EX-99.1 2 v142388_ex99-1.htm Unassociated Document

 
General Steel Reports Results for Full-year and Fourth Quarter 2008
 
Tuesday March 10, 6:41 am ET
 
Full-year revenue increases 75% year-over year to record $1.35 billion
 
BEIJING, March 10 /PRNewswire-Asia-FirstCall/ -- General Steel Holdings, Inc. (''General Steel'' or ''the Company'') (NYSE: GSI - News), one of China's leading non-state-owned producers of steel products and aggregators of domestic steel companies, today announced its financial results for the full year and fourth quarter ended December 31, 2008.

Operational Highlights for 2008

-- Completed construction of two, 1,280 cubic meter blast furnaces at Longmen Joint Venture. The new blast furnaces are more efficient, require less manpower, coke and energy, which the Company expects will lower production costs and increase competitiveness in the long run;

-- Opened new sales office in Sichuan province;

-- Selected as a "Preferred Supplier" of rebar by the national government for Sichuan earthquake rebuilding efforts;

-- Completed acquisition of Maoming Hengda Steel Co, Ltd in Guangdong province;

-- Migrated to NYSE;

-- Celebrated the 20th anniversary of the Company's founding subsidiary, Tianjin Daqiuzhuang Metal Sheet Co., Ltd.
 
“As evidenced by our record full-year revenues, our strategy to merge, create joint ventures, and acquire state-owned and private steel companies is generating results,'' said Mr. Henry Yu, General Steel's chairman and chief executive officer. ''While the economic slowdown inevitably had a significant effect on the steel industry during the fourth quarter, our strategic decision to keep inventory levels relatively low and sell-out of high priced inventory as quickly as possible led to a return to positive gross margins in December. Going forward, I'm confident that our unique focus and ideal geographic location will allow us to continue benefiting from stimulus-related construction and rural infrastructure development projects in China. Meanwhile, the catalysts for industry consolidation continue to strengthen and we have the experience, track record and management team to execute as opportunities arise.''
 

 
 

 
 
 
Selected Financial Results for the Full Year and Fourth Quarter Ended December 31, 2008
 
Total revenues for the full year increased 74.9% to $1.4 billion from $772.4 million in 2007. Total revenues in the fourth quarter decreased 2.6% to $261.1 million from $268.2 million in the fourth quarter of 2007.
 
The significant year-over-year increase in total revenues for the full year was largely the result of higher selling prices during the first three quarters of the year as well as the timing of acquisitions, including Baotou Steel Pipe Joint Venture, Longmen Joint Venture and Maoming, the operations of which began contributing to consolidated financial results on May 25, 2007, June 1, 2007 and June 25, 2008, respectively. The fourth quarter year-over-year decrease in revenues was largely a result of the global financial crisis, which depressed both demand and prices for commodities in China and elsewhere.
 
Cost of Sales
 
Total cost of sales for the full year increased 87.7% to $1.3 billion from $715.8 million in 2007. Total cost of sales for the fourth quarter increased 14.3% to $282.7 million from $247.2 million in the fourth quarter of 2007.
 

 
 

 

Cost of sales principally consists of the cost of raw materials, labor, utilities, manufacturing costs, manufacturing-related depreciation and other fixed costs. The year-over-year increase over the full year was mostly due to the increase in the Company's primary raw material in the first three quarters of the year, and the timing of the acquisitions, including Baotou Steel Pipe Joint Venture, Longmen Joint Venture and Maoming, the operations of which began contributing to consolidated financial results on May 25, 2007, June 1, 2007 and June 25, 2008, respectively. The fourth quarter year-over-year increase in the cost of sales was primarily the result of using up higher-priced inventory of raw materials acquired during times of rising prices.
 
Gross Profit
 
Gross profit for the full year was $7.9 million, an 86.0% decrease from $56.7 million in 2007. Gross loss for the fourth quarter was $21.6 million, compared to gross profit of $21.0 million in the fourth quarter of 2007.
 
The year-over-year decreases in gross profit for the full year and fourth quarter were largely due to the economic slowdown in China's real estate and construction markets and in the overall domestic economy in the fourth quarter when steel prices abruptly dropped to levels below raw material inventory value.
 
