1 | ||||||||||||||
Profit before income taxes |
4,992 | - | 4,992 | (4,184 | ) | 808 | ||||||||||||||
Provision for income taxes |
1,248 | - | 1,248 | (1,046 | ) | 202 | ||||||||||||||
Net profit |
$ | 3,744 | - | 3,744 | (3,138 | ) | $ | 606 |
Pro forma condensed combined balance sheet
As of September 30, 2014
Xinte |
U.S. GAAP |
Xinte |
Translation |
Xinte |
||||||||||||||||
(IFRS) |
Adjustments |
(U.S. GAAP) |
Adjustment |
(U.S. GAAP) |
||||||||||||||||
(CNY) |
(CNY) |
(CNY) |
(CNY / 6.138) |
(U.S. Dollars) |
||||||||||||||||
ASSETS: |
||||||||||||||||||||
Property, plant and equipment |
174,550 | - | 174,550 | (146,112 | ) | 28,438 | ||||||||||||||
Land use rights |
2,522 | - | 2,522 | (2,111 | ) | 411 | ||||||||||||||
TOTAL NON-CURRENT ASSETS |
177,072 | - | 177,072 | (148,223 | ) | 28,849 | ||||||||||||||
CURRENT ASSETS: |
||||||||||||||||||||
Trade and other receivables |
12,266 | - | 12,266 | (10,268 | ) | 1,998 | ||||||||||||||
Cash and cash equivalents |
24 | - | 24 | (20 | ) | 4 | ||||||||||||||
TOTAL CURRENT ASSETS |
12,290 | - | 12,290 | (10,288 | ) | 2,002 | ||||||||||||||
TOTAL ASSETS |
189,362 | - | 189,362 | (158,511 | ) | 30,851 | ||||||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||||
CURRENT LIABILITIES: |
||||||||||||||||||||
Income tax payables |
1,248 | - | 1,248 | (1,045 | ) | 203 | ||||||||||||||
Trade and other payables |
141,370 | - | 141,370 | (118,338 | ) | 23,032 | ||||||||||||||
TOTAL CURRENT LIABILITIES |
142,618 | - | 142,618 | (119,383 | ) | 23,235 | ||||||||||||||
TOTAL LIABILITIES |
142,618 | - | 142,618 | (119,383 | ) | 23,235 | ||||||||||||||
EQUITY: |
||||||||||||||||||||
Paid-in Capital |
43,000 | - | 43,000 | (35,994 | ) | 7,006 | ||||||||||||||
Retained earnings |
3,744 | - | 3,744 | (3,134 | ) | 610 | ||||||||||||||
TOTAL EQUITY |
46,744 | - | 46,744 | (39,128 | ) | 7,616 | ||||||||||||||
TOTAL LIABILITIES AND EQUITY |
189,362 | - | 189,362 | (158,511 | ) | 30,851 |
Note 3 —Pro Forma Adjustment (3)
It represented the effect of fair value adjustment made on December 31, 2014 as a result of Solar Power, Inc.’s acquisition over the Xinte as if the acquisition had been consummated on January 1, 2014.
The valuation was based on a valuation report provided by a third party valuation firm. The valuation report utilizes and considers generally accepted valuation methodologies such as the income, market, cost and actual transaction of shares approach. We have incorporated certain assumptions which include projected cash flows and replacement costs.