Nevada
|
|
033-03385-LA
|
|
87-0430816
|
(State
or other jurisdiction of
incorporation
or organization)
|
|
(Commission
File No.)
|
|
(IRS
Employee
Identification
No.)
|
¨
|
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))
|
§
|
the
accuracy of our mineralization and reserves
estimates;
|
§
|
the
accuracy of assumptions regarding ore grades and recovery
rates;
|
§
|
ground
conditions and physical characteristics of the mineralization, such
as
hardness and the presence or absence of particular metallurgical
characteristics;
|
§
|
the
accuracy of estimated rates and costs of mining and processing;
and
|
§
|
our
ability to obtain and keep effective all permits for our mines and
facilities.
|
§
|
the
continued demand of our products by the iron and steel, and fluorite
chemical industries;
|
§
|
our
ability to successfully and rapidly expand our operations in response
to
potentially increasing demand;
|
§
|
the
costs associated with such growth, which are difficult to quantify,
but
could be significant;
|
§
|
rapid
technological change; and
|
§
|
the
highly cyclical nature of the mining industry.
|
§
|
cause
suspension of our development and, ultimately our mining operations,
if
such operations become uneconomic at the then-prevailing prices,
thus
further reducing revenues;
|
§
|
prevent
us from fulfilling our obligations under our agreements or under
our
permits and licenses which could cause us to lose our interests in,
or be
forced to sell, our properties; and
|
§
|
reduce
financing available to us.
|
§
|
Furthermore,
the need to reassess the feasibility of any of our projects if metals
prices decline could cause substantial delays or might interrupt
operations until the reassessment can be completed. Mineral reserve
calculations and life-of-mine plans using significantly lower metal
prices
could result in reduced estimates of mineral reserves and in material
write-downs of our investment in mining properties and increased
amortization, reclamation and closure
charges.
|
§
|
availability
of labor, power, transportation, commodities and
infrastructure;
|
§
|
increases
in input commodity prices and labor
costs;
|
§
|
fluctuations
in exchange rates;
|
§
|
availability
of financing;
|
§
|
difficulty
of estimating construction costs over a period of years;
and
|
§
|
delays
in obtaining environmental or other government
permits.
|
§
|
Shareholders
may have difficulty buying and selling or obtaining market quotations;
|
§
|
market
visibility for our Common Stock may be limited; and
|
§
|
a
lack of visibility for our Common Stock may have a depressive effect
on
the market price for our Common Stock.
|
§
|
actual
or anticipated variations in our quarterly operating results;
|
§
|
announcements
of technological innovations or new products or services by us or
our
competitors;
|
§
|
announcements
relating to strategic relationships or acquisitions;
|
§
|
additions
or terminations of coverage of our Common Stock by securities analysts;
|
§
|
statements
by securities analysts regarding us or our industry;
|
§
|
conditions
or trends in the our industry; and
|
§
|
changes
in the economic performance and/or market valuations of other mining
companies.
|
§
|
the
diversion of our management’s attention from our everyday business
activities;
|
§
|
the
contingent and latent risks associated with the past operations of,
and
other unanticipated problems arising in, the acquired business; and
|
§
|
the
need to expand management, administration, and operational systems.
|
§
|
we
will be able to successfully integrate the operations and personnel
of any
new businesses into our business;
|
§
|
we
will realize any anticipated benefits of completed acquisitions;
or
|
§
|
there
will be substantial unanticipated costs associated with acquisitions,
including potential costs associated with environmental liabilities
undiscovered at the time of acquisition.
|
§
|
In
addition, future acquisitions by us may result in:
|
§
|
potentially
dilutive issuances of our equity securities;
|
§
|
the
incurrence of additional debt;
|
§
|
restructuring
charges; and
|
§
|
the
recognition of significant charges for depreciation and amortization
related to intangible assets.
|
Subsidiaries
|
Current
Business Activities
|
|
Qianzhen
Mining
|
Engage
mainly in the processing of zinc-lead ore
|
|
Xiangzhen
Mining
|
Engage
mainly in the extraction and processing of fluorite ore
|
|
Xingzhen
Mining
|
Engage
mainly in exploration of zinc-copper mine
|
|
Tianzhen
Mining
|
Engage
mainly in the exploration of copper, zinc and lead mine
|
|
Qingshan
Metal
|
Engage
mainly in the extraction of copper-zinc ore, some
processing
|
Number
|
Customer
|
Revenue
($1,000)
|
Percentage
(%)
|
|||||||
1
|
Baiyin Nonferrous Metals Company |
7,907
|
46
|
%
|
||||||
2
|
Wulatehouqi Zijin Mining Co., Ltd. |
5,689
|
33
|
%
|
||||||
3
|
Beijing Henghua Wanji Trading Co., Ltd. |
1,388
|
8
|
%
|
||||||
TOTAL
|
87
|
%
|
Number
|
Customer
|
Revenue
($1,000)
|
Percentage
(%)
|
|||||||
1
|
Taiyuan Iron and Steel Co., Ltd. |
770
|
15
|
%
|
||||||
2
|
Jinhe Chemical Industry Co., Ltd. |
732
|
14
|
%
|
||||||
3
|
Inner Mongolia Huadesanli Trading Co. |
539
|
10
|
%
|
||||||
4
|
Capital Steel Qian An Steel Co., Ltd. |
476
|
9
|
%
|
||||||
5
|
Inner Mongolia Baotou Steel Co., Ltd. |
308
|
6
|
%
|
||||||
TOTAL
|
54
|
%
|
§
|
Gansu
Gaotai Hongyuan Mining Co., Ltd., which produced 60,000 metric tons
of fluorite ore and 20,000 metric tons of refined fluorite in
2006.
|
§
|
Shandong
Hongxing Fluorite Co., Ltd., which produced 110,000 metric tons of
fluorite ore and 30,000 metric tons of refined fluorite in
2006.
|
§
|
Henan
Tongbai Yinhe Mining Co., Ltd., which produced 40,000 metric tons of
fluorite and 5,000 metric tons of refined fluorite in
2006.
|
Competitor
|
Capacity
|
|
Dongshengmiao
Mining
|
600,000
metric tons of extracting capacity
|
|
Wancheng
Trading & Mining
|
400,000
metric tons of extracting
capacity
|
Item
|
Unit
|
Quantity
|
Budget (USD)
|
Budget (RMB)
|
||||||||||||
1
|
Drilling
|
m
|
200
|
$ |
26,000
|
Ұ |
200,000
|
|||||||||
2
|
Tunnel
|
m
|
1783.2
|
$ |
154,708
|
Ұ |
1,175,784
|
Item
|
Unit
|
Quantity
|
Budget
(USD)
|
Budget
(RMB)
|
||||||||||||
1
|
Drilling
|
m
|
2700
|
$ |
25,000
|
Ұ |
3,000,000
|
|||||||||
2
|
Tunnel
|
m
|
500
|
$ |
130,000
|
Ұ |
1,000,000
|
Item
|
Unit
|
Quantity
|
Budget (USD) ×1000 $
|
Budget (RMB) ×1000Ұ
|
||||||||||||
1
|
Topographical
survey
|
|
|
km2
|
|
|
25
|
|
|
17.1
|
|
|
130.00
|
|
||
2
|
|
|
Geological
survey
|
|
|
km2
|
|
|
25
|
|
|
29.6
|
|
|
220.00
|
|
3
|
|
|
Geophysical
prospecting
|
|
|
|
|
|
|
|
|
52.6
|
|
|
400.00
|
|
4
|
|
|
Drilling
|
|
|
m
|
|
|
8000
|
|
|
842.00
|
|
|
6400.00
|
|
5
|
|
|
Trenching
|
|
|
m3
|
|
|
6500
|
|
|
85.50
|
|
|
650.00
|
|
6
|
|
|
Assaying
|
|
|
Pies
|
|
|
2600
|
|
|
40.60
|
|
|
300.00
|
|
7
|
|
|
Other
geology item
|
|
|
|
|
|
|
|
|
105.30
|
|
|
800.00
|
|
8
|
|
|
Infrastructure
|
|
|
|
|
|
|
|
|
78.9
|
|
|
600.00
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
1,250.00
|
|
|
9,500.00
|
§
|
One
of the best fluorite mines in China which has high purity fluorite
minerals and good extracting
conditions.
|
§
|
Experienced
management team. Most of our officers have more than 20 years of
experience in this industry.
|
§
|
We
have good relationships with local government
agencies.
|
§
|
Compared
to our competitors, we believe we possess relatively more exploration
rights.
|
§
|
Many
of our subsidiaries are located in the western part of China and
therefore
enjoy many preferential tax and regulatory
policies.
|
§
|
China
Mineral Resources Law, which requires a mining business to have
exploration and mining licenses from provincial or local land and
resources agencies.
|
§
|
China
Mine Safety Law, which requires a mining business to have a safe
production license and provides for random safety inspections of
mining
facilities.
|
§
|
China
Environmental Law, which requires a mining project to obtain an
environmental feasibility study of the project.
|
§
|
Foreign
Exchange Controls. The principal regulations governing foreign exchange
in
the PRC are the Foreign Exchange Control Regulations (1996) and the
Administration of Settlement, Sale and Payment of Foreign Exchange
Regulations (1996), (“the Foreign Exchange Regulations”). Under the
Foreign Exchange Regulations, Renminbi (“RMB”) is freely convertible into
foreign currency for current account items, including the distribution
of
dividends. Conversion of RMB for capital account items, such as direct
investment, loans and security investment, however, is still subject
to
the approval of the State Administration of Foreign Exchange (“SAFE”).