Gross margin for the full year was 0.6%, compared to 7.3% in 2007. Gross margin for the fourth quarter was -8.3%, compared to 7.8% in the fourth quarter of 2007. Gross margins in the full year and fourth quarter ended December 31, 2008 were primarily affected by price erosion during the time between the signing of supply contracts and the fulfillment of customer orders.
 
During the fourth quarter, raw material prices in China were dropping along with those of finished products. The Company noted that selling off higher-priced inventory as quickly as possible, even at prices resulting in a gross loss, allowed it to accommodate lower-cost inventory. The Company began using lower-cost inventory at Longmen Joint Venture in December 2008, at which time margins there returned to positive territory, excluding the effects of a $1.8 million inventory write-down recorded in the fourth quarter of 2008.
 


 
 

 

    Longmen Joint Venture Gross Profit Margin Percentage

    October 2008
-19.1 %
    November 2008
 -3.7 %
    December 2008
 1.3 %

 
Because General Steel purchases the majority of its iron ore supply on the domestic spot market, the Company believes it was better able to quickly take advantage of falling raw material prices compared to many of its competitors with long-term, fixed-price supply contracts.
 
Operating Expenses
 
Selling, general and administrative expenses for the full year increased 128.5% to $36.9 million from $16.2 million in 2007. Selling, general and administrative expenses for the fourth quarter increased 45.5% to $8.6 million from $5.9 million in the fourth quarter of 2007. Selling, general and administrative expenses were 2.7% and 3.3% of total revenues in the full year and fourth quarter ended December 31, 2008, respectively, versus 2.1% and 2.2% in the full year and fourth quarter ended December 31, 2007.
 
A large portion of the year-over-year increases in selling, general and administrative expenses for the full year and fourth quarter was attributable to the timing of General Steel's acquisitions, most notably the Maoming subsidiary, which did not exist in the fourth quarter of 2007.
 
Finance and interest expenses for the full year increased 149.2% to $23.2 million from $9.3 million in 2007. Finance and interest expenses for the fourth quarter increased 53.2% to $4.0 million from $2.6 million in the fourth quarter of 2007. The increase was primarily due to make-whole interest on the conversion of the convertible debt.
 
Net Income
 
Net loss for the full year was $11.3 million, compared to net income of $22.4 million in 2007. Net loss for the fourth quarter was $9.7 million, compared to net income of $12.1 million in the fourth quarter of 2007.
 
Basic and diluted losses per share were $0.32 for full year of 2008. Basic and diluted losses per share were $0.27 in the fourth quarter of 2008.
 
Balance Sheet
 
As of December 31, 2008 General Steel had cash and restricted cash of $145.6 million, compared to $52.1 million as of December 31, 2007. Accounts receivable and accounts receivable - related parties were $8.3 million as of December 31, 2008, compared to $11.8 million as of December 31, 2007.
 

 
 

 

 

 
 
Conference Call
 
General Steel management will hold an earnings conference call at 8:00 a.m. U.S. Eastern Time on March 10, 2009. Management will discuss results and highlights from the quarter and full year and answer questions. The dial-in number and passcode for the conference call are as follows:
 
U.S. Toll Free: +1-800-860-2442
 
Passcode: General Steel Holdings
 
 
The conference call will be broadcast live over the Internet and can be accessed by clicking the following link: http://www.visualwebcaster.com/event.asp?id=56532
 
Additionally, an archived Web cast of this call will be available on the Investor Relations section of General Steel's website at http://www.gshi-steel.com.
 
About General Steel Holdings, Inc.
 
General Steel Holdings, Inc., (NYSE: GSI - News), headquartered in Beijing, China, operates a diverse portfolio of Chinese steel companies. With 6.3 million tons aggregate production capacity, its companies serve various industries and produce a variety of steel products including rebar, hot-rolled carbon and silicon sheet, high-speed wire and spiral-weld pipe. General Steel Holdings, Inc. has steel operations in Shaanxi and Guangdong provinces, Inner Mongolia Autonomous Region and Tianjin municipality. For more information, please visit http://www.gshi-steel.com .
 

