SGOCO Group News Release
|
Page 2
|
November 15, 2011
|
SGOCO Group News Release
|
Page 3
|
November 15, 2011
|
SGOCO Group, Ltd. (China)
|
ICR, LLC
|
Bill Krolicki, VP of Finance
|
William Zima
|
Tel: + 86-10-8587-0173
|
Phone: +86-10-6583-7511
|
Email: ir@sgoco.com
|
|
SGOCO Group Investor Relations Department
|
|
US: +1-646-328-2533
|
SGOCO Group News Release
|
Page 4
|
November 15, 2011
|
SGOCO GROUP, LTD. AND SUBSIDIARIES
|
|||||||||||||||||
CONSOLIDATED INCOME STATEMENTS
|
|||||||||||||||||
(UNAUDITED)
|
|||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
||||||||||||||||
September 30,
|
September 30,
|
||||||||||||||||
2011
|
2010
|
2011
|
2010
|
||||||||||||||
REVENUES:
|
|||||||||||||||||
Revenues
|
$ | 71,565,279 | $ | 71,747,073 | $ | 244,121,724 | $ | 121,537,904 | |||||||||
Revenues - related parties
|
- | - | - | 12,549,795 | |||||||||||||
Total revenues
|
71,565,279 | 71,747,073 | 244,121,724 | 134,087,699 | |||||||||||||
COST OF GOODS SOLD:
|
|||||||||||||||||
Cost of goods sold
|
63,677,293 | 61,977,836 | 218,188,315 | 104,545,293 | |||||||||||||
Cost of goods sold - related parties
|
- | - | - | 10,230,151 | |||||||||||||
Total cost of goods sold
|
63,677,293 | 61,977,836 | 218,188,315 | 114,775,444 | |||||||||||||
- | - | ||||||||||||||||
GROSS PROFIT
|
7,887,986 | 9,769,237 | 25,933,409 | 19,312,255 | |||||||||||||
OPERATING EXPENSES:
|
|||||||||||||||||
Selling expenses
|
647,930 | 182,922 | 1,134,426 | 366,347 | |||||||||||||
General and administrative expenses
|
1,115,858 | 679,907 | 4,027,265 | 3,034,763 | |||||||||||||
Total operating expenses
|
1,763,788 | 862,829 | 5,161,691 | 3,401,110 | |||||||||||||
- | - | ||||||||||||||||
INCOME FROM OPERATIONS
|
6,124,198 | 8,906,408 | 20,771,718 | 15,911,145 | |||||||||||||
OTHER INCOME (EXPENSES):
|
|||||||||||||||||
Interest income
|
170,397 | 20,422 | 231,202 | 63,184 | |||||||||||||
Interest expense
|
(564,121 | ) | (267,799 | ) | (1,497,171 | ) | (660,319 | ) | |||||||||
Other expense
|
(550,810 | ) | (274,813 | ) | (134,857 | ) | (563,901 | ) | |||||||||
Change in fair value of warrant derivative liability
|
741,641 | 211,080 | 873,986 | (813,748 | ) | ||||||||||||
Total other income (expenses), net
|
(202,893 | ) | (311,110 | ) | (526,840 | ) | (1,974,784 | ) | |||||||||
INCOME BEFORE PROVISION FOR INCOME TAXES
|
5,921,305 | 8,595,298 | 20,244,878 | 13,936,361 | |||||||||||||
PROVISION FOR INCOME TAXES
|
683,743 | 1,064,181 | 2,726,468 | 2,021,024 | |||||||||||||
- | |||||||||||||||||
NET INCOME
|
$ | 5,237,562 | $ | 7,531,117 | $ | 17,518,410 | $ | 11,915,337 | |||||||||
EARNINGS PER SHARE:
|
|||||||||||||||||
Basic
|
$ | 0.33 | $ | 0.79 | $ | 1.09 | $ | 1.29 | |||||||||
Diluted
|
$ | 0.33 | $ | 0.79 | $ | 1.09 | $ | 1.28 | |||||||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES:
|
|||||||||||||||||
Basic
|
16,032,343 | 9,527,932 | 16,077,451 | 9,260,594 | |||||||||||||
Diluted
|
16,032,343 | 9,527,932 | 16,114,299 | 9,278,054 |
SGOCO Group News Release
|
Page 5
|
November 15, 2011
|
SGOCO GROUP, LTD. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
For Q3,2011
|
||||||||
September 30,
|
December 31
|
|||||||
2011
|
2010
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash
|
$ | 3,646,877 | $ | 23,493,805 | ||||
Restricted cash
|
28,830,550 | 6,537,086 | ||||||
Accounts receivable, net
|
56,399,181 | 55,985,013 | ||||||
Accounts receivable - related parties
|
- | 49,559 | ||||||
Other receivables
|
773,003 | 429,864 | ||||||
Inventories
|
14,233,457 | 17,291,123 | ||||||
Advances to suppliers
|
116,846,666 | 23,312,312 | ||||||
Other current assets
|
379,443 | 46,615 | ||||||
Total current assets
|
221,109,177 | 127,145,377 | ||||||
PLANT AND EQUIPMENT, NET
|
16,437,629 | 16,886,297 | ||||||
OTHER ASSETS
|
||||||||
Intangible assets, net
|
8,791,483 | 8,589,215 | ||||||
Total other assets
|
8,791,483 | 8,589,215 | ||||||
Total assets
|
$ | 246,338,289 | $ | 152,620,889 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable, trade
|
$ | 38,458,726 | $ | 31,958,430 | ||||
Accrued liabilities
|
408,285 | 333,659 | ||||||
Bank overdraft
|
1,519,837 | 1,492,226 | ||||||
Notes payable
|
59,352,650 | 17,784,899 | ||||||
Short-term loan
|
50,975,028 | 26,864,059 | ||||||
Short-term loan - shareholder
|
- | 2,545,439 | ||||||
Other payables
|
2,224,180 | 1,755,881 | ||||||
Customer deposits
|
9,751,286 | 3,278,269 | ||||||