Under the Foreign Exchange Regulations, foreign-invested enterprises
are
required to open and maintain separate foreign exchange accounts
for
capital account items. In addition, foreign-invested enterprises
may only
buy, sell and/or remit foreign currencies at those banks authorized
to
conduct foreign exchange business after providing valid commercial
documents and, in the case of capital account item transactions,
obtaining
approval from SAFE.
|
Item
|
Unit
|
Quantity
|
Budget (USD)
|
Budget (RMB)
|
||||||||||||
1
|
Drilling
|
m
|
200
|
$ |
26,000
|
Ұ |
200,000
|
|||||||||
2
|
Tunnel
|
m
|
1783.2
|
$ |
154,708
|
Ұ |
1,175,784
|
Item
|
Unit
|
Quantity
|
Budget (USD)
|
Budget (RMB)
|
||||||||||||
1
|
Drilling
|
m
|
2700
|
$ |
25,000
|
Ұ |
3,000,000
|
|||||||||
2
|
Tunnel
|
m
|
500
|
$ |
130,000
|
Ұ |
1,000,000
|
Item
|
Unit
|
Quantity
|
Budget (USD)×1000$
|
Budget (RMB)×1000Ұ
|
||||||||||||
1
|
Topographical
survey
|
km2
|
25
|
17.1
|
130.00
|
|||||||||||
2
|
Geological
survey
|
km2
|
25
|
29.6
|
220.00
|
|||||||||||
3
|
Geophysical
prospecting
|
52.6
|
400.00
|
|||||||||||||
4
|
Drilling
|
m
|
8000
|
842.00
|
6400.00
|
|||||||||||
5
|
Trenching
|
m3
|
6500
|
85.50
|
650.00
|
|||||||||||
6
|
Assaying
|
Pies
|
2600
|
40.60
|
300.00
|
|||||||||||
7
|
Other
geology item
|
105.30
|
800.00
|
|||||||||||||
8
|
Infrastructure
|
78.9
|
600.00
|
|||||||||||||
|
Total
|
1,250.00
|
9,500.00
|
Cash
|
$
|
1,409
|
||
Value
of stock payable to the original shareholders of Qingshan
Metal*
|
1,152
|
|||
|
|
|||
Total
purchase consideration
|
$
|
2,561
|
Net
assets of Qingshan Metal as of April 12, 2006:
|
|
|||
|
|
|||
Extraction
rights (
Value
beyond proven and probable reserves )
|
$
|
1,149
|
||
Inventories
|
132
|
|||
Property,
plant and mining assets, net
|
457
|
|||
Other
current assets
|
90
|
|||
|
|
|||
Net
assets
|
$
|
1,828
|
||
|
|
|||
Minority
interest
|
(268
|
)
|
||
|
|
|||
Net
book value of assets acquired and liabilities assumed
|
$
|
1,560
|
||
|
|
|||
Total
purchase consideration
|
2,561
|
|||
|
|
|||
Goodwill
|
$
|
1,001
|
Cash
|
$
|
1,025
|
||
Value
of stock payable to Mr. Li
|
2,561
|
|||
Total
purchase consideration
|
$
|
3,586
|
Net
assets of Xingzhen Mining as of April 28, 2006:
|
|
|||
Extraction
rights(Value beyond proven and probable reserves)
|
$
|
3,475
|
||
Property,
plant and mining assets, net
|
10
|
|||
Bank
balances and cash
|
122
|
|||
Other
receivables, deposits and prepayments
|
50
|
|||
Other
payables
|
(45
|
)
|
||
Net
assets
|
3,612
|
|||
Minority
interest
|
(26
|
)
|
||
Net
book value of assets acquired and liabilities assumed
|
3,586
|
|||
Total
purchase consideration
|
3,586
|
|||
|
$ |
-
|
|
For the six months ended
June 30,
|
||||||
|
2006
|
2005
|
|||||
|
(in
thousands)
|
(in
thousands)
|
|||||
|
|
|
|||||
Net
revenue
|
$
|
7,657
|
$
|
2,867
|
|||
Gross
profit
|
4,694
|
577
|
|||||
-
Gross profit margin
|
61.2
|
%
|
20.1
|
%
|
|||
General
and administrative expenses
|
773
|
495
|
|||||
Interest
expense
|
129
|
161
|
|||||
Net
income
|
$
|
3,725
|
$
|
17
|
Year
ended
|
|||||||
December
31,
|
|||||||
|
2005
|
2004
|
|||||
|
(in thousands)
|
(in thousands)
|
|||||
|
|
|
|||||
Net
revenue
|
$
|
7,047
|
$
|
5,054
|
|||
Gross
profit
|
2,755
|
1,640
|
|||||
-
Gross profit margin
|
39.1
|
%
|
32.4
|
%
|
|||
General
and administrative expenses
|
1,129
|
721
|
|||||
320
|
147
|
||||||
Net
income
|
$
|
1,073
|
$
|
805
|
Segment revenue
|
Segment profit(loss)
|
||||||||||||
Year ended December 31,
|
Year ended December 31,
|
||||||||||||
2005
|
2004
|
2005
|
2004
|
||||||||||
(in
thousand)
|
(in
thousand)
|
(in
thousand)
|
(in
thousand)
|
||||||||||
2,267
|
2,238
|
(135
|
)
|
96
|
|||||||||
Non-ferrous
metals
|
4,780
|
2,816
|
1,493
|
611
|
Type
of
Licence
|
Name
|
Location
|
||
Mining
|
Sumochagan
Aobao Fluorite Mine(Xiangzhen Mining)
No
2 Mine of Qingxing Copper Mine(Qingshan Metal)
|
Siziwangqi,
Inner Mongolia
Wulatehouqi,
Inner Mongolia
|
||
Exploration
|
Jiangejier
Pb-Zn property (Tianzhen Mining)
Huayuan
Copper Property (Tianzhen Mining)
Wuzunagen
Pb-Zn Property (Tianzhen Mining)
Keyinbulake
Cu-polymetallic Property (Xingzhen Mining)
|
Wuqia
County, Xingjiang
Wuqia
county, Xingjiang
Wuqia
county, Xingjiang
Buerjin
county, Xingjiang
|
Property
|
Sumochagan Aobao Fluorite Mine
(between exploration line 21-04)
|
No 2 Mine of Qingxing Copper Mine,
|
||
License
Number
|
1526000220071
(152000630047)
|
1500000530858
|
||
Owner
|
Inner
Mongolia Xiangzhen Mining
Group
Ltd.
|
Qingshan
Nonferrous Metal
Development
Co Ltd.
|
||
Valid
period
|
from
October 2006 to May 2007
|
from
October 2005 to October 2008
|
||
Area
(km2)
|
0.909
|
0.1211
|
||
Mining
method
|
Underground
Mining
|
Underground
Mining
|
||
Mining
scale
|
80,000t/a
|
60,000t/a
|
||
Mining
ore types
|
Fluorite
|
Copper,
Zinc and Sulfur
|
||
Mining
Level (m)
|
700-1060
|
1417-1320
|
Property
|
Huayuan Copper Property
|
Jiangejier Property
|
||
License
Number
|
6500000731651
|
6500000731651
|
||
Owner
|
Xinjiang
Wuqia Tianzhen Mining Co Ltd
|
Xinjiang
Wuqia Tianzhen Mining Co Ltd
|
||
Valid
period
|
from
31 March 2004 to 31 March 2007
|
from
26 April 2007 to 26 April 2008
|
||
Area
(km2)
|
31.71
|
21.07
|
||
Contractor
|
No.2
Geological Brigade of Bureau of Geology and Mining, Xinjiang Uygur
Autonomous Region
|
Dadi
Mining Technique and Development Company Ltd, Xinjian Uygur Autonomous
Region
|
o
|
Exploration
right is the right for exploring mineral resources within the areas
authorized by the exploration license.
|
o
|
Mining
right is the right for exploitation of mineral resources and produce
mineral products.