 
 

 

 
Information Regarding Forward-Looking Statements
 
This press release may contain certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management's current expectations or beliefs about future events and financial, political and social trends and assumptions it has made based on information currently available to it. The Company cannot assure that any expectations, forecasts or assumptions made by management in preparing these forward-looking statements will prove accurate, or that any projections will be realized. Such forward-looking statements may be affected by inaccurate assumptions or by known or unknown risks or uncertainties. Actual results may vary materially from those expressed or implied by the statements herein. For factors that could cause actual results to vary, perhaps materially, from these forward-looking statements, please refer to the Company's Form 10-K, filed with the Securities and Exchange Commission, and other subsequent filings. Forward-looking statements contained herein speak only as of the date of this release. The Company does not undertake any obligation to update or revise publicly any forward-looking statements, whether to reflect new information, future events or otherwise.
 
    For investor and media inquiries please contact:

    In China:

     Ms. Jing Ou-Yang
     General Steel Holdings, Inc.
     Tel:   +86-10-5879-7346
     Email: jing.ouyang@gshi-steel.com

     Mr. Justin Knapp
     Ogilvy Financial, Beijing
     Tel:   +86-10-8520-6556
     Email: justin.knapp@ogilvy.com

    In the United States:

     Ms. Jessica Barist Cohen
     Ogilvy Financial, New York
     Tel:   +1-646-460-9989
     Email: jessica.cohen@ogilvypr.com



 
 

 



GENERAL STEEL HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
AS OF DECEMBER 31, 2008 AND 2007
ASSETS
 
   
December 31,
   
December 31,
 
   
2008
   
2007
 
CURRENT ASSETS:
           
Cash
  $ 14,895,442     $ 43,713,346  
Restricted cash
    130,700,335       8,391,873  
Notes receivable
    38,207,312       4,216,678  
Notes receivable - restricted
    --       12,514,659  
Note receivable - related party
    --       --  
Accounts receivable, net of
               
allowance for doubtful accounts of
               
$ 401,109 and $148,224 as of
               
December 31, 2008 and December 31,
               
2007, respectively
    8,329,040       11,225,678  
Accounts receivable -
               
related parties
    --       565,631  
Short term loan receivable -
               
related parties
    --       1,233,900  
Other receivables, net of allowance
               
for doubtful accounts of $684,767
               
and $0 as of December 31, 2008 and
               
December 31, 2007, respectively
    5,099,469       1,280,853  
Other receivables - related parties
    523,024       1,913,448  
Dividend receivable
    630,481       -  
Inventories
    59,548,915       77,928,925  
Advances on inventory purchases
    47,153,869       58,170,474  
Advances on inventory purchases -
               
related parties
    2,374,637       9,944,012  
Prepaid expenses - current
    441,558       1,059,866  
Prepaid expenses related
               
party - current
    52,812       49,356  
Deferred tax assets
    7,487,380       399,751  
Plant and equipment to be disposed
    586,508       --  
      316,030,782       232,608,450  
PLANT AND EQUIPMENT, net
    491,705,028       218,263,367  
 
OTHER ASSETS:
           
 Advances on equipment purchases
    8,965,382       742,061  
 Investment in unconsolidated
               
subsidiaries
    13,959,432       822,600  
 Prepaid expenses - non current
    1,195,073       506,880  
 Prepaid expenses related party -
               
non current
    211,248       142,467  
 Long term other receivable
    4,872,584       --  
 Intangible assets, net of
               
accumulated amortization
    24,555,655       21,756,709  
 Note issuance cost
    4,217,974       3,564,546  
  Total other assets
    57,977,348       27,535,263  
   Total assets
  $ 865,713,158     $ 478,407,080  





 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
CURRENT LIABILITIES:
           
Short term notes payable
  $ 206,040,150     $ 15,163,260  
Accounts payable
    149,239,317       102,241,708  
Accounts payable - related parties
    15,326,524       14,302,738  
Short term loans - bank
    67,840,256       93,019,608  
Short term loans - others
    87,833,706       26,473,097  
Short term loans - related parties
    7,349,670       --  
Other payables
    3,182,661       3,343,684  
Other payable - related parties
    677,013       2,126,383  
Accrued liabilities
    7,779,488       5,248,863  
Customer deposits
    141,101,584       37,872,698  
Customer deposits - related parties
    7,216,319       9,211,736  
Deposits due to sales representatives
    8,149,279       3,068,298  
Taxes payable
    13,916,636       27,576,240  
Distribution payable to former
               
shareholders
    18,765,209       9,401,603  
Total current liabilities
    734,417,812       349,049,916  
                 