Taxes payable
|
2,902,120 | 2,449,939 | ||||||
Total current liabilities
|
165,592,112 | 88,462,801 | ||||||
OTHER LIABILITIES
|
||||||||
Warrant derivative liability
|
144,425 | 1,530,569 | ||||||
Put option derivative liability
|
- | 2,000,000 | ||||||
Total other liabilities
|
144,425 | 3,530,569 | ||||||
Total liabilities
|
$ | 165,736,537 | $ | 91,993,370 | ||||
COMMITMENT AND CONTINGENCIES
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $0.001 par value, 50,000,000 shares authorized,
|
||||||||
17,258,356and 17,428,089 issued and outstanding as of
|
||||||||
September 30, 2011 and December 31, 2010
|
17,258 | 17,428 | ||||||
Paid-in-capital
|
24,555,414 | 24,182,003 | ||||||
Statutory reserves
|
5,352,481 | 3,560,838 | ||||||
Retained earnings
|
44,778,546 | 29,051,779 | ||||||
Accumulated other comprehensive income
|
5,898,053 | 3,815,471 | ||||||
Total shareholders' equity
|
80,601,752 | 60,627,519 | ||||||
Total liabilities and shareholders' equity
|
$ | 246,338,289 | $ | 152,620,889 |
SGOCO Group News Release
|
Page 6
|
November 15, 2011
|
SGOCO GROUP, LTD. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(UNAUDITED)
|
||||||||
Nine months ended
|
||||||||
September 30,
|
||||||||
2011
|
2010
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income
|
$ | 17,518,410 | $ | 11,915,337 | ||||
Adjustments to reconcile net income to cash provided by
|
||||||||
(used in) operating activities:
|
||||||||
Depreciation and amortization
|
1,410,897 | 721,805 | ||||||
Bad debt provision
|
77,017 | - | ||||||
Change in fair value of warrant derivative liability
|
(873,986 | ) | 813,748 | |||||
Change in operating assets and liabilities
|
||||||||
Accounts receivables, trade
|
(491,185 | ) | - | |||||
Accounts receivables - related parties
|
49,559 | (29,182,600 | ) | |||||
Other receivables
|
(343,138 | ) | (21,915 | ) | ||||
Other receivables - related parties
|
- | (105,946 | ) | |||||
Other Receivable-shareholder
|
(20,912,054 | ) | ||||||
Inventories
|
3,057,666 | (4,964,267 | ) | |||||
Advances to suppliers
|
(93,534,354 | ) | 8,951,625 | |||||
Advances to suppliers-related party
|
- | (262,349 | ) | |||||
Other current assets
|
(332,828 | ) | - | |||||
Change in operating liabilities
|
||||||||
Accounts payables, trade
|
6,500,296 | 31,947,666 | ||||||
Accrued liabilities
|
74,626 | (84,554 | ) | |||||
Notes payables
|
41,567,751 | 2,566,425 | ||||||
Other payables
|
468,299 | 622,750 | ||||||
Other payables - related parties
|
- | (900,754 | ) | |||||
Customer deposits
|
6,473,017 | 1,559,863 | ||||||
Customer deposits - related parties
|
- | (335,970 | ) | |||||
Taxes payable
|
452,181 | (2,312,911 | ) | |||||
Net cash provided by (used in) operating activities
|
(17,925,772 | ) | 15,899 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase of equipments and construction-in-progress
|
(1,371,515 | ) | (2,577,280 | ) | ||||
Purchase of intangible assets
|
(1,566 | ) | (6,384 | ) | ||||
Cash received from legal acquirer
|
- | 5,913 | ||||||
Net cash used in investing activities
|
(1,373,081 | ) | (2,577,751 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Increase in restricted cash
|
(22,293,466 | ) | (603,623 | ) | ||||
Bank overdraft
|
27,611 | 730,979 | ||||||
Proceeds from government
|
- | 735,500 | ||||||
Proceeds from short-term loan
|
89,906,005 | 23,376,595 | ||||||
Payments on short-term loan
|
(66,550,397 | ) | (20,867,069 | ) | ||||
Shareholder contribution
|
- | 366,780 | ||||||
Payments on shareholder loan
|
(2,545,439 | ) | - | |||||
Proceeds from recapitalization
|
- | 5,388,083 | ||||||
Payments of financing costs
|
- | (766,468 | ) | |||||
Payments on repurchase of put option
|
(2,000,000 | ) | - | |||||
Payments on repurchase of warrants
|
(512,158 | ) | - | |||||
Proceeds from share issued for exercise of over allotment related second offering
|
373,242 | - | ||||||
Net cash provided by (used in) financing activities
|
(3,594,602 | ) | 8,360,777 | |||||
EFFECT OF EXCHANGE RATE ON CASH
|
3,046,527 | 220,850 | ||||||
INCREASE (DECREASE)IN CASH
|
(19,846,928 | ) | 6,019,775 | |||||
CASH, beginning of year
|
23,493,805 | 5,808,013 | ||||||
CASH, end of year
|
$ | 3,646,877 | $ | 11,827,788 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Interest expenses paid (net of amount capitalized)
|
$ | 564,121 | $ | 660,319 | ||||
Income taxes paid
|
$ | 934,554 | $ | 1,183,405 |