|
o
|
lean
ore: lowest grade(CaF2) ≥30%, minimum minable thickness 1m, and
maximal band thickness
>2m;
|
o
|
Rich
ore: grade (CaF2) ≥65%, (S) <1%, minimum minable thickness
0.7m, and band thickness 2m;
|
Year
|
Product
|
Ore output(t)
|
Concentrate(t)
|
Average price per year (USD $/t)
|
||||
2004
|
Zn
concentrate
|
56902.75
|
8596.19
|
474.23
|
||||
2005
|
Zn
concentrate
|
87175.17
|
12866.49
|
751.60
|
||||
2006
|
Zn
concentrate
Pb
concentrate
|
129548.00
|
13959.16
1219.77
|
2190.26
1117.10
|
|
Amount and Nature of Beneficial Ownership(1)
|
||||||
Name of Beneficial Owner
|
Number of Shares (2)
|
Percent of Voting Stock (3)
|
|||||
Xiaojing
Yu
|
14,917.000
|
62.90
|
%
|
||||
Xueming
Xu
|
1,870,000
|
7.89
|
%
|
||||
Helin
Cui
|
200,000
|
*
|
|||||
Qijiu
Song
|
100,000
|
*
|
|||||
Ligang
Wang
|
100,000
|
*
|
|||||
American
Eastern Securities, Inc. (4)
|
2,280,000
|
9.61
|
%
|
||||
Directors
and executive officers as a group (5 persons)
|
17,187,000
|
72.47
|
%
|
Name
|
|
Age
|
|
Position Held
|
Xiao-Jing Yu
|
|
50
|
|
Director, CEO and Chairman of the Board
|
Xueming
Xu
|
|
46
|
|
Director,
President and Chief Operating Officer
|
Heling
Cui
|
|
51
|
|
Director
|
Steven
Jiao
|
|
45
|
|
Chief
Financial Officer
|
Youming
Yang
|
|
52
|
|
Director
|
Jian
Zhang
|
|
65
|
|
Director
|
Feng
Bai
|
|
36
|
|
Director
|
Qijiu
Song
|
|
44
|
|
Vice
President and Chief Technology Officer
|
Ligang
Wang
|
|
46
|
|
Vice
President, President of Qianzhen
Mining
|
Name
and Principal
Underlying
Positions
|
Year
|
Salary
|
Bonus
|
Option
Awards
|
Stock
Awards
|
All
Other
Compensation
|
Total
|
|||||||||||||||
Xiaojing
Yu, CEO
|
2006
|
$
|
51,667
|
$
|
|
—
|
—
|
—
|
$
|
51,667
|
||||||||||||
Xueming
Xu, President
|
2006
|
$
|
15,769
|
$
|
|
—
|
—
|
—
|
$
|
15,769
|
||||||||||||
Helin
Cui, Director and Vice President of Xianzhen Mining
|
2006
|
$
|
23,718
|
$
|
|
—
|
—
|
—
|
$
|
23,718
|
||||||||||||
John
W. Peters (1)
|
2006
|
$
|
0
|
$
|
0
|
—
|
—
|
—
|
$
|
0
|
First
Quarter Ended March 30,
|
Common
Stock
|
||||||
2007
|
High
|
Low
|
|||||
$
|
4.75
|
$
|
2.95
|
Second
Quarter Ended June 30,
|
Common
Stock
|
||||||
2007
|
High
|
Low
|
|||||
$
|
4.75
|
$
|
2.25
|
Fiscal
Year Ended December 31,
|
Common
Stock
|
||||||
2006
|
High
|
Low
|
|||||
First
Quarter
|
$
|
2.00
|
$
|
0.06
|
|||
Second
Quarter
|
$
|
2.00
|
$
|
1.05
|
|||
Third
Quarter(1)
|
$
|
9.00
|
$
|
0.55
|
|||
Fourth
Quarter
|
$
|
3.90
|
$
|
2.20
|
Fiscal
Year Ended December 31,
|
Common
Stock
|
||||||
2005
|
High
|
Low
|
|||||
First
Quarter
|
$
|
0.06
|
$
|
0.04
|
|||
Second
Quarter
|
$
|
0.06
|
$
|
0.04
|
|||
Third
Quarter
|
$
|
0.05
|
$
|
0.04
|
|||
Fourth
Quarter
|
$
|
0.07
|
$
|
0.05
|
NAME
|
COMMON SHARES
|
|||
Xiaojing
Yu
|
14,917,000
|
|||
Xueming
Xu
|
1,870,000
|
|||
Helin
Cui
|
200,000
|
|||
Yu
Dang
|
213,000
|
|||
Xiaoming
Yu
|
600,000
|
|||
Xiaoming
Xu
|
100,000
|
|||
Lun
Xu
|
200,000
|
|||
Long
Yu
|
400,000
|
|||
Qijiu
Song
|
100,000
|
|||
Ligang
Wang
|
100,000
|
|||
Trang
Chong Hung
|
120,000
|
|||
American
Eastern Group, Inc.*
|
260,000
|
|||
American
Eastern Securities, Inc.*
|
90,000
|
|||
EIC
Investments, LLC*
|
90,000
|
|||
Luminus
Capital Management, Ltd. (Hong Kong)*
|
220,000
|
|||
Allied
Merit International Investments, Inc. (BVI)*
|
520,000
|
NAME
|
COMMON SHARES
|
|||
Xiaojing
Yu
|
14,917,000
|
|||
Xueming
Xu
|
1,870,000
|
|||
Helin
Cui
|
200,000
|
|||
Yu
Dang
|
213,000
|
|||
Xiaoming
Yu
|
600,000
|
|||
Xiaoming
Xu
|
100,000
|
|||
Lun
Xu
|
200,000
|
|||
Long
Yu
|
400,000
|
|||
Qijiu
Song
|
100,000
|
|||
Ligang
Wang
|
100,000
|
|||
Trang
Chong Hung
|
120,000
|
|||
American
Eastern Group, Inc.*
|
260,000
|
|||
American
Eastern Securities, Inc.*
|
90,000
|
|||
EIC
Investments, LLC*
|
90,000
|
|||
Luminus
Capital Management, Ltd. (Hong Kong)*
|
220,000
|
|||
Allied
Merit International Investments, Inc. (BVI)*
|
520,000
|
(a)
Financial Statements of the Business Acquired
|
||
Report
of Independent Registered Public Accounting Firm
|
F-1
|
|
|
||
Consolidated
Balance Sheets of American Federal Mining Group, Inc. and Subsidiaries
as
of June 30, 2006, December 31, 2005 and 2004
|
F-2
|
|
|
||
Consolidated
Statements of Operations of American Federal Mining Group, Inc. and
Subsidiaries for the Six Months Ended June 30, 2006 and 2005 and
for the
Years Ended December 31, 2005 and 2004
|
F-3
|
|
Consolidated
Statements of Stockholders’
Equity and Comprehensive Income of American Federal Mining Group,
Inc. and
Subsidiaries for the Six Months ended June 30, 2006 and for the Years
Ended December 31, 2005 and 2004
|
F-4
|
|
Consolidated
Statements of Cash Flows of American Federal Mining Group, Inc. and
Subsidiaries for the Six Months Ended June 30, 2006 and 2005, and
for the
Years Ended December 31, 2005 and 2004
|
F-5
|
|
Notes
to Consolidated Financial Statements of American Federal Mining Group,
Inc. and Subsidiaries for the Six Months Ended June 30, 2006 and
2005, and for the Years Ended December 31, 2005 and
2004
|
F-6
|
|
(b)
Pro Forma Financial Information
|
||
Pro
Forma Condensed Consolidated Balance Sheets as of June 30, 2006
(unaudited)
|
F-34
|
|
Pro
Forma Condensed Consolidated Balance Sheets (unaudited) for the year
ended
December 31, 2005
|
F-35
|
|
Pro
Forma Condensed Consolidated Statements of Operations (unaudited)
for the
six months ended June 30, 2006
|
F-36
|
|
Notes
to Unaudited Pro Forma Condensed Consolidated Financial
Statements
|
F-37
|
(Amounts
in thousands, except share data)
|
June 30,
|
December 31,
|
December 31,
|
||||||||
2006
|
2005
|
2004
|
||||||||
(Unaudited)
|
(Audited)
(As
restated)
|
(Audited)
(As
restated)
|
||||||||
ASSETS | ||||||||||
Current
assets:
|
||||||||||
Cash
and cash equivalents
|
$
|
712
|
$
|
294
|
$
|
523
|
||||
Accounts
receivable, net
|
2,345
|
640
|
652
|
|||||||
Other
deposits and prepayments, net
|
1,215
|
153
|
93
|
|||||||
Inventories,
net
|
2,884
|
2,428
|
1,718
|
|||||||
Due
from related parties
|
29
|
-
|
-
|
|||||||
Total
current assets
|
7,185
|
3,515
|
2,986
|
|||||||
Property,
machinery and mining assets, net
|
15,375
|
9,723
|
9,117
|
|||||||
Deferred
tax assets
|
230
|
201
|
141
|
|||||||
Goodwill
|
1,001
|
-
|
-
|
|||||||
Total
assets
|
$
|
23,791
|
$
|
13,439
|
$
|
12,244
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||
Current
liabilities:
|
||||||||||
Accounts
payable
|
$
|
1,461
|
$
|
798
|
$
|
805
|
||||
Short
term bank loans
|
2,996
|
3,348
|
3,744
|
|||||||
Other
payables and accruals
|
6,544
|
886
|
809
|
|||||||
Taxes
payable
|
577
|
422
|
36
|
|||||||
Due
to related parties
|
-
|
9
|
22
|
|||||||
Total
liabilities
|
11,578
|
5,463
|
5,416
|
|||||||
Minority
interests
|
281
|
-
|
-
|
|||||||
Commitments
|
||||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||||
Common
Stock, $0.00001 par value:
|
||||||||||
|
||||||||||
Authorized
shares – 1,000,000 shares
Issued and outstanding – 1,000,000 shares |
0.01
|
0.01
|
0.01
|
|||||||
Additional
paid-in capital
|
6,337
|
6,337
|
6,337
|
|||||||
PRC
Statutory reserves
|
625
|
498
|
223
|
|||||||
Comprehensive
income
|
274
|
43
|
(32
|
)
|
||||||
Retained
earnings
|
4,696
|
1,098
|
300
|
|||||||
Total
stockholders’ equity
|
11,932
|
7,976
|
6,828
|
|||||||
Total
liabilities and stockholders’ equity
|
$
|
23,791
|
$
|
13,439
|
$
|
12,244
|
AMERICAN
FEDERAL MINING GROUP, INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||
(Amounts
in thousands, except per share
data)
|
Six
months period
|
For
the years ended
|
||||||||||||
June
30,
|
December
31,
|
||||||||||||
2006
|
2005
|
2005
|
2004
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
(Audited)
|
||||||||||
(As
restated)
|
(As
restated)
|
||||||||||||
Net
revenue
|
$
|
7,675
|
$
|
2,867
|
$
|
7,047
|
$
|
5,054
|
|||||
Cost
of goods sold
|
(2,981
|
)
|
(2,290
|
)
|
(4,292
|
)
|
(3,414
|
)
|
|||||
Gross
profit
|
4,694
|
577
|
2,755
|
1,640
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling
and distribution expenses
|
(77
|
)
|
(47
|
)
|
(104
|
)
|
(65
|
)
|
|||||
General
and administrative expenses
|
(773
|
)
|
(495
|
)
|
(1,129
|
)
|
(721
|
)
|
|||||
Income/(loss)
from operations
|
3,844
|
35
|
1,522
|
854
|
|||||||||
Other
income (expense):
|
|||||||||||||
Other
expenses
|
(31
|
)
|
(4
|
)
|
(37
|
)
|
-
|
||||||
Interest
expense
|
(129
|
)
|
(161
|
)
|
(320
|
)
|
(147
|
)
|
|||||
Subsidy
income
|
-
|
93
|
|||||||||||
Other
income
|
14