NOTES PAYABLE, net of debt discount
               
of $26,094,942 and $34,559,584 as of
               
December 31, 2008 and December 31,
               
2007, respectively
    7,155,058       5,440,416  
                 
DERIVATIVE LIABILITIES
    9,903,010       28,483,308  
                 
Total liabilities
    751,475,880       382,973,640  
                 
MINORITY INTEREST
    49,397,915       42,044,266  
                 
SHAREHOLDERS' EQUITY:
               
Preferred stock, $0.001 par value,
               
50,000,000 shares authorized,
               
3,092,899 shares
               
issued and outstanding
    3,093       3,093  
Common Stock, $0.001 par value,
               
200,000,000 shares authorized,
               
36,128,833 and
               
34,634,765 shares issued and
               
outstanding as of December 31,
               
2008 and 2007, respectively
    36,129       34,635  
Paid-in-capital
    37,128,641       23,429,153  
Retained earnings
    10,752,235       22,686,590  
Statutory reserves
    4,242,235       3,632,325  
Contribution receivable
    (959,700 )     (959,700 )
Accumulated other comprehensive income
    13,636,730       4,563,078  
Total shareholders' equity
    64,839,364       53,389,174  
                 
Total liabilities and
               
shareholders' equity
  $ 865,713,158     $ 478,407,080  





GENERAL STEEL HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME

FOR THE YEARS ENDED DECEMBER 31, 2008, 2007 AND 2006

   
2008
   
2007
   
2006
 
                         
REVENUES
  $ 1,004,847,767     $ 416,900,597     $ 139,494,624  
                         
REVENUES - RELATED PARTIES
    346,355,382       355,538,568       --  
                         
     TOTAL REVENUES
    1,351,203,149       772,439,165       139,494,624  
                         
COST OF SALES
    999,318,491       389,614,876       135,324,190  
                         
COST OF SALES - RELATED
                       
 PARTIES
    343,956,867       326,135,528       --  
                         
     TOTAL COST OF SALES
    1,343,275,358       715,750,404       135,324,190  
                         
GROSS PROFIT
    7,927,791       56,688,761       4,170,434  
                         
SELLING, GENERAL AND
                       
 ADMINISTRATIVE EXPENSES
    36,941,996       16,163,956       2,421,285  
                         
(LOSS) INCOME FROM OPERATIONS
    (29,014,205 )     40,524,805       1,749,149  
                         
OTHER INCOME (EXPENSE), NET
                       
  Interest income
    4,251,287       871,221       182,780  
  Interest/finance (expense)
    (23,166,055 )     (9,296,601 )     (2,345,031 )
  Change in fair value of
                       
derivative liabilities
    12,820,578       6,235,754       --  
Gain from debt extinguishment
    7,168,500       --       --  
Income from equity investments
    1,895,941       --       --  
Other nonoperating income
                       
   (expense), net
    766,560       927,809       2,245,081  
Total other income
                       
  (expense), net
    3,736,811       (1,261,817 )     82,830  
 
(LOSS) INCOME BEFORE PROVISION                  
  FOR INCOME TAXES
    (25,277,394 )     39,262,988       1,831,979  
  AND MINORITY INTEREST
                       
                         
PROVISION (BENEFIT) FOR INCOME
                       
 TAXES
                       
     Current
    1,423,737       5,224,722       --  
     Deferred
    (6,834,849 )     (388,525 )     --  
          Total provision for
                       
income taxes
    (5,411,112 )     4,836,197       --  
                         
(LOSS) INCOME BEFORE MINORITY
                       
 INTEREST
    (19,866,282 )     34,426,791       1,831,979  
                         
LESS MINORITY INTEREST
    (8,541,837 )     12,000,870       798,771  
 
NET (LOSS) INCOME
    (11,324,445 )     22,425,921       1,033,208  
                         
FOREIGN CURRENCY TRANSLATION
                       
 GAIN
    9,073,652       3,486,390       677,500  
                         
COMPREHENSIVE (LOSS) INCOME
  $ (2,250,793 )   $ 25,912,311     $ 1,710,708  
                         
WEIGHTED AVERAGE NUMBER OF
                       
 SHARES
                       
     Basic
    35,381,210       32,424,652       31,250,000  
     Diluted
    35,381,210       32,558,350       31,250,000  
                         