|
31
|
193
|
-
|
|||||||||
Income
before income taxes and minority interests
|
3,698
|
(6
|
)
|
1,358
|
707
|
||||||||
Provision
for income taxes
|
24
|
23
|
(285
|
)
|
98
|
||||||||
Income
before minority interests
|
3,722
|
17
|
1,073
|
805
|
|||||||||
Minority
interests
|
3
|
-
|
-
|
-
|
|||||||||
Net
income
|
3,725
|
17
|
1,073
|
805
|
|||||||||
Other
comprehensive income
|
|||||||||||||
Foreign
currency translation adjustments
|
231
|
-
|
75
|
-
|
|||||||||
Comprehensive
income
|
$
|
3,956
|
$
|
17
|
$
|
1,148
|
$
|
805
|
AMERICAN
FEDERAL MINING GROUP, INC. AND SUBSIDIARIES
|
||||||||
(Amounts
in thousands)
|
Common
Stock
|
|
|
|
|
|
|
|||||||||||||||||||
Number
of
Shares |
Amount
|
Additional
paid-in
capital |
PRC
Statutory
reserves
|
(Accumulated loss)/ retained earnings |
Accumulated
other comprehensive income |
Total
stockholders' equity |
Comprehensive
Income |
||||||||||||||||||
(As
restated) |
(As
restated) |
(As restated)
|
(As
restated) |
(As
restated)
|
(As
restated)
|
(As
restated)
|
(As
restated)
|
||||||||||||||||||
Balance
at January 1, 2004 as restated
|
1,000,000
|
$
|
0.01
|
$
|
6,337
|
$
|
39
|
$
|
(321
|
)
|
$
|
(32
|
)
|
$
|
6,023
|
||||||||||
Net
income for the year ended December 31, 2004
|
-
|
-
|
-
|
-
|
805
|
-
|
805
|
$
|
805
|
||||||||||||||||
Appropriation
of PRC statutory reserves
|
184
|
(184
|
)
|
-
|
-
|
||||||||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Balance
at December 31, 2004 as restated
|
1,000,000
|
0.01
|
6,337
|
223
|
300
|
(32
|
)
|
6,828
|
805
|
||||||||||||||||
Net
income for the year ended December 31, 2005
|
-
|
-
|
-
|
-
|
1,073
|
-
|
1,073
|
1,073
|
|||||||||||||||||
Appropriation
of PRC statutory reserves
|
-
|
-
|
-
|
275
|
(275
|
)
|
-
|
-
|
|||||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
75
|
75
|
75
|
|||||||||||||||||
Balance
at December 31, 2005 as restated
|
1,000,000
|
0.01
|
6,337
|
498
|
1,098
|
43
|
7,976
|
1,148
|
|||||||||||||||||
Unaudited
net profit for the six months ended June 30, 2006
|
-
|
-
|
-
|
-
|
3,725
|
-
|
3,725
|
3,725
|
|||||||||||||||||
Appropriation
of PRC statutory reserves
|
-
|
-
|
-
|
127
|
(127
|
)
|
-
|
-
|
|||||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
231
|
231
|
231
|
|||||||||||||||||
Balance
at June 30, 2006 (Unaudited)
|
1,000,000
|
$
|
0.01
|
$
|
6,337
|
$
|
625
|
$
|
4,696
|
$
|
274
|
$
|
11,932
|
$
|
3,956
|
AMERICAN
FEDERAL MINING GROUP, INC. AND SUBSIDIARIES
|
|||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||||
(Amounts
in thousands)
|
Six
months period
|
|
For
the years ended
|
|
||||||||||
|
|
June
30,
|
December
31,
|
||||||||||
2006
|
|
2005
|
|
2005
|
|
2004
|
|||||||
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
(Audited)
|
|||||||
|
(As
restated)
|
(As
restated)
|
|||||||||||
Cash
flows from operating activities:
|
|||||||||||||
Net
income
|
$
|
3,725
|
$
|
17
|
$
|
1,073
|
$
|
805
|
|||||
Adjustments
to reconcile net income to net cash provided by operating activities:
|
|||||||||||||
Allowance
for doubtful accounts
|
-
|
-
|
12
|
-
|
|||||||||
Depreciation
and amortization of land use rights
|
1,391
|
818
|
1,263
|
613
|
|||||||||
Impairment
of property, plant and equipment
|
-
|
-
|
-
|
259
|
|||||||||
Deferred
tax benefits
|
(29
|
)
|
-
|
(60
|
)
|
(141
|
)
|
||||||
Property,
machinery and mining assets written-off
|
27
|
(24
|
)
|
-
|
-
|
||||||||
Minority
interests
|
(3
|
)
|
-
|
-
|
-
|
||||||||
Changes
in operating assets and liabilities:
|
|||||||||||||
Accounts
receivable
|
(1,705
|
)
|
(168
|
)
|
-
|
(125
|
)
|
||||||
Deposits
and prepayments
|
(922
|
)
|
(46
|
)
|
(58
|
)
|
239
|
||||||
Inventories
|
(324
|
)
|
345
|
(710
|
)
|
(196
|
)
|
||||||
Due
from related companies
|
(29
|
)
|
-
|
-
|
-
|
||||||||
Accounts
payable
|
663
|
(54
|
)
|
(8
|
)
|
45
|
|||||||
Other
payables and accruals
|
1,900
|
694
|
77
|
502
|
|||||||||
Taxes
payable
|
155
|
8
|
386
|
36
|
|||||||||
Due
to related parties
|
(9
|
)
|
(22
|
)
|
(13
|
)
|
(464
|
)
|
|||||
Net
cash provided by operating activities
|
4,840
|
1,568
|
1,962
|
1,573
|
|||||||||
Cash
flows from investing activities:
|
|||||||||||||
Purchases
of property, machinery and equipment
|
(1,767
|
)
|
(1,025
|
)
|
(1,787
|
)
|
(3,540
|
)
|
|||||
Acquisition
of subsidiaries
|
(2,312
|
)
|
-
|
-
|
-
|
||||||||
Net
cash used in investing activities
|
(4,079
|
)
|
(1,025
|
)
|
(1,787
|
)
|
(3,540
|
)
|
|||||
Cash
flows from financing activities:
|
|||||||||||||
Proceeds
from inception of bank loans
|
-
|
1,467
|
-
|
3,320
|
|||||||||
Repayments
of short-term borrowings
|
(352
|
)
|
(1,448
|
)
|
(396
|
)
|
(971
|
)
|
|||||
Net
cash provided by (used in) financing activities
|
(352
|
)
|
19
|
(396
|
)
|
2,349
|
|||||||
Foreign
currency translation adjustment
|
9
|
10
|
(8
|
)
|
-
|
||||||||
Net
increase (decrease) in cash and cash equivalents
|
418
|
572
|
(229
|
)
|
382
|
||||||||
Cash
and cash equivalents at the beginning of the period
|
294
|
523
|
523
|
141
|
|||||||||
Cash
and cash equivalents at the end of the period
|
$
|
712
|
$
|
1,095
|
$
|
294
|
$
|
523
|
NOTE 1. |
DESCRIPTION
OF BUSINESS AND
ORGANIZATION
|
NOTE 1 |
DESCRIPTION
OF BUSINESS AND ORGANIZATION
(Continued)
|
NOTE 2 |
ACQUISITIONS
|
Cash
|
$
|
1,409
|
||
Value
of stock payable to the original shareholders of Qingshan
Metal*
|
1,152
|
|||
|
||||
Total
purchase consideration
|
$
|
2,561
|
NOTE 2 |
ACQUISITIONS
(Continued)
|
Net
assets of Qingshan Metal as of April 12, 2006:
|
Book
value
|
Fair
value
|
|||||
Extraction
rights(Value beyond proven and probable rreserves)
|
$
|
-
|
$
|
1,149
|
|||
Inventories
|
132
|
132
|
|||||
Property,
plant and mining assets, net
|
448
|
457
|
|||||
Other
current assets
|
90
|
90
|
|||||
Net
assets
|
670
|
$
|
1,828
|
||||
Minority
interest
|
(268
|
)
|
(268
|
)
|
|||
Net
assets acquired
|
$
|
402
|
$
|
1,560
|
|||
Total
purchase consideration
|
2,561
|
||||||
Goodwill
|
$
|
1,001
|
Cash
|
$
|
1,025
|
||
Value
of stock payable to Mr. Li
|
2,561
|
|||
|
||||
Total
purchase consideration
|
$
|
3,586
|
Net
assets of Xingzhen Mining as of April 28, 2006:
|
Book
value
|
Fair
value
|
|||||
Extraction
rights(Value beyond proven and probable reserves)
|
$
|
-
|
$
|
3,475
|
|||
Property,
plant and mining assets, net
|
-
|
10
|
|||||
Bank
balances and cash
|
122
|
122
|
|||||
Other
receivables, deposits and prepayments
|
50
|
50
|
|||||
Other
payables
|
(45
|
)
|
(45
|
)
|
|||
Net
assets
|
127
|
3,612
|
|||||
Minority
interest
|
(26
|
)
|
(26
|
)
|
|||
Net
assets acquired
|
$
|
101
|
3,586
|
||||
Total
purchase consideration
|
3,586
|
||||||
$ | - |
NOTE
3.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES
|
NOTE 3. |
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
|
NOTE
3.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
|
|
Useful
Life
|
|||
|
(In
years)
|
|||
Land
use rights
|
25
|
|||
Buildings
|
25
|
|||
Machinery
|
12
|
|||
Mining
assets
|
UOP
|
|||
Motor
vehicle
|
6
|
|||
Equipment
|
5
|
|||
Extraction
rights
|
UOP
|
|||
Exploration
rights
|
License
term
|
|||
Construction
in progress
|
Nil
|
NOTE
3.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
|
NOTE
3.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
|
NOTE
3.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
|
NOTE
3.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
|
NOTE
3.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
|
NOTE 4 |
RESTATEMENT
OF FINANCIAL STATEMENTS
|
i. |
The
Company has re-assessed the impairment of certain plant and machinery
and
written down their values accordingly. In addition, the Company had
incorrectly calculated the depreciation and amortization on property,
plant and mining assets.
|
ii. |
The
Company had incorrectly calculated the unit costs of certain inventory
items in applying the weighted average costing method.
|
iii. |
The
Company had not accounted for deferred tax.
|
iv. |
The
Company had under-accrued current income tax.
|
v. |
The
Company had incorrectly calculated accrued interest
expense.
|
vi. |
The
Company has also identified other misstatements, which were not
individually material.
|
vii. |
The
above misstatements also resulted in misstatement of income tax
expenses.
|
viii. |
The
Company has also reclassified various amounts to conform to the current
year presentation.
|
Adjustments
|
|||||||||||||
As
previously reported
|
|
Amount
|
|
No.
|
|
As
restated
|
|
||||||
ASSETS
|
|||||||||||||
Current
assets:
|
|||||||||||||
Cash
and cash equivalents
|
$
|
298
|
(4
|
)
|
(vi)
|
|
$
|
294
|
|||||
Accounts
receivable, net
|
865
|
(225
|
)
|
(vi)(viii)
|
|
640
|
|||||||
Other
deposits and prepayment, net
|
503
|
(350
|
)
|
(vi)(viii)
|
|
153
|
|||||||
Inventories
|
2,117
|
311
|
(ii)
|
|
2,428
|
||||||||
Total
current assets
|
3,783
|
(268
|
)
|
3,515
|
|||||||||
Property,
machinery and mining assets, net
|
10,641
|
(918
|
)
|
(i)
|
|
9,723
|
|||||||
Deferred
income tax assets
|
-
|
201
|
(iii)
|
|
201
|
||||||||
Total
assets
|
$
|
14,424
|
(985
|
)
|
$
|
13,439
|
|||||||
LIABILITIES
AND STOCKHOLDERS’
EQUITY
|
|||||||||||||
Current
liabilities
|
|||||||||||||
Accounts
payable
|
$
|
1,157
|
$
|
(359
|
)
|
(viii)
|
|
$
|
798
|
||||
Short
term bank loans
|
3,393
|
(45
|
)
|
(vi)
|
|
3,348
|
|||||||
Other
payable and accruals
|
610
|
276
|
(v)(vi)(viii)
|
|
886
|
||||||||
Taxes
payable
|
98
|
324
|
(iv)(vii)
|
|
422
|
||||||||
Due
to a director
|
-
|
9
|
(viii)
|
|
9
|
||||||||
Total
current liabilities
|
5,258
|
205
|
5,463
|
||||||||||
Stockholders’
equity
|
|||||||||||||
Common
stock
|
6,515
|
(6,515
|
)
|
(viii)
|
|
0.01
|
|||||||
Additional
paid-in capital
|
-
|
6,337
|
(viii)
|
|
6,337
|
||||||||
PRC
Statutory reserves
|
446
|
52
|
(viii)
|
|
498
|
||||||||
Accumulated
comprehensive income
|
9
|
34
|
(vi)
|
|
43
|
||||||||
Retained
earnings
|
2,196
|
(1,098
|
)
|
1,098
|
|||||||||
Total
stockholders’ equity
|
9,166
|
(1,190
|
)
|
7,976
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
14,424
|
$
|
(985
|
)
|
$
|
13,439
|
Adjustments
|
|||||||||||||
As
previously reported
|
|
Amount
|
|
No.
|
|
As
restated
|
|||||||
Net
revenue
|
$
|
7,078
|
(31
|
)
|
(vi)
|
|
$
|
7,047
|
|||||
Cost
of sales
|
(3,958
|
)
|
(334
|
)
|
(ii)(viii)
|
|
(4,292
|
)
|
|||||
Gross
profit
|
3,120
|
(365
|
)
|
2,755
|
|||||||||
Selling
and distributive expenses
|
(429
|
)
|
325
|
(vi)(viii)
|
|
(104
|
)
|
||||||
General
and administrative expenses
|
(1,002
|
)
|
(127
|
)
|
(vi)
|
|
(1,129
|
)
|
|||||
Income
from operations
|
1,689
|
(167
|
)
|
1,522
|
|||||||||
Other
expenses
|
-
|
(37
|
)
|
(vi)
|
|
(37
|
)
|
||||||
Interest
expense
|
(357
|
)
|
37
|
(v)
|
|
(320
|
)
|
||||||
Other
income
|
148
|
45
|
(vi)
|
|
193
|
||||||||
Income
before income taxes and minority interests
|
1,480
|
(122
|
)
|
1,358
|
|||||||||
Provision
for income taxes
|
(55
|
)
|
(230
|
)
|
(iii)(iv)(vii)
|
|
(285
|
)
|
|||||
Net
income
|
1,425
|
(352
|
)
|
1,073
|
|||||||||
Other
comprehensive income
|
|||||||||||||
Foreign
currency translation adjustment
|
9
|
66
|
(vi)
|
|
75
|
||||||||
Comprehensive
income
|
$
|
1,434
|
(286
|
)
|
$
|
1,148
|
Adjustments
|
|||||||||||||
As
previously reported
|
|
Amount
|
|
No.
|
|
As
restated
|
|
||||||
Net
cash provided by operating activities
|
$
|
3,185
|
$
|
(1,223
|
)
|
(viii)
|
|
$
|
1,962
|
||||
Net
cash used in investing activities
|
(3,076
|
)
|
1,289
|
(viii)
|
|
(1,787
|
)
|
||||||
Net
cash used in financing activities
|
(342
|
)
|
(54
|
)
|
(viii)
|
|
(396
|
)
|
|||||
Foreign
currency translation adjustment
|
9
|
(17
|
)
|
(viii)
|
|
(8
|
)
|
||||||
Net
decrease in cash and cash equivalents
|
$
|
(224
|
)
|
$
|
(5
|
)
|
$
|
(229
|
)
|
Adjustments
|
|||||||||||||
As
previously reported
|
|
Amount
|
|
No.
|
|
As
restated
|
|||||||
ASSETS
|
|||||||||||||
Current
assets:
|
|||||||||||||
Cash
and cash equivalents
|
$
|
522
|
$
|
1
|
(vi)
|
|
$
|
523
|
|||||
Accounts
receivable, net
|
940
|
(288
|
)
|
(vi)(viii)
|
|
652
|
|||||||
Other
deposits and prepayment, net
|
1,645
|
(1,552
|
)
|
(vi)(viii)
|
|
93
|
|||||||
Inventories
|
1,306
|
412
|
(ii)
|
|
1,718
|
||||||||
Total
current assets
|
4,413
|
(1,427
|
)
|
2,986
|
|||||||||
Property,
machinery and mining assets, net
|
8,604
|
513
|
(i)
|
|
9,117
|
||||||||
Deferred
income tax assets
|
-
|
141
|
(iii)
|
|
141
|
||||||||
Total
assets
|
$
|
13,017
|
(773
|
)
|
$
|
12,244
|
|||||||
LIABILITIES
AND STOCKHOLDERS’
EQUITY
|
|||||||||||||
Current
liabilities
|
|||||||||||||
Accounts
payable
|
$
|
859
|
(54
|
)
|
(viii)
|
|
$
|
805
|
|||||
Short
term bank loans
|
3,735
|
9
|
(vi)
|
|
3,744
|
||||||||
Other
payable and accruals
|
654
|
155
|
(v)(vi)(viii)
|
809
|
|||||||||
Taxes
payable
|
38
|
(2
|
)
|
(iv)(vii)
|
|
36
|
|||||||
Due
to related parties
|
-
|
22
|
(viii)
|
|
22
|
||||||||
Total
current liabilities
|
5,286
|
130
|
5,416
|
||||||||||
Stockholders’
equity
|
|||||||||||||
Common
stock
|
6,515
|
(6,515
|
)
|
(viii)
|
|
0.01
|
|||||||
Additional
paid-in capital
|
-
|
6,337
|
(viii)
|
|
6,337
|
||||||||
PRC
Statutory reserves
|
157
|
66
|
(viii)
|
|
223
|
||||||||
Accumulated
comprehensive income
|
-
|
(32
|
)
|
(vi)
|
|
(32
|
)
|
||||||
Retained
earnings
|
1,059
|
(759
|
)
|
300
|
|||||||||
Total
stockholders’ equity
|
7,731
|
(903
|
)
|
6,828
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
13,017
|
$
|
(773
|
)
|
$
|
12,244
|
Adjustments
|
|||||||||||||
As
previously reported
|
|
Amount
|
|
No.
|
|
As
restated
|
|||||||
Net
revenue
|
$
|
5,042
|
$
|
12
|
(vi)
|
|
$
|
5,054
|
|||||
Cost
of sales
|
(3,244
|
)
|
(170
|
)
|
(ii)(viii)
|
|
(3,414
|
)
|
|||||
Gross
profit
|
1,798
|
(158
|
)
|
1,640
|
|||||||||
Selling
and distributive expenses
|
(321
|
)
|
256
|
(vi)(viii)
|
|
(65
|
)
|
||||||
General
and administrative expenses
|
(268
|
)
|
(453
|
)
|
(vi)
|
|
(721
|
)
|
|||||
Income
from operations
|
1,209
|
(355
|
)
|
854
|
|||||||||
Interest
expense
|
(150
|
)
|
3
|
(v)
|
|
(147
|
)
|
||||||
Interest
income
|
1
|
(1
|
)
|
(vi)
|
|
-
|
|||||||
Income
before income taxes and minority interests
|
1,060
|
(353
|
)
|
707
|
|||||||||
Provision
for income taxes
|
(42
|
)
|
140
|
(iii)(iv)(vii)
|
|
98
|
|||||||
Net
income
|
1,018
|
(213
|
)
|
805
|
|||||||||
Other
comprehensive income
|
|||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
|||||||||||
Comprehensive
income
|
$
|
1,018
|
$
|
(213
|
)
|
$
|
805
|
Adjustments
|
|||||||||||||
As
previously reported
|
|
Amount
|
|
No.