EARNINGS PER SHARE
                       
     Basic
  $ (0.32 )   $ 0.69     $ 0.03  
     Diluted
  $ (0.32 )   $ 0.69     $ 0.03  
 
 
 


GENERAL STEEL HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
 
FOR THE YEARS ENDED DECEMBER 31, 2008, 2007 AND 2006

   
2008
   
2007
   
2006
 
CASH FLOWS FROM OPERATING
                 
 ACTIVITIES:
                 
Net (loss) income   $ (11,324,445 )   $ 22,425,921     $ 1,033,208  
Adjustments to reconcile net
                       
  income (loss) to cash
                       
  provided by (used in)
                       
   operating activities:
                       
   Minority interest
    (8,541,837 )     12,000,870       798,771  
   Depreciation
    21,505,614       9,740,317       1,619,267  
   Amortization
    908,183       596,538       297,933  
   Bad debt allowance
    704,261       1,510       132,895  
   Gain from debt extinguishment
    (7,168,500 )     --       --  
   (Gain) Loss on disposal of
                       
     equipment
    306,210       10,404       28,137  
   Inventory Allowance
    2,204,239       --       --  
   Stock issued for services and
                       
     compensation
    2,722,937       595,776       --  
   Income from investment
    (1,895,942 )     --       --  
   Interest expense accrued on
                       
mandatory redeemable stock
    --       114,135       458,904  
 
 Amortization of deferred note
                 
  issuance cost
    49,762       29,954       --  
 Amortization of discount on
                       
  convertible notes
    782,987       159,478       --  
 Change in fair value of
                       
  derivative instrument
    (12,820,578 )     (6,235,754 )     --  
 Make whole shares interest
                       
  expense on notes conversion
    2,310,312       --       --  
 Deferred tax assets
    (6,936,924 )     (383,918 )     --  
Changes in operating assets
                       
 and liabilities
                       
 Accounts receivable
    2,090,784       16,247,520       (15,871,902 )
 Accounts receivable - related
                       
  parties
    (18,274,799 )     (543,228 )     --  
 Notes receivable
    (33,063,540 )     (9,491,608 )     (521,888 )
 Other receivables
    (4,124,334 )     (453,072 )     (152,111 )
 Other receivables - related
                       
  parties
    2,422,837       (990,037 )     (850,400 )
 Loan receivable
    1,297,350       (1,185,030 )     --  
 Inventories
    29,219,660       (8,853,823 )     (1,366,266 )
 Advances on inventory
                       
  purchases
    19,916,130       (45,012,751 )     8,581,191  
 Advances on inventory
                       
  purchases - related parties
    7,814,408       (9,550,168 )     --  
 Prepaid expense - current
    1,075,336       (949,243 )     --  
 Prepaid expense - current-
                       
  related parties
    --       (47,401 )     --  
 Prepaid expense - non current
    (616,490 )     252,872       44,559  
 Prepaid expense - non current
                       
  - related parties
    (57,783 )     (136,825 )     --  
 Accounts payable
    11,974,753       88,355,643       2,106,005  
 Accounts payable - related
                       
  parties
    44,724,582       13,736,262       --  
 Other payables
    (1,752,319 )     823,345       135,275  
 Other payable - related
                       
  parties     (1,482,156     (76,863,715     (980,000 )
 Accrued liabilities
    214,305       2,440,134       259,000  
 Dividends payable
    (815,412 )     --       --  
 Customer deposits
    95,131,910       2,559,598       (221,532 )
 Customer deposits - related
                       
  parties
    (2,286,955 )     8,846,895       --  
 Taxes payable
    (22,443,176 )     20,799,845       3,577,364  
  Net cash provided by (used
                       
in) operating activities
    113,771,370       39,040,444       (891,590 )








CASH FLOWS FROM INVESTING
                 
 ACTIVITIES:
                 
 Cash acquired from subsidiary
    2,782,058       508,906       --  
 Notes receivable - related
                       
  party
    --       --       3,013,680  
 Proceeds from short term
                       
  investment
    --       --       37,671  
 Increase in investment payable
    --       6,320,160       --  
 Acquire long term investment
    --       (790,020 )     --  
 Advance on equipment purchases
    (8,029,323 )     (712,671 )     1,066,504  
 Advance on land use right
                       
  purchases
    --       --       (72,031 )
 Deposits due to sales
                       
  representatives
    4,781,548       840,055       732,073  
 Long term other receivable
    (4,787,887 )     --       --  
 Cash proceeds from sale of
                       
  equipment
    598,137       63,422       --  
 Equipment purchases 
    (195,303,329 )     (21,523,962 )     (9,267,419 )
 Intangible assets purchases
    (245,081 )     --       --  
 Payment to original
                       
  shareholders
    (7,290,000 )     --       --  
Net cash used in provided by
                       
investing activities
    (207,493,877 )     (15,294,110 )     (4,489,522 )
                         
CASH FLOWS FINANCING ACTIVITIES:
                       
 Restricted cash
    (87,120,615 )     236,655       (1,374,495 )
 Notes receivable- restricted
    13,158,192       --       --  
 Borrowings on short term
                       
  loans - bank
    71,057,301       56,812,972       29,663,401  
 Payments on short term
                       
   loans - bank     (103,640,664 )     (27,462,159 )     (53,111,728 )
 Borrowings on short term
                       
  loan - others
    87,207,494       5,230,372       --  
 Payments on short term
                       
  loans - others 
    (53,031,087 )     (12,640,320 )     --  
 Borrowings on short term loans
                       
  - related parties
    7,221,915       --       --  
 Payments on short term loans -
                       
  related parties
    (7,693,286 )     (17,117 )     --  
 Borrowings on short term
                       
  notes payable
    335,869,500       14,562,702       7,986,252  
 Payments on short term
                       
  notes payable     (200,415,606 )     (38,210,634 )     (5,474,852 )
 Cash received on stock issuance
    700,000       --       --  
 Cash received from issuance of
                       
  convertible note
    --       36,855,500       --  
 Cash contribution received from
                       
  minority shareholders
    --       790,020       --  
 Cash received from warrants
                       
  conversion
    --       5,300,000       --  
 Payment to minority
                       
  shareholders
    --       (2,813,644 )     --  
     Net cash provided by
                       
      financing activities
    63,313,144       12,994,778       3,338,147  
                         
EFFECTS OF EXCHANGE RATE CHANGE
                       
 IN CASH
    1,591,459       140,685       226,142  
                         
INCREASE (DECREASE) IN CASH
    (28,817,904 )     36,881,797       (1,816,824 )
                         
CASH, beginning of period
    43,713,346       6,831,549       8,648,373  
                         
CASH, end of period
  $ 14,895,442     $ 43,713,346     $ 6,831,549  


 
 

 

                                   
       