|
|
As
restated
|
|||||||
Net
cash (used) provided by operating activities
|
$
|
(63
|
)
|
$
|
1,636
|
(viii)
|
|
$
|
1,573
|
||||
Net
cash used in investing activities
|
(2,087
|
)
|
(1,453
|
)
|
(viii)
|
|
(3,540
|
)
|
|||||
Net
cash used in financing activities
|
2,531
|
(182
|
)
|
(viii)
|
|
2,349
|
|||||||
Net
decrease in cash and cash equivalents
|
$
|
381
|
$
|
1
|
$
|
382
|
NOTE 5 |
OTHER
INCOME
|
|
Six
months ended June 30,
|
Years
ended December 31,
|
|||||||||||
|
2006
|
|
2005
|
|
2005
|
|
2004
|
|
|||||
|
(In
thousands) (Unaudited)
|
|
(In
thousands) (Unaudited)
|
|
(In
thousands) (Audited)
|
|
(In
thousands) (Audited)
|
||||||
|
|
|
|
||||||||||
Tax
refund
|
$
|
-
|
$
|
-
|
$
|
131
|
$
|
-
|
|||||
Others
|
14
|
31
|
62
|
-
|
|||||||||
|
$
|
14
|
$
|
31
|
$
|
193
|
$
|
-
|
NOTE 6 |
INCOME
TAXES
|
|
Six
months ended June 30,
|
Years
ended December 31,
|
|||||||||||
|
2006
|
2005
|
2005
|
2004
|
|||||||||
|
(In
thousands)
(Unaudited)
|
(In
thousands)
(Unaudited)
|
(In
thousands)
(Audited)
|
(In
thousands)
(Audited)
|
|||||||||
|
|
|
|||||||||||
Current
|
|||||||||||||
-
PRC
|
$
|
-
|
$
|
-
|
$
|
(345
|
)
|
$
|
(42
|
)
|
|||
Deferred
|
|||||||||||||
-
PRC
|
24
|
23
|
60
|
140
|
|||||||||
$
|
24
|
$
|
23
|
$
|
(285
|
)
|
$
|
98
|
For the year ended December 31,
|
|||||||
|
2005
|
2004
|
|||||
(in
thousands)
(Audited)
|
(in
thousands)
(Audited)
|
||||||
Pre-tax
income before minority interests
|
$
|
1,358
|
$
|
707
|
|||
United
States statutory corporate income
tax rate
|
35
|
%
|
35
|
%
|
|||
Income
tax (expense) computed at United States statutory
corporate income tax rate
|
$
|
(475
|
)
|
$
|
(248
|
)
|
|
Reconciling
items
|
|
|
|||||
Rate
differential for PRC earnings
|
27
|
14
|
|||||
Impact
of tax holiday of PRC subsidiaries
|
467
|
410
|
|||||
Loss
not recognized as deferred income tax assets
|
(210
|
)
|
(111
|
)
|
|||
Non-taxable
income
|
-
|
33
|
|||||
Non-deductible
expenses
|
(94
|
)
|
-
|
||||
Effective
tax benefit/(expense)
|
$
|
(285
|
)
|
$
|
98
|
NOTE 7 |
ACCOUNTS
RECEIVABLE
|
|
Six months ended
|
As
of December 31,
|
||||||||
|
June 30, 2006
|
2005
|
2004
|
|||||||
|
(In
thousands)
(Unaudited)
|
(In
thousands)
(Audited)
|
(In
thousands)
(Audited)
|
|||||||
Accounts
receivable
|
$
|
2,357
|
$
|
652
|
$
|
652
|
||||
Less:
Allowance for doubtful accounts
|
(12
|
)
|
(12
|
)
|
-
|
|||||
|
$
|
2,345
|
$
|
640
|
$
|
652
|
|
Years
ended December 31,
|
||||||
|
2005
|
2004
|
|||||
|
(In
thousands)
|
(In
thousands)
|
|||||
Balance
at the beginning of the year
|
$
|
-
|
$
|
-
|
|||
Add:
Provision during the year
|
12
|
-
|
|||||
Balance
at the end of the year
|
$
|
12
|
$
|
-
|
NOTE 8 |
DEPOSIT
AND PREPAYMENTS
|
|
June
30,
2006
|
December
31,
2005
|
December
31,
2004
|
|||||||
|
(In
thousands)
(Unaudited)
|
(In
thousands)
(Audited)
|
(In
thousands)
(Audited)
|
|||||||
Prepayments
and advances
|
$
|
249
|
$
|
1
|
$
|
-
|
||||
Tax
recoverable
|
102
|
96
|
28
|
|||||||
Other
receivables
|
864
|
56
|
65
|
|||||||
|
$
|
1,215
|
$
|
153
|
$
|
93
|
NOTE 9 |
INVENTORIES
|
|
June
30,
2006
|
December
31,
2005
|
December
31,
2004
|
|||||||
|
(In
thousands)
(Unaudited)
|
(In
thousands)
(Audited)
|
(In
thousands)
(Audited)
|
|||||||
|
|
|
||||||||
Raw
materials
|
$
|
159
|
$
|
78
|
$
|
150
|
||||
Consumables
|
356
|
365
|
200
|
|||||||
Finished
goods
|
2,369
|
1,985
|
1,368
|
|||||||
|
$
|
2,884
|
$
|
2,428
|
$
|
1,718
|
NOTE 10 |
PROPERTY,
MACHINERY AND MINING ASSETS,
NET
|
|
June
30,
2006
|
December
31,
2005
|
December
31,
2004
|
|||||||
|
(In
thousands)
(Unaudited)
|
(In
thousands)
(Audited)
|
(In
thousands)
(Audited)
|
|||||||
|
|
|
|
|||||||
Land
use rights
|
$
|
1,678
|
$
|
1,644
|
$
|
1,628
|
||||
Buildings
|
2,185
|
1,870
|
1,090
|
|||||||
Machinery
|
5,572
|
5,129
|
4,331
|
|||||||
Mining
assets
|
1,449
|
1,275
|
805
|
|||||||
Motor
vehicles
|
826
|
681
|
585
|
|||||||
Equipment
|
117
|
56
|
44
|
|||||||
Extraction
right
|
1,120
|
-
|
-
|
|||||||
Exploration
rights
|
5,335
|
1,886
|
1,497
|
|||||||
Construction
in progress
|
1,235
|
687
|
1,092
|
|||||||
19,517
|
$
|
13,228
|
$
|
11,072
|
||||||
Less:
|
||||||||||
Accumulated
depreciation and amortization
|
(4,142
|
)
|
(3,505
|
)
|
(1,955
|
)
|
||||
|
$
|
15,375
|
$
|
9,723
|
$
|
9,117
|
NOTE 10 |
PROPERTY,
MACHINERY AND MINING ASSETS, NET
(Continued)
|
NOTE 11 |
GOODWILL
|
NOTE 12 |
SHORT-TERM
BANK LOANS
|
|
June
30,
2006
|
December
31,
2005
|
December
31,
2004
|
|||||||
|
(in
thousands) (Unaudited)
|
(in
thousands) (Audited)
|
(in
thousands) (Audited)
|
|||||||
|
|
|
|
|||||||
8.37%
note payable to Baiyin Credit Union (“Baiyin Credit Union”, located at
Baiyin City, Gansu province, the PRC), matured on December 28, 2006,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
$
|
-
|
$
|
263
|
$
|
260
|
||||
|
|
|
|
|||||||
5.4%
note payable to Ministry of Finance of Siziwanqi, (located at Wulanchabu
City, Inner-Mongolia province of the PRC) repayable on demand, with
interest due on the 20th day of each quarter
|
125
|
122
|
139
|
|||||||
|
|
|
|
|||||||
7.812%
note payable to Industrial and Commercial Bank of China, Siziwangqi
Branch
matures on November 29, 2007, with interest due on the 20th day of
each
quarter and principal due at date of maturity, secured by machinery
of
$2,086,501
|
186
|
182
|
226
|
|||||||
|
|
|
|
|||||||
8.37%
note payable to Baiyin Credit Union, matured on December 28, 2006,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by building of $2,078,062 and other assets of
$1,589,106
|
1,561
|
1,528
|
1,695
|
|||||||
|
|
|
|
|||||||
8.37%
note payable to Baiyin Credit Union matured on February 22, 2006,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
-
|
183
|
-
|
|||||||
|
|
|
|
|||||||
8.37%
note payable to Baiyin Credit Union matured on February 22, 2006,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
-
|
122
|
-
|
|||||||
|
|
|
|
|||||||
8.37%
note payable to Baiyin Credit Union matured on February 22, 2006,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
-
|
31
|
-
|
|||||||
|
|
|
|
|||||||
8.37%
note payable to Baiyin Credit Union matured on March 6, 2006, with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
-
|
98
|
-
|
|||||||
|
|
|
|
|||||||
8.37%
note payable to Baiyin Credit Union matured on March 13, 2006, with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral of reserve
|
-
|
122
|
-
|
NOTE 12 |
SHORT-TERM
BANK LOANS (Continued)
|
June
30,
2006
|
December
31,
2005
|
December
31,
2004
|
||||||||
(in
thousands) (Unaudited)
|
(in
thousands) (Audited)
|
(in
thousands)
(Audited)
|
||||||||
8.37%
note payable to Baiyin Credit Union matured on March 26, 2006, with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral of reserve
|
-
|
122
|
-
|
|||||||
|
|
|
||||||||
8.37%
note payable to Baiyin Credit Union matured on September 20, 2006,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
-
|
244
|
-
|
|||||||
|
|
|
||||||||
8.37%
note payable to Baiyin Credit Union matured on December 28, 2006,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
-
|
331
|
-
|
|||||||
|
|
|
||||||||
7.43%
note payable to Baiyin Credit Union matured on April 30, 2005, with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
-
|
-
|
312
|
|||||||
|
|
|
||||||||
7.97%
note payable to Baiyin Credit Union matured on January 19, 2005,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
-
|
-
|
121
|
|||||||
|
|
|
||||||||
8.37%
note payable to Baiyin Credit Union matured on February 26, 2005
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
-
|
-
|
85
|
|||||||
|
|
|
||||||||
8.37%
note payable to Baiyin Credit Union matured on February 5, 2005 with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
-
|
-
|
73
|
|||||||
|
|
|
||||||||
8.37%
note payable to Baiyin Credit Union matured on February 26, 2005,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
-
|
-
|
97
|
|||||||
8.06%
note payable to Baiyin Credit Union matured on January 9, 2005 with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
-
|
-
|
121
|
|||||||
|
|
|
||||||||
7.97%
note payable to Baiyin Credit Union matured on January 27, 2005 with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
-
|
-
|
242
|
|||||||
|
|
|
||||||||
8.37%
note payable to Baiyin Credit Union matured on March 7, 2005, with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
-
|
-
|
97
|
|||||||
8.37%
note payable to Baiyin Credit Union matured on March 13, 2005, with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
-
|
-
|
121
|
NOTE 12 |
SHORT-TERM
BANK LOANS (Continued)
|
June
30,
2006
|
December
31,
2005
|
December
31,
2004
|
||||||||
(in
thousands)
(Unaudited)
|
(in
thousands)
(Audited)
|
(in
thousands)
(Audited)
|
||||||||
7.43%
note payable to Baiyin Credit Union matured on March 28, 2005, with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
-
|
-
|
46
|
|||||||
7.97%
staff loan payable, with interest due on the 20th day of each quarter
and
principal due at date of maturity.
|
-
|
-
|
36
|
|||||||
8.97%
staff loan payable, with interest due on the 20th day of each quarter
and
principal due at date of maturity.