Preferred stock
   
Common stock
   
Paid-in
 
       
Shares
   
Par value
   
Shares
   
Par value
   
capital
 
BALANCE, January 1, 2006
     
--
 
$
--
   
31,250,000
 
$
31,250
 
$
6,871,358
 
                                   
BALANCE, December 31, 2006
     
--
 
$
--
   
31,250,000
 
$
31,250
 
$
6,871,358
 
                                   
     Common stock issued
                                 
      for service,
                                 
      $1.32/share
                 
18,000
   
18
   
23,742
 
     Preferred stock
                                 
      issued for
                                 
      acquisition of
                                 
      minority interest,
                                 
      net of dividend
                                 
      distribution to
                                 
      Victory New
                 
3,092,899
   
3,093
   
8,370,907
 
     Common stock
                                 
      issued for
                                 
      conversion of
                                 
      redeemable stock,
                                 
      $1.95/share
                 
1,176,665
   
1,177
   
2,293,320
 
     Conversion of
                                 
      warrants, $2.50
                 
2,120,000
   
2,120
   
5,297,880
 
     Common stock issued
                                 
      for compensation,
           
8.16
   
70,100
   
70
   
571,946
 
                                   
 BALANCE, December
                                 
31, 2007
     
3,092,899
 
$
3,093
   
34,634,765
 
$
34,635
 
$
23,429,153
 
                                   
Common stock issued
                                 
for compensation,
           
7.16
   
76,600
   
77
   
548,379
 
                                   
     Common stock issued
                                 
      for compensation,
           
10.43
   
150,000
   
150
   
1,564,350
 
                                   
     Common stock issued
                                 
      for compensation,
           
6.66
   
87,400
   
87
   
581,997
 
                                   
     Common stock issued
                                 
      for compensation,
           
10.29
   
90,254
   
90
   
928,582
 
                                   
     Common stock issued
                                 
      for consulting
                                 
      fee, $3.6
                 
100,000
   
 100
   
359,900
 
     Common stock issued
                                 
      for public
                                 
      relations, $3.6
                 
25,000
   
25
   
89,975
 
     Common stock issued
                                 
      for compensation,
           
3.5
   
87,550
   
88
   
306,337
 
                                   
     Common stock
                                 
      transferred by CEO
                                 
      for compensation,
           
6.91
   
--
   
--
   
207,300
 
                                   
     Common stock issued
                                 
      at $5/share
                 
140,000
   
140
   
699,860
 
     Notes converted to
                                 
      common stock
                 
541,299
   
541
   
6,102,691
 
     Make whole shares
                                 
      issued on notes
                                 
      conversion
                 
195,965
   
196
   
2,310,117
 
                                   
BALANCE, December
                                 
     31, 2008
     
3,092,899
 
$
3,093
   
36,128,833
 
$
36,129
 
$
37,128,641
 

 
 

 


 
   
Retained earnings
   
Subscriptions
 
   
Statutory
   
 
 
   
reserves
   
Unrestricted
   
receivable
 
BALANCE, January 1, 2006
  $ 840,753     $ 4,207,236     $ --  
                         
 Net income
            1,033,208          
 Adjustment to statutory reserve
    266,257       (266,257 )        
                         
BALANCE, December 31, 2006
  $ 1,107,010     $ 4,974,187     $ --  
                         
 Net income
            22,425,921          
 Adjustment to statutory reserve
    2,525,315       (2,525,315 )        
 Registered Capital to be received
                       
  from Baotou Steel by 05/21/09
                    (959,700 )
 Preferred stock issued for
                       
  acquisition of minority interest,
                       
  net of dividend distribution to
                       
  Victory New
            (2,188,203 )        
                         
BALANCE, December 31, 2007
  $ 3,632,325     $ 22,686,590     $ (959,700 )
                         
 Net loss
            (11,324,445 )        
 Adjustment to statutory reserve
    609,910       (609,910 )        
                         
BALANCE, December 31, 2008
  $ 4,242,235     $ 10,752,235     $ (959,700 )




   
other
       
   
comprehensive
 
   
income
   
Total
 
                 
BALANCE, January 1, 2006
  $ 399,188     $ 12,349,785  
                 
 Net income
            1,033,208  
 Adjustment to statutory reserve
            --  
 Foreign currency translation gain
    677,500       677,500  
                 
BALANCE, December 31, 2006
  $ 1,076,688     $ 14,060,493  
                 
 Net income
            22,425,921  
 Adjustment to statutory reserve
            --  
 Registered Capital to be received from
               
  Baotou Steel by 05/21/09
            (959,700 )
 Common stock issued for service, $1.32/share
            23,760  
 Preferred stock issued for acquisition of
               
  minority interest, net of dividend
               
  distribution to Victory New
            6,185,797  
 Common stock issued for conversion
               
  of redeemable stock, $1.95/share
            2,294,497  
 Conversion of warrants, $2.50
            5,300,000  
 Common stock issued for compensation, $8.16
            572,016  
 Foreign currency translation gain
    3,486,390       3,486,390  
                 
BALANCE, December 31, 2007
  $ 4,563,078     $ 53,389,174  
                 
 Net loss
            (11,324,445 )
 Adjustment to statutory reserve
            --  
 Common stock issued for compensation, $7.16
            548,456  
 Common stock issued for compensation, $10.43
            1,564,500  
 Common stock issued for compensation, $6.66
            582,084  
 Common stock issued for compensation, $10.29
            928,672  
 Common stock issued for consulting fee, $3.6
            360,000  
Common stock issued for public relations, $3.6
      90,000  
 Common stock issued for compensation, $3.5
            306,425  
 Common stock transferred by CEO for
               
  compensation, $6.91
            207,300  
 Common stock issued at $5/share
            700,000  
 Notes converted to common stock
            6,103,232  
 Make whole shares issued on notes conversion
            2,310,313  
 Foreign currency translation adjustments
    9,073,652       9,073,652  
                 
BALANCE, December 31, 2008     $13,636,730       $64,839,363