|
-
|
-
|
61
|
|||||||
4.425%
note payable to Fuhehaote Credit Union matured on March 2, 2005,
and
principal due at date of maturity, secured by building held by the
Company
|
-
|
-
|
12
|
|||||||
7.06%
note payable to Baiyin Credit Union matures on February 28, 2007,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
75
|
-
|
-
|
|||||||
7.06%
note payable to Baiyin Credit Union matures on February 28, 2007,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
100
|
-
|
-
|
|||||||
7.06%
note payable to Baiyin Credit Union matures on February 28, 2007,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by mineral reserve
|
50
|
-
|
-
|
|||||||
8.64%
note payable to Baiyin Credit Union matures on August 22, 2006 with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
87
|
-
|
-
|
|||||||
8.64%
note payable to Baiyin Credit Union matures on August 22, 2006 with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
187
|
-
|
-
|
|||||||
8.93%
note payable to Baiyin Credit Union matures on August 28, 2006 with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
87
|
-
|
-
|
|||||||
8.93%
note payable to Baiyin Credit Union matures on August 28, 2006 with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
250
|
-
|
-
|
|||||||
8.64%
note payable to Baiyin Credit Union matures on September 6, 2006
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
100
|
-
|
-
|
NOTE 12 |
SHORT-TERM
BANK LOANS (Continued)
|
June
30,
2006
|
December
31,
2005
|
December
31,
2004
|
||||||||
(in
thousands)
(Unaudited)
|
(in
thousands)
(Audited)
|
(in
thousands)
(Audited)
|
||||||||
8.64%
note payable to Baiyin Credit Union matures on September 23, 2006,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
63
|
-
|
-
|
|||||||
8.64%
note payable to Baiyin Credit Union matures on September 13, 2006,
with
interest due on the 20th day of each quarter and principal due at
date of
maturity, secured by Mining reserve
|
125
|
-
|
-
|
|||||||
Total
|
$
|
2,996
|
$
|
3,348
|
$
|
3,744
|
NOTE 13 |
OTHER
PAYABLES AND ACCRUALS
|
|
June
30,
2006
|
December
31,
2005
|
December
31,
2004
|
|||||||
|
(In
thousands)
(Unaudited)
|
(In
thousands)
(Audited)
|
(In
thousands)
(Audited)
|
|||||||
|
|
|
||||||||
Outstanding
purchase consideration payable for acquisition of
subsidiaries
|
$
|
4,978
|
$
|
-
|
$
|
-
|
||||
Receipt
in advances
|
1,075
|
492
|
643
|
|||||||
Accruals
for payroll, bonus and other expenses
|
327
|
98
|
19
|
|||||||
Finished
goods
|
164
|
296
|
147
|
|||||||
|
$
|
6,544
|
$
|
886
|
$
|
809
|
NOTE 14 |
DUE
TO A DIRECTOR
|
NOTE 15 |
MINORITY
INTERESTS
|
Beginning
balance (January 1, 2006 and 2005)
|
$
|
-
|
||
Arising
from acquisitions
|
294
|
|||
Minority
interests in income
|
(3
|
)
|
||
Exchange
realignment
|
(10
|
)
|
||
Balance,
June 30, 2006
|
$
|
281
|
NOTE 16 |
DEFINED
CONTRIBUTION RETIREMENT
PLANS
|
NOTE 17 |
RESERVES
|
NOTE 18 |
ASSET
RETIREMENT OBLIGATIONS
|
NOTE 19 |
ENVIRONMENTAL
CHARGES
|
NOTE 20 |
COMMITMENTS
AND CONTINGENCIES
|
NOTE 21 |
CONCENTRATION
OF CUSTOMERS AND SUPPLIERS
|
Six
months ended June 30,
|
|||||||
2006
|
2005
|
||||||
(unaudited)
|
(unaudited)
|
||||||
Company
A
|
1,928,000
|
|
-
|
||||
Company
B
|
1,974,000
|
-
|
|||||
Company
C
|
959,000
|
-
|
|||||
Company
D
|
-
|
288,000
|
|||||
Company
E
|
-
|
293,000
|
NOTE 22 |
SEGMENT
INFOMATION
|
NOTE 22 |
SEGMENT
INFORMATION (Continued)
|
Year
ended December 31, 2005
|
Fluorite
|
Nonferrous
metals
|
Consolidated
|
|||||||
Total
segment revenue
|
$
|
2,267
|
$
|
4,780
|
$
|
7,047
|
||||
Inter-segment
revenue
|
-
|
-
|
-
|
|||||||
Revenue
from external customers
|
$
|
2,267
|
$
|
4,780
|
$
|
7,047
|
||||
Segment
(loss) profit
|
$
|
(135
|
)
|
$
|
1,493
|
$
|
1,358
|
|||
Income
before income taxes and minority interests
|
$
|
1,358
|
||||||||
Total
segment assets
|
$
|
8,857
|
$
|
6,229
|
$
|
15,086
|
||||
Inter-segment
receivables
|
(25
|
)
|
(1,622
|
)
|
(1,647
|
)
|
||||
$
|
8,832
|
$
|
4,607
|
$
|
13,439
|
|||||
Other
segment information:
|
||||||||||
Depreciation
and amortization
|
$
|
603
|
$
|
660
|
$
|
1,263
|
||||
Expenditure
for segment assets
|
$
|
464
|
$
|
1,323
|
$
|
1,787
|
Year
ended December 31, 2004
|
Fluorite
|
Nonferrous
metals
|
Consolidated
|
|||||||
Total
segment revenue
|
$
|
2,238
|
$
|
2,816
|
$
|
5,054
|
||||
Inter-segment
revenue
|
-
|
-
|
-
|
|||||||
Revenue
from external customers
|
$
|
2,238
|
$
|
2,816
|
$
|
5,054
|
||||
Segment
profit
|
$
|
96
|
$
|
611
|
$
|
707
|
||||
Income
before income taxes and minority interests
|
$
|
707
|
||||||||
Total
segment assets
|
$
|
8,534
|
$
|
4,571
|
$
|
13,105
|
||||
Inter-segment
receivables
|
(25
|
)
|
(836
|
)
|
(861
|
)
|
||||
$
|
8,509
|
$
|
3,735
|
$
|
12,244
|
|||||
Other
segment information:
|
||||||||||
Depreciation
and amortization
|
$
|
482
|
$
|
131
|
$
|
613
|
||||
Impairment
of property, plant and equipment
|
$
|
-
|
$
|
259
|
$
|
259
|
||||
Expenditure
for segment assets
|
$
|
435
|
$
|
3,105
|
$
|
3,540
|
NOTE 23 |
SUBSEQUENT
EVENTS
|
Pro
Forma
|
||||||||||||||||
Historical
|
Historical
|
adjustment
|
Pro
Forma
|
|||||||||||||
EPTI
|
AFMG
|
(1)
|
Combined
|
|||||||||||||
ASSETS
|
||||||||||||||||
Current
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
1
|
$
|
712
|
$
|
713
|
||||||||||
Accounts
receivable, net
|
-
|
2,345
|
2,345
|
|||||||||||||
Other
deposits and prepayments, net
|
-
|
1,750
|
1,750
|
|||||||||||||
Inventories,
net
|
-
|
2,900
|
2,900
|
|||||||||||||
Due
from related parties
|
-
|
29
|
29
|
|||||||||||||
Total
current assets
|
1
|
7,736
|
7,737
|
|||||||||||||
Property,
machinery and mining assets, net
|
-
|
14,855
|
14,855
|
|||||||||||||
Deferred
tax assets
|
-
|
230
|
230
|
|||||||||||||
Goodwill
|
-
|
1,001
|
1,001
|
|||||||||||||
$
|
1
|
$
|
23,822
|
$
|
23,823
|
|||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
Current
liabilities:
|
||||||||||||||||
Accounts
payable
|
$
|
-
|
$
|
1,461
|
1,461
|
|||||||||||
Short
term bank loans
|
-
|
2,996
|
2,996
|
|||||||||||||
Other
payables and accruals
|
-
|
1,580
|
1,580
|
|||||||||||||
Taxes
payable
|
-
|
577
|
577
|
|||||||||||||
Due
to a director
|
-
|
4,978
|
4,978
|
|||||||||||||
Total
liabilities
|
$
|
-
|
$
|
11,592
|
$
|
11,592
|
||||||||||
Minority
interests
|
$
|
-
|
$
|
281
|
$
|
281
|
||||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||||||||||
Common
Stock, $0.001 par value:
|
||||||||||||||||
Authorized
shares –
50,000,000
shares
|
||||||||||||||||
Issued
and outstanding – 21,297,700 shares
|
$
|
1
|
$
|
-
|
20
|
(2)
|
|
$
|
21
|
|||||||
Additional
paid-in capital
|
4,078
|
6,337
|
(4,054
|
)(2)
|
|
6,361
|
||||||||||
PRC
Statutory reserves
|
-
|
625
|
625
|
|||||||||||||
Comprehensive
income
|
-
|
274
|
274
|
|||||||||||||
Retained
earnings (deficit)
|
(4,078
|
)
|
4,713
|
4,034
|
(2)
|
|
4,669
|
|||||||||
Total
stockholders’ equity
|
1
|
11,949
|
11,950
|
|||||||||||||
Total
liabilities and stockholders’ equity
|
$
|
1
|
$
|
23,822
|
$
|
23,823
|
Pro
Forma
|
||||||||||||||||
Historical
|
Historical
|
adjustment
|
Pro
Forma
|
|||||||||||||
EPTI
|
AFMG
|
(1)
|
Combinded
|
|||||||||||||
ASSETS
|
||||||||||||||||
Current
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
4
|
$
|
294
|
$
|
298
|
||||||||||
Accounts
receivable, net
|
-
|
640
|
640
|
|||||||||||||
Other
deposits and prepayments, net
|
-
|
153
|
153
|
|||||||||||||
Inventories,
net
|
-
|
2,428
|
2,428
|
|||||||||||||
Due
from related parties
|
-
|
-
|
-
|
|||||||||||||
Total
current assets
|
4
|
3,515
|
3,519
|
|||||||||||||
Property,
machinery and mining assets, net
|
-
|
9,723
|
9,723
|
|||||||||||||
Deferred
tax assets
|
-
|
201
|
201
|
|||||||||||||
$
|
4
|
$
|
13,439
|
$
|
13,443
|
|||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
Current
liabilities:
|
||||||||||||||||
Accounts
payable
|
$
|
5
|
$
|
798
|
803
|
|||||||||||
Short
term bank loans
|
-
|
3,348
|
3,348
|
|||||||||||||
Other
payables and accruals
|
-
|
886
|
886
|
|||||||||||||
Taxes
payable
|
-
|
422
|
422
|
|||||||||||||
Due
to a director
|
-
|
9
|
9
|
|||||||||||||
Total
liabilities
|
$
|
5
|
$
|
5,463
|
$
|
5,468
|
||||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||||||||||
Common
Stock, $0.001 par value:
|
||||||||||||||||
Authorized
shares –
50,000,000
shares
|
||||||||||||||||
Issued
and outstanding – 21,066,700 shares
|
$
|
1
|
$
|
-
|
20
|
(2)
|
|
$
|
21
|
|||||||
Additional
paid-in capital
|
4,032
|
6,337
|
(4,054
|
)(2)
|
|
6,315
|
||||||||||
PRC
Statutory reserves
|
-
|
498
|
498
|
|||||||||||||
Comprehensive
income
|
-
|
43
|
43
|
|||||||||||||
Retained
earnings (deficit)
|
(4,034
|
)
|
1,098
|
4,034
|
(2)
|
|
1,098
|
|||||||||
Total
stockholders’ equity
|
(1
|
)
|
7,976
|
7,975
|
||||||||||||
Total
liabilities and stockholders’ equity
|
$
|
4
|
$
|
13,439
|
$
|
13,443
|
Pro
Forma
|
||||||||||||||||
Historical
|
Historical
|
adjustment
|
Pro
Forma
|
|||||||||||||
EPTI
|
AFMG
|
(1)
|
Combined
|
|||||||||||||
Net
revenue
|
$
|
-
|
$
|
7,675
|
$
|
7,675
|
||||||||||
Cost
of goods sold
|
-
|
(2,685
|
)
|
(2,685
|
)
|
|||||||||||
Gross
profit
|
-
|
4,990
|
4,990
|
|||||||||||||
Operating
expenses:
|
||||||||||||||||
Selling
and distribution expenses
|
-
|
(341
|
)
|
(341
|
)
|
|||||||||||
General
and administrative expenses
|
(2
|
)
|
(788
|
)
|
(790
|
)
|
||||||||||
Income
(loss) from operations
|
(2
|
)
|
3,861
|
3,859
|
||||||||||||
Other
income (expense):
|
||||||||||||||||
Other
expenses
|
-
|
(31
|
)
|
(31
|
)
|
|||||||||||
Interest
expense
|
-
|
(129
|
)
|
(129
|
)
|
|||||||||||
Subsidy
income
|
-
|
-
|
-
|
|||||||||||||
Other
income
|
-
|
14
|
14
|
|||||||||||||
Income
before income taxes and minority interests
|
(2
|
)
|
3,715
|
3,713
|
||||||||||||
Benefit
for income taxes
|
-
|
24
|
24
|
|||||||||||||
Income
before minority interests
|
(2
|
)
|
3,739
|
3,737
|
||||||||||||
Minority
interests
|
-
|
3
|
3
|
|||||||||||||
Income
available to common stockholders
|
$
|
(2
|
)
|
$
|
3,742
|
$
|
3,740
|
|||||||||
EARNINGS
(LOSS) PER SHARE
|
||||||||||||||||
-
Basic
|
$
|
0.19
|
(3
|
)
|
$
|
0.19
|
||||||||||
-
Diluted
|
$
|
0.19
|
(3
|
)
|
$
|
0.19
|
||||||||||
Weighted
average number of shares
|
||||||||||||||||
-
Basic
|
20,000,000
|
(4
|
)
|
20,000,000
|
||||||||||||
-
Diluted
|
20,000,000
|
(4
|
)
|
20,000,000
|
EARTH
PRODUCTS & TECHNOLOGIES, INC. AND
SUBSIDIARIES
|
||
Successor
To American Federal Mining Group, Inc.
NOTES
TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTH PERIOD ENDED JUNE 30, 2006
|
||
(1)
|
Because
AFMG's former owners have received the majority voting rights in
the
combined entity and AFMG's senior management has been appointed to
represent the majority of the senior management of the combined entity
following the Share Exchange, the Share Exchange is deemed to be
a reverse
acquisition. In accordance with the Accounting and Financial Reporting
Interpretations and Guidance prepared by the staff of the U.S. Securities
and Exchange Commission, Earth Products & Technologies, Inc. (“EPTI”,
the legal acquirer) is considered the accounting acquiree and AFMG
(the
legal acquiree) is considered the accounting acquirer. The consolidated
financial statements of the combined entity will in substance be
those of
AFMG, with the assets and liabilities, and revenue and expenses,
of EPTI
being included effective from the date of consummation of the Share
Exchange. EPTI is deemed to be a continuation of the business of
AFMG. The
outstanding stock of EPTI prior to the Share Exchange will be accounted
for at their net book value and no goodwill will be
recognized.
|
|
(2)
|
Reflects
the issuance of 20,000,000 shares of common stock by EPTI (as legal
acquirer) for the reverse acquisition of all issued and outstanding
shares
of capital stock of AFMG (as legal acquiree, but accounting acquirer),
and
the elimination the pre-acquisition losses of EPTI (as accounting
acquiree).
|
|
(3)
|
The
historical earnings per share is computed based on the historical
income
of AFMG as AFMG is considered the accounting acquirer and thus the
predecessor.
|
|
(4)
|
The
weighted average number of share used for computing the historical
earnings per share is based on the number of shares issued in the
reverse
acquisition of AFMG by EPTI.
|
Number
|
|
Description
of Exhibit
|
2
|
|
Stock
Exchange Agreement by and among Earth Products & Technologies, Inc.,
American Federal Mining Group, Inc. and shareholders of American
Federal
Mining Group, Inc., dated July 14, 2006 (Incorporate by reference
to
Exhibit 2.1 to the Company’s Form 8-K filed on July 20, 2006)
|
**3.1
|
|
Amended
and Restated Articles of Incorporation of the Company, effective
December
13, 2006
|
**3.2
|
|
Bylaws
of the Company adopted on November 27, 2006
|
10.1
|
|
Indenture
dated December 27, 2006 (Incorporated by reference to Exhibit
4.1 to the
Company’s Form 8-K filed on December 29, 2006)
|
10.2
|
|
Note
Purchase Agreement by and between the Company and Citadel Equity
Fund,
Ltd., dated December 21, 2006 (Incorporated by reference to Exhibit
10.1
to the Company’s Form 8-K filed on December 29, 2006).
|
10.3
|
|
Voting
Agreement by and between the Company, Xiaojing Yu, Xuming Xue
and Citadel
Equity Fund, Ltd. (Incorporated by reference to Exhibit 10.2
to the
Company’s Form 8-K filed on December 29, 2006).
|
**10.4
|
|
Service
Agreement for Going Public between Inner Mongolia Xiangzhen Mining
Group
Co. Ltd and American Eastern Group, Inc., dated November 1, 2006,
and as
amended on December 10, 2006
|
**10.5
|
|
Stock
Option Agreement by and between the Company and American Eastern
Group,
Inc., dated December 3, 2005
|
**10.6
|
|
Stock
Option Agreement by and between the Company and Shenzhen DRB
Investment
Consultant, Limited, dated December 3, 2005
|
**10.7
|
|
Letter
Agreement by and between the Company and American Eastern Securities,
Inc., dated November 1, 2006, as amended on December 27,
2006
|
**10.8
|
|
Stock
Purchase Agreement by and between American Federal Mining Group,
Inc. and
Xinjiang Buerjin County Xingzhen Mining Co., Ltd., dated April
28, 2006,
as amended on July 6, 2006 and July 20, 2006
|
**10.9
|
|
Stock
Purchase Agreement by and between American Federal Mining Group,
Inc. and
Inner Mongolia Qingshan Nonferrous Metal Development Co., Ltd.,
dated
April 12, 2006, as amended on July 8, 2006 and July 20,
2006
|
**10.10
|
|
Share
Equity Acquisition Agreement by and between Inner Mongolia Xiangzhen
Mining Group, Ltd. and Jiaxing Li and Guan Huang, dated as of
November 6,
2006
|
**10.11
|
|
Industrial
Product Sales Contract by and between Inner Mongolia Wulatehouqi
Qianzhen Ore Processing Co., Ltd. and Baiyin Nonferrous Metal
Group.
Co., Ltd., dated July 28, 2006
|
**10.12
|
|
Refined
Zinc Ore Supply Agreement by and between Wulatehouqi Qianzhen
Ore
Processing Co., Ltd. and Zijin Nonferrous Metal Co., Ltd., dated
as of
March 26, 2006
|
**10.13
|
|
Contract
by and between Wulatehouqi Qianzhen Ore Processing Co., Ltd.
and
Wulatehouqi Zijin Mining Co., Ltd., dated as of December 10,
2006
|
**10.14
|
|
Fluorite
Purchase Agreement by and between Inner Mongolia Xiangzhen Fluorite
Industrial Co., Ltd. and Langfang Xinda Iron Alloy Co., Ltd.,
dated as of
April 23, 2006
|
**10.15
|
|
Contract
by and between American Federal Mining Group, Inc., Xiaojing
Yu and Inner
Mongolia Wulatehouqi Qianzhen Ore Processing Co., Ltd., dated
as of
February 16, 2006
|
**10.16
|
|
Industrial
Product Sales Contract by and between Inner Mongolia Xiangzhen
Mining Co.,
Ltd. and Beijing Capital Steel Company Limited by Shares, dated
as of
March 31, 2005
|
**10.17
|
|
Fluorite
Powder Supply Agreement by and between Ningxia Jinhe Chemical
Co., Ltd.
and Inner Mongolia Xiangzhen Mining Group Co., Ltd. dated as
of April 3,
2006
|
**10.18
|
|
Working
Capital Loan Agreement by and between Inner Mongolia Xiangzzhen
Mining
Group Co., Ltd. and China Industrial and Commerce Bank, dated as of
November 30, 2006
|
*14.1
|
|
Code
of Ethics, dated as of April 16, 2007.
|
*21
|
|
Subsidiaries
of the Company.
|
China
Shen Zhou Mining & Resources, Inc.
|
(Registrant)
|
/s/
Xiaojing Yu
|
(Signature)
|
Chief
Executive Officer
|
Date
|
April
2, 2008
|